China CIFCO Statements
00
China CIFCO 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
1.124
1.248
-0.124
—
2.319
2.701
-2.825
2.868
-0.117
0.022
—
0.022
0
345
2.915
100
2.119
72.7
0.796
27.3
—
0
2.695
92.5
2.695
92.5
-1.899
-65.1
0.411
14.1
-0.025
-0.8
-1.512
-51.9
—
0
-1.512
-51.9
-0.004
345
11.467
100
9.911
86.4
1.555
13.6
—
0
5.09
44.4
5.139
44.8
-3.583
-31.2
0.021
0.2
0.013
0.1
-3.515
-30.7
—
0
-3.515
-30.7
-0.01
345
6.486
100
6.089
93.9
0.397
6.1
—
0
3.448
53.2
3.42
52.7
-3.023
-46.6
2.887
44.5
0.006
0.09
-0.096
-1.5
—
0
-0.096
-1.5
0
345
7.344
100
5.818
79.2
1.526
20.8
—
0
4.269
58.1
4.289
58.4
-2.763
-37.6
3.436
46.8
-0.005
-0.07
0.65
8.9
—
0
0.65
8.9
0.002
345
6.485
100
5.403
83.3
1.082
16.7
—
0
4.045
62.4
4.021
62
-2.939
-45.3
2.498
38.5
0.003
0.05
-0.438
-6.8
—
0
-0.438
-6.8
-0.001
345
20.747
100
18.149
87.5
2.598
12.5
—
0
7.383
35.6
6.592
31.8
-3.994
-19.2
2.77
13.4
-0.021
-0.1
-1.228
-5.9
—
0
-1.228
-5.9
-0.004
345
12.82
100
12.311
96
0.509
4
—
0
4.198
32.7
4.182
32.6
-3.673
-28.7
4.431
34.6
-0.01
-0.08
0.748
5.8
—
0
0.748
5.8
0.002
345
7.406
100
6.175
83.4
1.231
16.6
—
0
3.022
40.8
4.076
55
-2.844
-38.4
2.061
27.8
0.023
0.3
-0.76
-10.3
—
0
-0.76
-10.3
-0.002
345
8.51
100
7.37
86.6
1.14
13.4
—
0
3.74
43.9
3.72
43.7
-2.58
-30.3
5.73
67.3
0.1
1.2
3.25
38.2
—
0
3.25
38.2
0.01
345
19.32
100
18.33
94.9
0.99
5.1
—
0
7.24
37.5
6.53
33.8
-5.54
-28.7
4.48
23.2
0.03
0.2
-1.09
-5.6
—
0
-1.09
-5.6
—
345
13.06
100
11.07
84.8
2
15.3
—
0
3.44
26.3
3.44
26.3
-1.45
-11.1
4.55
34.8
-0.02
-0.2
3.08
23.6
—
0
3.08
23.6
0.01
345
9.36
100
7.04
75.2
2.32
24.8
—
0
3.45
36.9
4.21
45
-1.89
-20.2
3.37
36
-0.01
-0.1
1.47
15.7
—
0
1.47
15.7
—
345
8.19
100
6.63
81
1.56
19
—
0
2.98
36.4
2.96
36.1
-1.4
-17.09
4.02
49.1
—
0
2.62
32
—
0
2.62
32
0.01
345
17.59
100
15.25
86.7
2.34
13.3
—
0
0.26
1.5
2.18
12.4
0.16
0.9
1.06
6
0.06
0.3
1.16
6.6
—
0
1.16
6.6
—
345
10.77
100
9.31
86.4
1.46
13.6
—
0
4.4
40.9
3.53
32.8
-2.07
-19.2
4.84
44.9
0.01
0.09
2.77
25.7
—
0
2.77
25.7
0.01
345
22.33
100
17.56
78.6
4.77
21.4
—
0
5.22
23.4
5.73
25.7
