Wuxi Weifu Statements
00
Wuxi Weifu 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
2 212.55
100
1 841.5
83.2
371.06
16.8
129.21
5.8
223.13
10.1
354.95
16
16.104
0.7
379.39
17.1
-0.316
-0.01
395.55
17.9
7.922
0.4
373.32
16.9
0.381
980.1
2 985.29
100
2 488.23
83.3
497.06
16.7
168.19
5.6
224
7.5
442.3
14.8
54.759
1.8
437.02
14.6
1.969
0.07
560.12
18.8
3.155
0.1
533.99
17.9
0.55
971.65
3 144.36
100
2 707.88
86.1
436.48
13.9
183.69
5.8
179.08
5.7
361.95
11.5
74.533
2.4
317.85
10.1
-0.019
-0.0006
451.53
14.4
26.177
0.8
414.77
13.2
0.43
964.59
2 984.66
100
2 678.71
89.7
305.95
10.3
145.77
4.9
1 853.77
62.1
2 036.23
68.2
-1 730.27
-58
540.82
18.1
3.778
0.1
-1 185.78
-39.7
-60.537
-2.03
-1 147.87
-38.5
-1.185
968.47
2 773.09
100
2 352.92
84.8
420.17
15.2
146.09
5.3
213.87
7.7
314.1
11.3
106.07
3.8
243.79
8.8
-3.812
-0.1
346.26
12.5
20.96
0.8
313.45
11.3
0.319
982.12
2 978.97
100
2 342.79
78.6
636.18
21.4
139.35
4.7
173.61
5.8
374.5
12.6
261.68
8.8
307.58
10.3
-0.539
-0.02
569.85
19.1
63.614
2.1
496.26
16.7
0.505
983.07
4 342.87
100
3 710.66
85.4
632.21
14.6
150.28
3.5
180.54
4.2
347.41
8
284.8
6.6
517
11.9
-1.439
-0.03
801.13
18.4
36.94
0.9
736.5
17
0.744
989.35
1 308.36
100
882.34
67.4
426.03
32.6
186.55
14.3
217.66
16.6
365.51
27.9
60.512
4.6
369.42
28.2
-23.96
-1.8
407.28
31.1
-57.226
-4.4
445.38
34
0.42
1 060.42
3 336.37
100
2 862.16
85.8
474.21
14.2
159.28
4.8
284.14
8.5
468.38
14
5.831
0.2
521.07
15.6
-0.53
-0.02
526.07
15.8
30.249
0.9
484.6
14.5
0.49
989.69
4 337.53
100
3 660.82
84.4
676.71
15.6
130.64
3
170.92
3.9
348.12
8
328.59
7.6
536.31
12.4
-0.092
-0.002
865.79
20
66.89
1.5
783.82
18.1
0.79
992.08
4 700.2
100
3 875.3
82.4
824.9
17.6
118.9
2.5
199.8
4.3
352.7
7.5
472.2
10
467.4
9.9
-0.3
-0.006
941.2
20
51.1
1.1
861.6
18.3
0.87
990.3
2 965.3
100
2 309.7
77.9
655.6
22.1
205
6.9
465.2
15.7
711.3
24
-55.7
-1.9
587.9
19.8
68.9
2.3
612.2
20.6
56.9
1.9
542.5
18.3
0.55
988.4
3 324.1
100
2 739
82.4
585.2
17.6
116
3.5
256.1
7.7
420.6
12.7
164.5
4.9
825
24.8
-2.7
-0.08
986.9
29.7
65.9
2
903.9
27.2
0.92
982.5
3 822.3
100
3 182.2
83.3
640.1
16.7
136.8
3.6
304.1
8
411.7
10.8
228.4
6
583.7
15.3
-1
-0.03
811.2
21.2
18.8
0.5
776.3
20.3
0.78
989.3
2 772.1
100
2 263.7
81.7
508.4
18.3
74.7
2.7
174.9
6.3
287.8
10.4
220.6
8
374.8
13.5
-2.9
-0.1
592.5
21.4
38.7
1.4
550
19.8
0.55
1 009
2 464.9
100
1 738.9
70.5
726
29.5
149.3
6.1
228.9
9.3
480.9
19.5
245.1
9.9
350.8
14.2
-28.6
-1.2
594.3
24.1
42.4
1.7
541.3
22
0.54
1 002.6
1 916
100
1 558.2
81.3
357.8
18.7
88.4
4.6
176.1
9.2
256.3
13.4
