Wanxiang Statements
00
Wanxiang 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
3 814.97
3 321.54
493.43
132.93
167.98
303.52
189.92
0.715
0.969
191.67
20.001
170.2
0.052
3 303.79
3 740.57
3 195.3
545.26
140.05
177.06
337.35
207.91
-21.197
1.83
188.55
12.416
175.8
0.053
3 303.79
3 528.59
100
3 015.37
85.5
513.22
14.5
142.11
4
148.63
4.2
288.77
8.2
224.45
6.4
43.554
1.2
0.333
0.009
268.63
7.6
5.366
0.2
260.14
7.4
0.079
3 303.79
2 905.5
100
2 408.35
82.9
497.14
17.1
152.9
5.3
187.14
6.4
400.53
13.8
96.618
3.3
76.822
2.6
3.366
0.1
177.79
6.1
-15.41
-0.5
194.2
6.7
0.059
3 303.79
3 746.54
100
3 312.9
88.4
433.65
11.6
141.4
3.8
143.24
3.8
274.5
7.3
159.14
4.2
29.221
0.8
1.304
0.03
190.51
5.1
16.837
0.4
170.59
4.6
0.052
3 303.79
3 542.52
100
3 122.15
88.1
420.37
11.9
120.33
3.4
161.09
4.5
282.37
8
138
3.9
47.637
1.3
2.489
0.07
189.33
5.3
2.696
0.08
184.19
5.2
0.056
3 303.79
3 820.4
100
3 370.94
88.2
449.46
11.8
115.86
3
132.21
3.5
258.64
6.8
190.82
5
104.35
2.7
1.926
0.05
297.67
7.8
33.435
0.9
260.11
6.8
0.079
3 303.79
3 807.81
100
3 265
85.7
542.81
14.3
149.79
3.9
94.544
2.5
391.91
10.3
150.9
4
-12.615
-0.3
2.59
0.07
184.22
4.8
9.833
0.3
171.99
4.5
0.052
3 303.79
3 339.52
100
2 965.49
88.8
374.03
11.2
123.86
3.7
133.82
4
229.23
6.9
144.79
4.3
37.437
1.1
1.626
0.05
191.08
5.7
9.98
0.3
175.85
5.3
0.053
3 303.79
3 926.54
100
3 443
87.7
483.54
12.3
123.67
3.1
165.97
4.2
303.57
7.7
179.97
4.6
17.478
0.4
3.25
0.08
194.36
4.9
17.342
0.4
174.18
4.4
0.053
3 303.79
3 248.3
100
2 789.8
85.9
458.5
14.1
112.9
3.5
203.1
6.3
251.3
7.7
207.2
6.4
14.6
0.4
-0.1
-0.003
189.7
5.8
21
0.6
164.5
5.1
0.05
3 303.8
3 393.6
100
2 923.5
86.1
470.1
13.9
139.1
4.1
90.3
2.7
308.3
9.1
161.8
4.8
6.3
0.2
-2.6
-0.08
168.7
5
25.6
0.8
140.4
4.1
0.04
3 339.1
3 036.5
100
2 573.6
84.8
462.8
15.2
97
3.2
231
7.6
347.6
11.4
115.3
3.8
-4.1
-0.1
6.7
0.2
118.1
3.9
15.3
0.5
99.4
3.3
0.04
2 760.8
2 604.7
100
2 152.8
82.7
451.8
17.3
109.5
4.2
228.4
8.8
340.1
13.1
111.8
4.3
-1.2
-0.05
0.7
0.03
112.2
4.3
7.3
0.3
104.4
4
0.04
2 753.2
1 846.9
100
1 509.6
81.7
337.3
18.3
101.8
5.5
159
8.6
265.7
14.4
71.7
3.9
32.1
1.7
0.6
0.03
104.5
5.7
11.7
0.6
91.9
5
0.03
2 753.2
2 927.5
100
2 347.6
80.2
579.9
19.8
113.4
3.9
306.2
10.5
474.8
16.2
105.1
3.6
0.5
0.02
0.5
0.02
132.7
4.5
9.8
0.3
120.4
4.1
0.04
2 753.2
2 439
100
2 077
85.2
361.9
14.8
104.9
4.3
182
7.5
281.6
11.5
80.4
3.3
18.8
0.8
4.8
0.2
106.2
4.4
15.1
0.6
87.9
3.6
0.03
2 753.2
2 541
100
2 151.4
84.7
389.6
