Zhongjie Jiangsu Statements
30
Zhongjie Jiangsu 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
201.43
100
170.43
84.6
31
15.4
8.568
4.3
15.344
7.6
24.972
12.4
6.028
3
-0.429
-0.2
0.006
0.003
5.658
2.8
0.148
0.07
6.254
3.1
0.06
105.05
175.71
100
153.24
87.2
22.467
12.8
8.118
4.6
11.038
6.3
18.557
10.6
3.91
2.2
0.439
0.2
-0.121
-0.07
3.449
2
0.285
0.2
4.233
2.4
0.04
105.05
163.24
100
139.46
85.4
23.778
14.6
7.55
4.6
7.169
4.4
16.435
10.1
7.343
4.5
0.018
0.01
-0.067
-0.04
7.297
4.5
0.443
0.3
7.253
4.4
0.069
105.05
187.92
100
160.49
85.4
27.429
14.6
7.48
4
11.168
5.9
24.327
12.9
3.101
1.7
-0.258
-0.1
-0.383
-0.2
1.832
1
-18.415
-9.8
20.158
10.7
0.192
105.05
205.52
100
179.64
87.4
25.885
12.6
8.93
4.3
14.878
7.2
22.01
10.7
3.875
1.9
0.589
0.3
-0.328
-0.2
4.181
2
-0.091
-0.04
4.005
1.9
0.038
105.05
138.48
100
122.88
88.7
15.604
11.3
8.519
6.2
6.141
4.4
15.793
11.4
-0.189
-0.1
2.781
2
-0.02
-0.01
2.572
1.9
-0.187
-0.1
2.621
1.9
0.025
105.05
160.68
100
137.52
85.6
23.156
14.4
6.73
4.2
8.056
5
15.466
9.6
7.69
4.8
-1.932
-1.2
3.641
2.3
9.512
5.9
0.435
0.3
9.002
5.6
0.086
105.05
151.24
100
134.34
88.8
16.906
11.2
6.237
4.1
6.314
4.2
14.65
9.7
2.256
1.5
0.854
0.6
2.333
1.5
5.492
3.6
0.025
0.02
5.203
3.4
0.179
29.063
159.42
100
130.34
81.8
29.088
18.2
6.622
4.2
9.88
6.2
16.521
10.4
12.566
7.9
0.524
0.3
5.427
3.4
18.514
11.6
1.349
0.8
16.901
10.6
0.161
105.05
145.72
100
119.23
81.8
26.494
18.2
5.723
3.9
8.017
5.5
15.793
10.8
10.701
7.3
0.034
0.02
0.242
0.2
10.844
7.4
1.053
0.7
9.483
6.5
0.09
105.05
166.14
100
130.98
78.8
35.163
21.2
5.815
3.5
11.577
7
19.299
11.6
15.864
9.5
0.794
0.5
0.091
0.05
16.748
10.1
1.639
1
14.884
9
0.142
105.05
166.27
100
127.38
76.6
38.889
23.4
6.576
4
11.354
6.8
17.706
10.6
21.184
12.7
0.109
0.07
-0.202
-0.1
21.095
12.7
2.017
1.2
18.87
11.3
0.18
105.05
135.59
100
104.23
76.9
31.358
23.1
5.933
4.4
12.665
9.3
18.332
13.5
13.026
9.6
0.133
0.1
0.065
0.05
13.227
9.8
1.44
1.1
11.63
8.6
0.111
105.05
118.14
100
89.124
75.4
29.017
24.6
3.808
3.2
10.485
8.9
16.273
13.8
12.744
10.8
0.619
0.5
-0.051
-0.04
13.225
11.2
2.773
2.3
10.176
8.6
0.097
105.05
106.28
100
82.343
77.5
23.938
22.5
3.868
3.6
6.341
6
12.221
11.5
11.717
11
0.958
0.9
0.37
0.3
13.044
12.3
1.139
1.1
11.837
11.1
0.113
105.05