Beijing Tensyn Statements
30
Beijing Tensyn 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
0.694
100
2.195
316
-1.5
-216.03
—
0
23.933
3446.2
23.933
3446.2
-25.433
-3662.2
-23.197
-3340.2
-3.176
-457.3
-51.806
-7459.7
-0.001
-0.1
-43.211
-6222.2
-0.113
384
82.642
100
80.907
97.9
1.734
2.1
—
0
789.85
955.7
789.69
955.6
-787.96
-953.5
-12.945
-15.7
-5.084
-6.2
-805.99
-975.3
-0.354
-0.4
-804.75
-973.8
-2.096
384
34.334
100
31.576
92
2.758
8
1.522
4.4
7.259
21.1
10.157
29.6
-7.4
-21.6
-13.59
-39.6
-4.154
-12.1
-25.144
-73.2
-2.702
-7.9
-22.435
-65.3
-0.058
384
7.45
100
8.924
119.8
-1.474
-19.8
2.444
32.8
49.319
662
51.764
694.8
-53.238
-714.6
-65.306
-876.6
-16.533
-221.9
-135.08
-1813.1
-19.862
-266.6
-115.16
-1545.8
-0.3
384
35.849
100
34.974
97.6
0.875
2.4
2.165
6
7.132
19.9
8.871
24.7
-7.996
-22.3
-14.445
-40.3
-1.346
-3.8
-23.787
-66.4
-3.224
-9
-20.54
-57.3
-0.053
384
57.115
100
53.162
93.1
3.953
6.9
6.276
11
48.912
85.6
54.879
96.1
-50.926
-89.2
-10.521
-18.4
-9.086
-15.9
-70.533
-123.5
-9.157
-16.03
-60.008
-105.07
-0.156
384
5.707
100
4.952
86.8
0.755
13.2
2.777
48.7
-13.113
-229.8
-10.315
-180.7
11.071
194
-11.446
-200.6
0
-0.006
-0.376
-6.6
-0.73
-12.8
0.379
6.6
0.001
384
59.904
100
59.589
99.5
0.315
0.5
3.213
5.4
5.921
9.9
3.182
5.3
-2.867
-4.8
-10.015
-16.7
-0.134
-0.2
-13.017
-21.7
-1.334
-2.2
-11.615
-19.4
-0.03
384
220.9
100
219.4
99.3
1.6
0.7
1.9
0.9
10.8
4.9
16.4
7.4
-14.9
-6.7
-18.9
-8.6
0.1
0.05
-33.7
-15.3
-4.5
-2.04
-29.2
-13.2
-0.08
384
-5.6
100
56.5
-1008.9
-62.1
1108.9
1.8
-32.1
40.3
-719.6
47.5
-848.2
-109.6
1957.1
-18.4
328.6
—
0
-128
2285.7
-20.3
362.5
-107.2
1914.3
-0.28
392.4
298.9
100
251.5
84.1
47.3
15.8
3.1
1
15.4
5.2
18.3
6.1
29.1
9.7
-15.2
-5.09
—
0
13.9
4.7
2.7
0.9
11.3
3.8
0.03
384
244.7
100
241.6
98.7
3.1
1.3
2.8
1.1
7.2
2.9
8.5
3.5
-5.3
-2.2
-8.4
-3.4
0.1
0.04
-13.7
-5.6
-0.6
-0.2
-9.7
-4
-0.03
384
352.8
100
322.8
91.5
30
8.5
2.1
0.6
11
3.1
12.7
3.6
17.3
4.9
-16.9
-4.8
-0.3
-0.09
0.1
0.03
-0.1
-0.03
0.5
0.1
—
384
475.1
100
411
86.5
64.1
13.5
4.5
0.9
16
3.4
5.5
1.2
58.6