-0.96
-4.3
3.01
13.5
0.04
0.2
1.99
8.9
—
0
1.99
8.9
0.01
345
11.62
100
11.41
98.2
0.21
1.8
—
0
4.85
41.7
3.33
28.7
-3.12
-26.9
2.83
24.4
-0.05
-0.4
-0.34
-2.9
—
0
-0.34
-2.9
—
345
26.97
100
26.77
99.3
0.21
0.8
—
0
3.99
14.8
4.9
18.2
-4.7
-17.4
11.55
42.8
-1.14
-4.2
5.71
21.2
—
0
5.57
20.7
0.02
233.35
16.71
100
15.08
90.2
1.63
9.8
—
0
6.31
37.8
6.24
37.3
-4.61
-27.6
5.75
34.4
0.01
0.06
1.15
6.9
—
0
1.24
7.4
—
345
14.27
100
12.12
84.9
2.16
15.1
—
0
5.22
36.6
5.22
36.6
-3.07
-21.5
5.46
38.3
-0.04
-0.3
2.36
16.5
—
0
2.36
16.5
0.01
348.79
8.6
100
7.35
85.5
1.25
14.5
—
0
2.99
34.8
2.98
34.7
-1.74
-20.2
6.43
74.8
—
0
4.7
54.7
—
0
4.74
55.1
0.01
345
22.8
20.42
2.38
—
4.32
5.24
-2.86
5.15
0.01
2.3
—
2.32
0.01
345
13.36
11.6
1.76
—
3.76
3.75
-1.99
18.65
0.01
16.67
—
16.69
0.05
345
13.52
10.52
3.01
—
3.05
2.91
0.09
6.18
—
6.28
—
6.23
0.02
348.79
11.24
10.05
1.2
—
2.87
2.86
-1.67
6.67
0.01
5.01
—
5.06
0.01
345
46.19
42.07
4.12
—
4.67
5.9
-1.79
7
0.29
5.21
—
5.23
0.02
345
28.88
26.66
2.22
—
4.43
3.61
-1.39
5.99
0.16
4.75
—
4.7
0.01
345
24.34
22.72
1.62
—
4.25
4.25
-2.62
10.66
-0.09
7.95
—
7.97
0.02
345
13.81
12.4
1.41
—
3.17
3.17
-1.76
4.3
0.06
2.6
—
2.59
0.01
345
30.18
28.55
1.64
—
3.42
4.81
-3.18
4.39
-2.44
-1.3
—
-1.17
—
345
18.25
17.71
0.54
—
7.27
7.26
-6.72
6.74
0.11
0.12
—
0.23
—
345
13.87
13.13
0.73
—
3.91
3.96
-3.22
9.05
-0.06
5.76
—
5.75
0.02
345
22.33
20.84
1.49
—
3.1
3.1
-1.61
6.62
0.02
5.03
0.01
5.04
0.01
345
23.7
25.14
-1.44
—
1.32
10.27
-11.71
8.68
0.04
-3
-1.8
-1.09
—
348.79
22.12
20.61
1.51
—
4.71
4.71
-3.2
7.19
0.1
4.09
—
4.12
0.01
348.79
18
15.31
2.7
—
4.67
4.67
-1.98
6.35
0.02
4.39
0.04
4.37
0.01
345
19.17
17.03
2.15
—
4.23
4.23
-2.08
4.17
-0.01
2.07
—
2.1
0.01
345
28.53
29.71
-1.18
—
5.61
5.58
-6.76
11.97
0.23
5.44
-0.02
5.41
0.02
345
23.68
20.85
2.83
—
5.02
5.02
-2.19
8.25
0.06
6.12
—
6.12
0.02
345
22.14
18.97
3.16
—
5.33
5.44
-2.28
5.7
0.15
3.57
0.02
3.55
0.01
345
20.49
17.38
3.11
—
4.84
4.84
-1.73
5.09
-0.04
3.31
—
3.31
0.01
345
35.94
33.35
2.58
—
5.88
20.68
-18.1
89.06
-0.55
70.42
22.28
48.16
0.14
345