101.5
5.3
398.2
20.8
—
0
499.8
26.1
24
1.3
470.1
24.5
0.46
1 022
2 133.3
100
1 672.6
78.4
460.7
21.6
87
4.1
246.2
11.5
323.7
15.2
137
6.4
436.8
20.5
24.1
1.1
602.7
28.3
27.3
1.3
567.5
26.6
0.57
1 001.7
2 270.1
100
1 767.3
77.9
502.8
22.1
93.2
4.1
175.2
7.7
261.7
11.5
241.1
10.6
511.6
22.5
0.8
0.04
753.8
33.2
54.1
2.4
689.2
30.4
0.68
1 009
1 862
100
1 317.4
70.8
544.6
29.2
135.9
7.3
278.9
15
638.9
34.3
-94.3
-5.06
380.6
20.4
-6
-0.3
382
20.5
11.2
0.6
340.4
18.3
0.34
1 009
1 898.9
100
1 512.3
79.6
386.7
20.4
90
4.7
201
10.6
283.4
14.9
103.2
5.4
441.2
23.2
-4.3
-0.2
539.3
28.4
21.8
1.1
510.4
26.9
0.51
1 009
2 568.8
100
2 036.1
79.3
532.7
20.7
—
0
265.4
10.3
256.6
10
276.1
10.7
548.1
21.3
1.6
0.06
827.3
32.2
53.1
2.1
761
29.6
0.75
1 009
2 392
100
1 891.5
79.1
500.5
20.9
—
0
255
10.7
249.7
10.4
250.8
10.5
602.7
25.2
—
0
853.5
35.7
49.8
2.1
784.2
32.8
0.78
1 005.4
2 456.2
1 683
773.1
99
271.3
471.4
301.8
472.1
3.1
776.9
42.6
717.6
0.71
1 009
1 833
1 377
456
124.3
159.9
288.7
167.3
420.4
4.1
591.1
46.6
527.8
0.52
1 009
2 270.9
1 786.4
484.5
—
224.9
207.2
277.3
479.6
-7.9
748.9
48.5
680.3
0.67
1 009
2 457.2
1 987.8
469.4
—
246.2
237.1
232.4
474.2
7
713.5
45.6
645.6
0.64
1 009
1 533.3
1 070.7
462.6
—
387.2
463.3
-0.6
357.5
16.8
372.4
0.9
362.5
0.36
1 009
1 522.9
1 211.9
311
—
216.1
230.9
80
314.7
8.4
403.1
23.4
366.1
0.36
1 009
1 833.2
1 435.3
397.9
—
203.4
197.1
200.8
384.8
8.8
594
37.9
538.1
0.53
1 009
1 533.3
1 214.2
319.1
—
204
208.1
110.9
330.1
8.3
449
30.4
405.5
0.4
1 009
1 241.4
907
334.4
—
382
477.1
-142.7
321.6
48.7
220.5
-3
221.5
0.22
1 009
1 109.8
858
251.8
—
202.3
201.9
49.9
236
1.6
284.8
25.5
247.9
0.25
1 009
1 608.2
1 252.9
355.3
—
195.6
196.3
159
469.5
43.8
672.2
48
611.6
0.6
1 020.2
1 782.2
1 406.9
375.4
—
183.3
182.9
192.5
317
-22.8
486.1
40.1
434.4
0.43
1 020.2
1 337
973.3
363.8
—
166.7
260
103.7
236.6
9.4
332.7
22.4
300
0.29
1 020.2
1 487.6
1 109.9
377.8
—
210.1
213.9
163.9
278.3
1.8
443.7
35.3
398.9
0.39
1 020.2
1 846.2
1 410
436.2
—
222.1
235.3
200.9
265.7
1.5
467.9
40.3
412.3
0.4
1 020.2
1 683.6
1 280.5
403.1
—
224.7
221.4
181.7
286.7
-0.1
468.2
25.4
428.3
0.42
1 020.2
1 358.4
919.5
438.9
—
232.7
321.3
117.6
199.7
24.3
341.6
25.4
306
0.3
1 020.2
1 351.9
1 042.9
309
—
176.3
176.3
132.8
173.5
3.4
309.7
25.6
270.3
0.26
1 020.2
1 544.9
1 219.8
325.2
—
199.1
199.9
125.2
182.6
-2.2
305.6
20.5
273
0.27
1 018.1
1 334
1 020.1
314
—
157.3
156.5
157.4
143.6
-0.5
300.4
31.6
259
0.25
1 022.3
1 351.1
1 044.3
306.8
—
162.6
182.9
123.9
181.9
12.6
318.4
28.5
280.4
0.27
1 020.2