Xin Statements
00
Xin 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
399.37
132.65
266.72
18.89
209.88
243.52
23.201
5.879
-0.143
29.002
7.873
21.13
0.053
399.32
447.18
100
132.88
29.7
314.3
70.3
18.799
4.2
222.3
49.7
256.93
57.5
57.373
12.8
6.488
1.5
-0.168
-0.04
63.609
14.2
16.822
3.8
46.787
10.5
0.105
445.17
439.02
100
151.26
34.5
287.77
65.5
23.558
5.4
254.26
57.9
292.22
66.6
-4.454
-1.01
6.947
1.6
-0.415
-0.09
1.983
0.5
2.206
0.5
-0.223
-0.05
-0.001
425.74
406.04
100
123.84
30.5
282.21
69.5
18.468
4.5
219.93
54.2
247.61
61
34.596
8.5
6.515
1.6
-0.317
-0.08
40.416
10
10.208
2.5
30.208
7.4
0.07
429.29
393.93
100
122.72
31.2
271.21
68.8
18.324
4.7
197.09
50
227.6
57.8
43.612
11.1
6.447
1.6
-0.019
-0.005
50.76
12.9
13.774
3.5
36.987
9.4
0.083
443.51
503.62
100
156.98
31.2
346.64
68.8
17.733
3.5
233.57
46.4
270.64
53.7
76.007
15.1
7.522
1.5
-0.057
-0.01
83.481
16.6
21.327
4.2
62.154
12.3
0.145
428.06
595.06
100
199.73
33.6
395.33
66.4
22.051
3.7
306.28
51.5
345.84
58.1
49.496
8.3
9.46
1.6
-0.282
-0.05
58.668
9.9
16.868
2.8
41.8
7
0.095
438.32
460.06
100
149.47
32.5
310.59
67.5
17.544
3.8
223.68
48.6
243.84
53
66.747
14.5
8.407
1.8
-3.946
-0.9
71.208
15.5
18.339
4
52.869
11.5
0.123
428.8
502.57
100
124.55
24.8
378.02
75.2
17.235
3.4
222.15
44.2
255.43
50.8
122.59
24.4
8.615
1.7
-0.907
-0.2
130.31
25.9
32.446
6.5
97.863
19.5
0.228
428.48
544.1
100
147.1
27
397
73
15.3
2.8
230
42.3
273.4
50.2
123.6
22.7
6.1
1.1
-2
-0.4
127.7
23.5
33.1
6.1
94.6
17.4
0.22
426.7
606.9
100
185.1
30.5
421.8
69.5
17.9
2.9
289.1
47.6
345.7
57
76.1
12.5
3.9
0.6
-0.9
-0.1
79.1
13
20.2
3.3
58.9
9.7
0.14
426.7
452.9
100
118.6
26.2
334.3
73.8
15
3.3
227.6
50.3
274.2
60.5
60.1
13.3
1.3
0.3
0.1
0.02
61.4
13.6
16.2
3.6
45.2
10
0.14
320
773.26
100
228.83
29.6
544.42
70.4
26.035
3.4
381.58
49.3
445.39
57.6
99.035
12.8
3.199
0.4
-1.375
-0.2
100.86
13
26.731
3.5
74.128
9.6
0.232
320