Greatoo Intelligent Statements
00
Greatoo Intelligent 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
147.87
100
128.93
87.2
18.942
12.8
8.505
5.8
21.576
14.6
26.996
18.3
-8.055
-5.4
-16.4
-11.09
-0.102
-0.07
-24.557
-16.6
-2.862
-1.9
-21.609
-14.6
-0.01
2 199.4
184.99
100
148.07
80
36.92
20
9.41
5.1
21.004
11.4
28.045
15.2
8.875
4.8
-5.771
-3.1
0.91
0.5
3.97
2.1
1.477
0.8
3.163
1.7
0.001
2 199.4
205.73
100
180.06
87.5
25.673
12.5
8.844
4.3
12.835
6.2
18.437
9
7.236
3.5
-0.111
-0.05
-0.09
-0.04
6.974
3.4
1.392
0.7
5.521
2.7
0.003
2 199.4
242.91
100
204.25
84.1
38.655
15.9
19.433
8
16.797
6.9
45.062
18.6
-6.407
-2.6
37.727
15.5
1.631
0.7
29.49
12.1
-2.793
-1.1
30.581
12.6
0.014
2 199.4
243.41
100
214.73
88.2
28.684
11.8
11.342
4.7
22.934
9.4
30.157
12.4
-1.473
-0.6
1.655
0.7
-0.201
-0.08
-0.04
-0.02
-1.707
-0.7
1.883
0.8
0.001
2 199.4
227.11
100
200.75
88.4
26.361
11.6
12.284
5.4
23.489
10.3
29.531
13
-3.169
-1.4
1.726
0.8
0.118
0.05
-1.191
-0.5
-3.004
-1.3
1.201
0.5
0.001
2 199.4
276.38
100
251.1
90.9
25.277
9.1
13.736
5
20.07
7.3
31.487
11.4
-6.21
-2.2
11.387
4.1
-0.027
-0.01
5.243
1.9
1.805
0.7
4.14
1.5
0.002
2 199.4
570.26
100
528.41
92.7
41.853
7.3
33.335
5.8
50.684
8.9
113.72
19.9
-71.867
-12.6
-400.77
-70.3
-0.131
-0.02
-480.83
-84.3
-11.16
-2
-479.77
-84.1
-0.218
2 199.42
514.53
100
439.11
85.3
75.421
14.7
18.418
3.6
25.518
5
32.39
6.3
43.03
8.4
-16.747
-3.3
-0.292
-0.06
26.08
5.1
2.452
0.5
8.174
1.6
0.004
2 199.4
449.9
100
363.11
80.7
86.79
19.3
17.198
3.8
36.537
8.1
49.298
11
37.492
8.3
-26.109
-5.8
0.013
0.003
11.396
2.5
1.589
0.4
-4.086
-0.9
-0.002
2 199.4
674.1
100
585.2
86.8
88.9
13.2
13.2
2
29.4
4.4
32.5
4.8
56.4
8.4
-26.5
-3.9
—
0
29.9
4.4
9.5
1.4
6.6
1
—
2 199.4
500.3
100
329.9
65.9
170.4
34.1
24.3
4.9
43.1
8.6
234.1
46.8
-63.7
-12.7
-35.9
-7.2
-2.4
-0.5
-102
-20.4
20.8
4.2
-169.8
-33.9
-0.08
2 199.4
597.5
100
498.2
83.4
99.3
16.6
18.3
3.1
40
6.7
49.5
8.3
49.7
8.3
-22.9
-3.8
—
0
26.8
4.5
7.2
1.2
5.5
0.9
—
2 199.4
255.3
100
176.4
69.1
78.9
30.9
13
5.1
39.6
15.5
49.4
19.3
29.5
11.6
-21.9
-8.6
—
0
8
3.1
0.1
0.04
-2.4
-0.9
—
2 188.9
325
100
245
75.4
80
24.6
13
4
32.1
9.9
35.6
11
44.5
13.7
-16.1
-5
-0.2
-0.06
28.2
8.7
9.6
3
6.4
2
—
2 209.9
362.5
100
287
79.2
75.5
20.8
19.1
5.3
70.7
19.5
107.8
29.7
-32.3
-8.9
92
25.4
0.8
0.2
-53.9
-14.9
-1
-0.3
-68
-18.8
-0.03