12.3
-7.5
-1.6
—
0
51.1
10.8
12.8
2.7
25.8
5.4
0.07
384
363.1
100
318.8
87.8
44.3
12.2
3.9
1.1
9.1
2.5
22.2
6.1
22.1
6.1
-17
-4.7
-0.4
-0.1
4.7
1.3
2.1
0.6
2.5
0.7
0.01
389.4
334.1
100
298.2
89.3
36
10.8
3.9
1.2
13.4
4
9.5
2.8
26.4
7.9
-17.7
-5.3
-0.7
-0.2
8
2.4
-0.2
-0.06
8.2
2.5
0.02
382.8
308.2
100
269.4
87.4
38.8
12.6
6.2
2
12.6
4.1
22.5
7.3
16.3
5.3
-13.9
-4.5
—
0
2.4
0.8
0.4
0.1
2.2
0.7
0.01
384
231.1
100
196
84.8
35.2
15.2
27.3
11.8
13.2
5.7
-6.7
-2.9
41.8
18.1
50.7
21.9
-3.1
-1.3
89.4
38.7
7.9
3.4
81.3
35.2
0.19
429.7
449
100
431.3
96.1
17.7
3.9
7.1
1.6
15
3.3
26.2
5.8
-8.5
-1.9
-11.4
-2.5
-0.5
-0.1
-20.4
-4.5
-3.6
-0.8
-16.9
-3.8
-0.04
384
317.7
100
330.2
103.9
-12.5
-3.9
—
0
28.6
9
35.8
11.3
-48.3
-15.2
-10.8
-3.4
0.3
0.09
-58.8
-18.5
-8.2
-2.6
-50.6
-15.9
-0.13
384
334.3
100
313.8
93.9
20.4
6.1
—
0
16.9
5.1
9.3
2.8
11.1
3.3
-10.1
-3.02
1.1
0.3
2.1
0.6
—
0
2
0.6
0.01
384
440.6
416.9
23.8
—
26.7
163.7
-140
-18.8
-19.7
-178.8
-23.1
-155.6
-0.41
384
419.8
374.4
45.4
—
18.3
23.8
21.6
-9
—
12.5
0.3
12.2
0.03
384
525.3
459.6
65.7
—
26
29.9
35.8
-7.4
0.9
29.3
5.2
24
0.06
388.2
238.7
231.1
7.6
—
27.1
21.8
-14.3
-8.1
—
-22.4
-4.3
-18.1
-0.05
384
341.5
406.4
-65
—
53.9
234.5
-299.4
1.3
-0.1
-298.3
-40.4
-257.7
-0.67
384
309.7
312.2
-2.5
—
30.3
33.7
-36.2
-4.1
1
-39.3
-5.4
-33.8
-0.09
384
413.5
379.9
33.6
—
24.2
34
-0.5
-2.6
3.3
0.2
-0.5
0.8
—
384
284.5
240.8
43.7
—
13.4
5.8
37.8
-7.9
—
29.9
5
24.9
0.06
384
418.5
335.9
82.6
—
16.6
20.4
62.2
-2
—
60.2
3.4
57.5
0.15
384
425.3
366
59.3
—
12.3
17.6
41.7
-0.6
—
41.1
7.9
33
0.09
384
373
300.2
72.7
—
11.8
23.4
49.4
-0.4
1.4
50.4
7.7
42.8
0.11
388.2
235.7
207.5
28.2
—
11
12
16.2
—
—
16.2
2.4
13.9
0.04
384
211.7
161.7
50
—
14.7
17.9
32.1
0.1
0.2
32.4
2.7
29.7
0.1
312.4
265.8
230.5
35.2
—
9.8
10.6
24.7
-0.3
0.7
25.1
3.5
21.6
0.06
384
189.1
151.9
37.2
—
7.9
7.7
29.5
-0.2
2.9
32.2
4.7
27.4
0.1
288
172.7
147.6
25.2
—
9
12
13.1
-0.2
—
12.9
2.1
10.8
0.04
288
165.7
132.5
33.2
—
4.7
5.7
27.5
-0.2
0.8
28.1
2.1
26
0.09
288
192.2
160.4
31.8
—
10.8
13.1
18.7
-0.2
—
18.5
1.1
17.4
0.06
288