Zhang Statements
30
Zhang 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
192.3
123.97
68.33
6.265
54.082
61.552
6.778
0.721
0.084
7.566
3.379
2.924
0.019
156
182.1
124.51
57.59
7.519
49.689
57.905
-0.314
0.876
0.658
1.408
2.124
-2.126
-0.014
156
191.4
100
123.51
64.5
67.885
35.5
5.734
3
49.858
26
56.149
29.3
11.736
6.1
0.562
0.3
0.611
0.3
12.91
6.7
4.072
2.1
8.474
4.4
0.054
156
170.28
100
111.08
65.2
59.202
34.8
6.634
3.9
47.741
28
54.649
32.1
4.553
2.7
0.402
0.2
-0.496
-0.3
4.456
2.6
3.918
2.3
0.463
0.3
0.003
156
217.7
100
143.49
65.9
74.213
34.1
6.417
2.9
58.107
26.7
63.429
29.1
10.784
5
0.63
0.3
-0.245
-0.1
11.093
5.1
4.154
1.9
6.738
3.1
0.043
156
229.67
100
144.01
62.7
85.66
37.3
6.088
2.7
55.53
24.2
60.861
26.5
24.799
10.8
0.307
0.1
1.997
0.9
27.102
11.8
5.021
2.2
21.832
9.5
0.14
156
208.9
100
134.41
64.3
74.489
35.7
5.239
2.5
52.835
25.3
58.036
27.8
16.452
7.9
0.178
0.09
-0.01
-0.005
16.618
8
4.116
2
12.458
6
0.08
156
244.86
100
168.79
68.9
76.075
31.1
7.016
2.9
52.674
21.5
58.624
23.9
17.451
7.1
1.036
0.4
2.094
0.9
20.593
8.4
4.69
1.9
15.903
6.5
0.102
156
184.91
100
107.38
58.1
77.523
41.9
5.726
3.1
47.5
25.7
53.171
28.8
24.352
13.2
0.432
0.2
-1.502
-0.8
23.304
12.6
4.727
2.6
18.577
10
0.119
156
167.18
100
96.988
58
70.19
42
5.378
3.2
36.831
22
44.989
26.9
25.201
15.1
0.59
0.4
0.002
0.001
25.79
15.4
4.589
2.7
21.201
12.7
0.136
156
163.09
100
101.23
62.1
61.859
37.9
4.384
2.7
28.631
17.6
33.468
20.5
28.391
17.4
0.434
0.3
0.02
0.01
28.844
17.7
5.792
3.6
23.052
14.1
0.2
115.26
181.87
100
113.31
62.3
68.566
37.7
5.724
3.1
34.541
19
40.817
22.4
27.749
15.3
0.691
0.4
0.246
0.1
28.708
15.8
3.414
1.9
25.294
13.9
0.162
156
139.65
100
81.671
58.5
57.982
41.5
6.568
4.7
29.895
21.4
34.955
25
23.027
16.5
0.286
0.2
2.009
1.4
25.324
18.1
6.217
4.5
19.107
13.7
0.122
156
139.45
100
82.537
59.2
56.917
40.8
4.565
3.3
27.432
19.7
35.796
25.7
21.121
15.1
0.329
0.2
-0.001
-0.0008
21.665
15.5
5.044
3.6
16.621
11.9
0.107
156
111.27
100
65.563
58.9
45.712
41.1
2.596
2.3
19.899
17.9
24.313
21.8
21.399
19.2
0.298
0.3
-0.717
-0.6
20.95
18.8
4.757
4.3
16.193
14.6
0.104
156