Shenzhen Topway Statements
00
Shenzhen Topway Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
308.48
211.76
96.719
10.488
82.586
83.786
12.933
1.454
-0.16
14.122
0.205
16.227
0.02
802.56
327.68
226.38
101.31
11.141
78.399
59.774
41.533
1.365
0.062
42.107
0.02
44.339
0.055
802.56
294.19
100
202.08
68.7
92.115
31.3
10.002
3.4
75.903
25.8
77.822
26.5
14.293
4.9
1.948
0.7
-0.044
-0.02
16.226
5.5
0.138
0.05
18.741
6.4
0.023
802.56
465.65
100
295.63
63.5
170.02
36.5
39.728
8.5
111.64
24
146.95
31.6
23.074
5
14.051
3
0.301
0.06
37.471
8
-0.067
-0.01
36.598
7.9
0.046
802.56
336.46
100
247.19
73.5
89.269
26.5
9.877
2.9
76.754
22.8
77.083
22.9
12.186
3.6
2.749
0.8
0.213
0.06
15.148
4.5
0.14
0.04
18.203
5.4
0.023
802.56
364.14
100
251.6
69.1
112.54
30.9
13.944
3.8
71.892
19.7
74.614
20.5
37.93
10.4
1.296
0.4
0.672
0.2
39.899
11
-0.315
-0.09
40.115
11
0.05
802.56
338.68
100
245.05
72.4
93.634
27.6
11.515
3.4
77.239
22.8
79.771
23.6
13.863
4.1
0.759
0.2
0.062
0.02
14.685
4.3
0.65
0.2
14.914
4.4
0.019
802.56
572.78
100
386.68
67.5
186.1
32.5
42.916
7.5
106.62
18.6
142.38
24.9
43.73
7.6
6.869
1.2
1.595
0.3
52.262
9.1
-0.042
-0.007
50.163
8.8
0.067
748.62
307.03
100
220.11
71.7
86.922
28.3
13.444
4.4
82.699
26.9
81.694
26.6
5.228
1.7
4.536
1.5
2.881
0.9
12.645
4.1
0.058
0.02
14.058
4.6
0.018
802.56
534.36
100
385.77
72.2
148.59
27.8
13.898
2.6
82.706
15.5
95.625
17.9
52.965
9.9
-0.932
-0.2
0.465
0.09
52.545
9.8
0.241
0.05
54.019
10.1
0.067
802.56
365.3
100
253.2
69.3
112.1
30.7
12.6
3.4
81.7
22.4
89.7
24.6
22.4
6.1
1.3
0.4
—
0
23.7
6.5
—
0
23.8
6.5
0.03
802.6
502.4
100
291.6
58
210.7
41.9
34.5
6.9
128.8
25.6
164.7
32.8
46.1
9.2
9.2
1.8
0.5
0.1
55.9
11.1
0.2
0.04
53.8
10.7
0.07
759.8
356
100
246
69.1
109.9
30.9
16.7
4.7
84.3
23.7
89.7
25.2
20.3
5.7
7.2
2
0.9
0.3
28.3
7.9
—
0
29.1
8.2
0.04
802.6
511.9
100
358.7
70.1
153.2
29.9
13.2
2.6
92.2
18
98
19.1
55.1
10.8
4.6
0.9
0.5
0.1
60.2
11.8
0.5
0.1
62.3
12.2
0.08
802.6
373.7
100
251.5
67.3
122.2
32.7
13.7
3.7
80.9
21.6
90.4
24.2
31.8
8.5
4.6
1.2
0.2
0.05
36.6
9.8
0.1
0.03
36.8
9.8
0.05
802.6
545.5
100
356.1
65.3
189.4
34.7
36.6
6.7
155.4
28.5
184.3
33.8
5.1
0.9
8.1
1.5
13.8
2.5
26.9
4.9
—
0
27.9
5.1
0.03
802.6
385
100
256.1
66.5
128.9
33.5
17.6