15.3
116.6
4.6
177.6
7
273.2
10.8
116.3
4.6
-9.7
-0.4
0.8
0.03
107.5
4.2
1.6
0.06
105.9
4.2
0.04
2 753.2
2 673.7
100
2 191.6
82
482
18
119
4.5
156.5
5.9
272
10.2
210
7.9
33.8
1.3
1.6
0.06
246.3
9.2
20.4
0.8
221.9
8.3
0.08
2 753.2
2 783.3
100
2 282.1
82
501.2
18
133.1
4.8
176.3
6.3
362
13
139.2
5
-0.9
-0.03
2.3
0.08
156.7
5.6
8.7
0.3
142.6
5.1
0.05
2 753.2
2 694.8
100
2 242.3
83.2
452.5
16.8
117.1
4.3
211.8
7.9
312.4
11.6
140.2
5.2
-8.9
-0.3
4.7
0.2
136.1
5.1
4.9
0.2
129.8
4.8
0.05
2 753.2
2 982.8
100
2 451.9
82.2
530.9
17.8
—
0
321.9
10.8
340.7
11.4
190.2
6.4
34.6
1.2
0.8
0.03
231.7
7.8
20.7
0.7
203.1
6.8
0.07
2 753.2
2 901.2
100
2 321.9
80
579.3
20
—
0
326.6
11.3
327.8
11.3
251.5
8.7
32
1.1
1.2
0.04
286.1
9.9
27.9
1
247.1
8.5
0.09
2 753.2
3 107.8
2 503.2
604.6
116.7
208.8
313.2
291.3
18.1
-7.1
302.3
38.1
259.3
0.09
2 753.2
2 511.1
1 999.9
511.2
111.4
191.4
311.2
200.1
0.9
13.6
213.7
25.8
178.3
0.06
2 753.2
2 590.6
2 075
515.6
—
315.8
329
186.7
36.1
5.3
228.2
10.3
210.3
0.08
2 753.2
2 944.7
2 334.9
609.8
—
313.9
321.3
288.5
-8.3
0.8
285.8
32.3
233.6
0.08
2 753.2
3 009.1
2 373.5
635.6
—
324
396.3
239.3
10.1
11.4
259.1
33.8
211.9
0.08
2 753.2
2 453.7
1 954.8
499
—
329.9
331.1
167.8
-7.8
9.3
169
19.8
137.9
0.05
2 753.2
2 759.7
2 181.1
578.6
—
301.8
335.7
242.9
42.8
9.1
294.1
26.2
253.2
0.09
2 753.2
2 563.3
1 968.5
594.9
—
306.5
322.2
272.6
4.1
3.8
280.9
32.8
230.8
0.08
2 753.2
2 978
2 345.8
632.2
—
330.6
422.4
209.7
15.8
22
246.3
26.2
206.8
0.08
2 753.2
1 965.3
1 556
409.3
—
279.6
280.9
128.3
-1.1
20.4
147.2
19.9
123.2
0.04
2 753.2
2 802.8
2 252.2
550.7
—
280.8
307.8
242.9
30.5
7.6
280.2
14.3
243.4
0.09
2 753.2
2 495.7
1 954.3
541.4
—
272.4
286.1
255.2
-12.1
6.8
249.9
25.7
205.3
0.06
3 303.8
2 634.1
2 011.7
622.4
—
337.1
429.6
192.8
-2.3
47.4
237.9
29.8
194.7
0.07
2 743.8
2 227.1
1 751.9
475.2
—
290.4
289.5
185.6
11.2
5.9
202.7
23.8
161.3
0.06
2 753.2
2 660.1
2 107.5
552.6
—
302.7
341.5
211.1
-3.8
9.5
216.7
23.7
170.6
0.06
2 753.2
2 307.6
1 820.7
486.9
—
262.5
269
218
-0.4
13.1
230.6
28.4
180.2
0.07
2 753.2
2 865.6
2 243.9
621.7
—
364.1
428.8
192.9
94.4
21.8
309.2
40
236.7
0.09
2 753.2
2 058.7
1 654.3
404.4
—
252.8
235.6
168.8
-9.2
9
168.6
19.7
130.2
0.05
2 753.2
2 639.8
2 177.3
462.5
—
276.3
303
159.5
-23.1
24.1
160.5
22.2
122.1
0.04
2 753.2
2 105.1
1 698.3
406.9
—
224.2
233.2
173.6
-5.4
10.3
178.5
19.3
141.7
0.05
2 753.2
2 885.8
2 368.4
517.3
—
342.7
368.2
149.1
82.6
53.6
285.3
19.8
229.6
0.08
2 753.2