Hangzhou Onechance Statements
30
Hangzhou Onechance 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
284.52
213.53
70.995
3.896
50.633
51.219
19.776
9.794
-0.304
29.267
2.503
26.684
0.111
240.23
330.83
237.07
93.754
4.345
56.629
60.105
33.648
14.546
-0.335
47.88
3.487
44.354
0.19
233.35
278.67
100
190.65
68.4
88.023
31.6
4.238
1.5
52.334
18.8
54.304
19.5
33.719
12.1
20.101
7.2
-0.196
-0.07
53.625
19.2
10.957
3.9
42.613
15.3
0.18
236.74
523.3
100
376.2
71.9
147.1
28.1
3.682
0.7
94.408
18
107.95
20.6
39.152
7.5
23.734
4.5
-0.365
-0.07
62.521
11.9
10.698
2
33.131
6.3
0.143
231.56
382.98
100
278.61
72.7
104.37
27.3
7.47
2
53.374
13.9
58.61
15.3
45.761
11.9
9.951
2.6
-0.153
-0.04
55.559
14.5
7.46
1.9
41.937
11
0.176
238.87
365.95
100
240.8
65.8
125.15
34.2
9.905
2.7
72.011
19.7
72.714
19.9
52.431
14.3
15.98
4.4
-0.01
-0.003
68.401
18.7
11.665
3.2
53.092
14.5
0.223
238.61
266.42
100
155.77
58.5
110.64
41.5
11.254
4.2
45.726
17.2
56.213
21.1
54.431
20.4
13.06
4.9
0.146
0.05
67.637
25.4
12.075
4.5
51.881
19.5
0.217
238.54
405.79
100
225.31
55.5
180.48
44.5
4.727
1.2
78.674
19.4
81.874
20.2
98.607
24.3
67.715
16.7
-0.704
-0.2
165.81
40.9
28.142
6.9
123.22
30.4
0.518
237.68
242.86
100
132.77
54.7
110.09
45.3
10.484
4.3
32.727
13.5
32.619
13.4
77.469
31.9
26.41
10.9
-0.022
-0.009
103.86
42.8
20.32
8.4
77.058
31.7
0.328
234.96
263.62
100
139.3
52.8
124.32
47.2
3.862
1.5
42.423
16.1
45.426
17.2
78.891
29.9
22.479
8.5
-0.556
-0.2
100.81
38.2
21.216
8
73.357
27.8
0.345
212.33
222.8
100
121.6
54.6
101.2
45.4
6.2
2.8
32.9
14.8
34.7
15.6
66.5
29.8
6.7
3
0.4
0.2
73.5
33
14.6
6.6
53.1
23.8
0.25
216.5
474
100
226.9
47.9
247.1
52.1
5.5
1.2
47.8
10.1
43.8
9.2
203.3
42.9
15.6
3.3
-2.6
-0.5
214.7
45.3
44.7
9.4
146.2
30.8
0.68
216.4
266.6
100
156.5
58.7
110.1
41.3
4.5
1.7
43.4
16.3
46.9
17.6
63.2
23.7
5.4
2
10.4
3.9
79
29.6
17
6.4
55.4
20.8
0.26
216.4
344.1
100
201.9
58.7
142.2
41.3
2.9
0.8
61.1
17.8
63
18.3
79.3
23
6.9
2
0.1
0.03
86.3
25.1
20.3
5.9
61.1
17.8
0.28
216.4
213.8
100
120
56.1
93.8
43.9
0.9
0.4
39.8
18.6
40.6
19
53.2
24.9
6.7
3.1
2.8
1.3
62.7
29.3
15.4
7.2
47.3
22.1
0.22
216.4
660.9
100
358.2
54.2
302.7
45.8
2.2
0.3
165.6
25.1
166.2
25.1
136.5
20.7
7
1.1
18.2
2.8
161.7
24.5
38.9
5.9
122.9
18.6
0.57
216.1
230.7
100
136
59
94.7
41
0.9
0.4
59.9
26
60.5
26.2
34.2
14.8
0.3
0.1
—
0
34.5
15
7.8
3.4
26.6
11.5
0.16
162
327.3
100
209.4
64
117.9
36
—
0
69.6
21.3
69
21.1
48.9
14.9
1.4
0.4
—
0
50.3
15.4
13.1
4
37.1
11.3
0.23
162.1
231.9
100
137
59.1
95
41
—
0
51.9
22.4
51.6
22.3
43.3
18.7
—
0
—
0
43.3
18.7
10.9
4.7
32.4
14
0.2
162