4.6
74.7
19.4
89
23.1
39.9
10.4
11.5
3
2.3
0.6
53.6
13.9
—
0
53.2
13.8
0.07
802.6
396.2
100
255.1
64.4
141.1
35.6
12.2
3.1
88.3
22.3
96.8
24.4
44.3
11.2
7.4
1.9
0.3
0.08
52
13.1
0.3
0.08
52.9
13.4
0.07
802.6
372
100
241.1
64.8
130.8
35.2
11
3
76.1
20.5
83.9
22.6
47
12.6
5.7
1.5
0.5
0.1
53.3
14.3
0.2
0.05
54.3
14.6
0.07
802.6
420.4
100
231.1
55
189.3
45
14.8
3.5
150.7
35.8
146.7
34.9
42.7
10.2
11.6
2.8
0.4
0.1
54.7
13
0.7
0.2
46.5
11.1
0.06
802.6
381.7
100
240.9
63.1
140.8
36.9
16.5
4.3
87.9
23
102.7
26.9
38.1
10
10.8
2.8
-6.5
-1.7
42.4
11.1
0.1
0.03
44.4
11.6
0.06
802.6
376.5
100
249.7
66.3
126.7
33.7
—
0
88.7
23.6
85.9
22.8
40.9
10.9
5.8
1.5
1
0.3
47.7
12.7
—
0
49.2
13.1
0.06
802.6
381.8
100
245.4
64.3
136.3
35.7
—
0
88
23
86.9
22.8
49.4
12.9
7.3
1.9
0.4
0.1
57.1
15
0.5
0.1
57.1
15
0.07
802.6
424
274.8
149.2
—
102.9
93.9
55.2
7.4
-0.1
62.2
0.8
48.2
0.06
802.6
378.7
226.8
151.9
—
101.1
98.6
53.3
-0.2
2.3
55.4
0.2
56.4
0.07
802.6
418.1
259.6
158.5
—
85.2
84.9
73.6
6.3
-0.6
79.3
-0.8
78.2
0.1
802.6
371.2
235.4
135.9
—
84
85.5
50.4
1.6
1.6
53.5
0.8
53.2
0.07
802.6
464.2
293.5
170.6
—
109.5
108.2
62.5
13.8
2.4
78.6
0.1
71.9
0.09
802.6
407
253.5
153.5
—
82.2
83.2
70.3
1.2
1.5
73.1
1
74.2
0.09
802.6
405.2
251.1
154.1
—
77.8
75.9
78.2
7.9
2.4
88.5
1.4
84.6
0.11
802.6
416.5
271.5
145.1
—
85.7
88.8
56.2
12.8
1.1
70.1
0.4
74.4
0.09
802.6
771.4
525.3
246.1
—
155.9
155.8
90.3
9
-8.6
90.7
3.2
70.2
0.09
802.6
416.7
283.6
133.1
—
80.7
83.2
49.9
1.6
13.3
64.9
0.9
64.3
0.08
802.6
555.8
379.4
176.4
—
106.6
108.7
67.6
10.8
2.6
81.1
1.5
79.3
0.1
802.6
332.6
217.3
115.3
—
60
59
56.3
1.7
0.6
58.6
0.3
63.7
0.08
802.6
1 056.6
827
229.7
—
168.2
169.1
60.5
5.3
4.1
69.9
3.2
56.4
0.07
802.6
323.9
202.1
121.8
—
67.7
68.4
53.4
1.9
0.3
55.6
-5.7
61.4
0.08
802.6
320.3
209.4
110.9
—
61.2
60.1
50.8
2.8
-0.2
53.3
-8.5
61.6
0.08
802.6
311.8
196.3
115.6
—
59.2
61.1
54.5
1.5
2
58
15.6
44
0.05
802.6
614.7
425.5
189.1
—
104.7
108.3
80.9
4
5.2
90
3.3
79.4
0.12
649.8
224.6
143.7
80.9
—
46
47.1
33.7
0.8
2
36.5
0.6
35.3
0.05
649.8
231.1
140.4
90.7
—
50.4
49.2
41.5
0.3
1.8
43.6
1.3
40.4
0.06
649.8
227.8
145.6
82.2
—
51.1
52.6
29.7
0.5
2.3
32.4
—
33.8
0.05
649.8
239.2
152.1
87.1
—
48.1
48.8
38.3
0.5
3.7
42.5
5.2
31.4
0.05
649.8