2 199.4
398.7
100
265.4
66.6
133.2
33.4
26.9
6.7
43.9
11
60.8
15.2
72.4
18.2
-24.7
-6.2
-6.6
-1.7
158.3
39.7
44.6
11.2
81.5
20.4
0.04
2 199.4
316.8
100
198.4
62.6
118.4
37.4
18.4
5.8
48.9
15.4
62.2
19.6
56.2
17.7
-24
-7.6
—
0
27.8
8.8
2
0.6
0.6
0.2
—
2 199.4
328.6
100
223.6
68
105
32
13.8
4.2
40.3
12.3
49.2
15
55.8
17
-22.3
-6.8
0.2
0.06
36.3
11
9.4
2.9
6.9
2.1
—
2 199.4
423.5
100
327.3
77.3
96.2
22.7
27.3
6.4
47.7
11.3
26.4
6.2
69.8
16.5
-22.7
-5.4
-11.2
-2.6
35.7
8.4
12.1
2.9
9.3
2.2
—
2 199.4
315.2
100
189.9
60.2
125.4
39.8
17.6
5.6
42.4
13.5
49.9
15.8
75.4
23.9
-25.5
-8.09
-0.1
-0.03
50.1
15.9
13.1
4.2
14.2
4.5
0.01
2 199.4
400.5
100
263.2
65.7
137.3
34.3
—
0
51.9
13
53.3
13.3
84
21
-24.4
-6.09
0.2
0.05
59.8
14.9
9.1
2.3
22.6
5.6
0.01
2 199.4
262.8
100
158.2
60.2
104.6
39.8
—
0
47.8
18.2
38.9
14.8
65.8
25
-24.1
-9.2
—
0
41.7
15.9
12.1
4.6
8.4
3.2
—
2 199.4
340.4
218.6
121.9
12.7
35.7
41.9
79.9
-20
-5.4
54.6
11.3
23.8
0.01
2 199.4
311.7
219.7
92.1
10.6
36.2
42.3
49.8
-23.7
2.8
28.9
6.4
10.5
—
2 199.4
327.3
213.1
114.2
—
50.6
54.7
59.5
-21.5
0.9
38.9
6
17.6
0.01
2 199.4
175.3
99.9
75.5
—
42.9
36.3
39.1
-11.2
11.6
39.6
9.7
11.8
0.01
2 199.4
291.5
225.7
65.8
—
43.2
66.2
-0.4
-2.5
17.1
14.2
4.9
4.8
—
2 199.4
151.3
100.6
50.7
—
33.5
33.4
17.2
-7.3
7.5
17.4
5.6
6.9
—
2 199.4
180.5
134.3
46.2
—
33.5
33.4
12.8
-10.1
7.7
10.4
2.2
6.3
—
2 199.4
194.7
140.8
53.9
—
29.1
29.1
24.8
-12.6
4.1
16.4
1.9
13.5
0.01
2 199.4
205.2
153.1
52.1
—
32
22.9
29.2
-5.2
-1.6
22.4
6.8
14.1
0.01
2 199.4
306.5
221.5
85
—
30
29.9
55.1
-5.8
1.4
50.7
5.7
45
0.02
2 199.4
253
180.3
72.7
—
33.2
44.7
27.9
-6.1
1.7
23.6
1.8
22.3
0.01
2 197.5
222.9
154.8
68.1
—
24.5
24.5
43.6
11.6
1.5
56.7
8.8
48
0.02
2 199.4
315.1
211.7
103.3
—
31.8
43.4
60
-21
1.8
40.7
7.7
33.4
0.02
1 959.2
272.6
176.7
95.9
—
36
36
60
-17.4
2.6
45.2
6.9
38.4
0.02
1 839.9
245.8
161.2
84.6
—
27.8
32.9
51.7
-9.7
3.6
45.6
3.9
42.3
0.02
1 839.9
233.6
152.2
81.4
—
21.2
21.2
60.2
-14.2
1.4
47.4
6.9
40.3
0.02
1 839.9
261.2
168.7
92.5
—
22.6
34.7
57.7
1.5
2
61.2
8.8
52.4
0.03
1 839.2
236.4
147.9
88.4
—
25.3
25.3
63.2
-12.8
5.2
55.6
9
46.5
0.03
1 839.9
182.3
117.6
64.7
—
21.7
28.9
35.8
-1.1
0.5
35.2
3.2
32.1
0.02
1 689.1
221.4
139.8
81.6
—
21.4
21.5
60.1
-17.4
0.8
43.5
6.7
36.6
0.02
1 628
252.3
170.5
81.8
—
32.4
54.8
27
0.2
7.6
34.8
5.8
28.9
0.02
1 650.6