Tecon Statements
00
Tecon 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
5 742.85
5 441.64
301.21
79.442
256.93
315.53
-14.326
-48.368
-17.296
-68.667
-0.23
-57.093
-0.041
1 378.74
5 072.31
5 134.75
-62.444
58.58
295.65
375.23
-437.67
-52.682
-9.498
-502.47
0.741
-433.01
-0.338
1 282.62
3 890.84
100
3 559.57
91.5
331.27
8.5
40.157
1
211.81
5.4
265.13
6.8
66.147
1.7
-52.604
-1.4
-6.88
-0.2
3.951
0.1
21.1
0.5
-14.282
-0.4
-0.01
1 428.23
3 846.09
100
3 357.56
87.3
488.53
12.7
58.717
1.5
206.17
5.4
387.31
10.1
101.23
2.6
-44.608
-1.2
-10.103
-0.3
17.888
0.5
-4.117
-0.1
43.59
1.1
0.031
1 409.67
4 876.89
100
4 177.56
85.7
699.33
14.3
43.675
0.9
255.24
5.2
292.34
6
406.99
8.3
-40.388
-0.8
-8.461
-0.2
356.96
7.3
2.727
0.06
355.44
7.3
0.276
1 287.88
4 616.7
100
4 327.86
93.7
288.84
6.3
40.541
0.9
286.61
6.2
264.26
5.7
24.581
0.5
-54.349
-1.2
-12.164
-0.3
-41.208
-0.9
12.316
0.3
-27.875
-0.6
-0.019
1 431.05
3 391.93
100
3 151.06
92.9
240.87
7.1
38.129
1.1
249.78
7.4
277.37
8.2
-36.501
-1.08
-51.359
-1.5
-10.04
-0.3
-97.796
-2.9
10.771
0.3
-69.606
-2.05
-0.051
1 354.1
3 415.46
100
3 413.33
99.9
2.127
0.06
39.691
1.2
171.82
5
516.07
15.1
-513.95
-15.05
-44.785
-1.3
-25.537
-0.7
-588.75
-17.2
-11.431
-0.3
-493.11
-14.4
-0.407
1 211.26
4 412.24
100
4 331.51
98.2
80.731
1.8
39.724
0.9
399.33
9.1
431.12
9.8
-350.39
-7.9
-34.036
-0.8
-7.276
-0.2
-398.64
-9.03
7.578
0.2
-434.26
-9.8
-0.409
1 061.74
4 577.41
100
3 926.89
85.8
650.51
14.2
37.076
0.8
471.69
10.3
558.73
12.2
91.787
2
-47.845
-1.05
-13.587
-0.3
14.832
0.3
22.018
0.5
-59.613
-1.3
-0.055
1 077.22
3 339.2
100
2 573.2
77.1
766
22.9
26.4
0.8
338.8
10.1
394.4
11.8
371.6
11.1
-35.6
-1.07
-0.2
-0.006
326
9.8
13.8
0.4
301
9
0.28
1 075.4
3 366.1
100
2 354.8
70
1 011.3
30
1.4
0.04
738.4
21.9
690.7
20.5
320.5
9.5
-35.3
-1.05
—
0
267.5
7.9
-3
-0.09
242.8
7.2
0.23
1 062.2
3 917.5
100
2 742
70
1 175.5
30
44.3
1.1
382.3
9.8
428.2
10.9
747.3
19.1
-21.9
-0.6
0.4
0.01
711.8
18.2
14
0.4
643.8
16.4
0.6
1 073
2 719.7
100
1 837.6
67.6
882.2
32.4
36.3
1.3
303
11.1
338.1
12.4
544
20
-34.3
-1.3
2.1
0.08
497.5
18.3
6.1
0.2
499.2
18.4
0.46
1 079.3
1 983.5
100
1 371.8
69.2
611.7
30.8
22
1.1
170.8
8.6
205.6
10.4
406.2
20.5
-58.1
-2.9
-2.9
-0.1
330.9
16.7
5.3
0.3
334.6
16.9
0.31
1 068.2
2 296.5
100
1 502.8
65.4
793.7
34.6
26.2
1.1
406.6
17.7
405.1
17.6
388.6
16.9
-25.8
-1.1
0.7
0.03
361.3
15.7
1.1
0.05
342.8
14.9
0.28
1 245.8
2 465.6
100
1 920.6
77.9
545
22.1
10.3
0.4
280.2
11.4
295.1
12
249.9
10.1
-42.4
-1.7
-1.2
-0.05
205.1
8.3
1.4
0.06
221.7
9
0.22
1 007.7
1 509.4
100
1 213.2
80.4
296.2
19.6
35.8
2.4
197.7
13.1
234.2
15.5
62
4.1
-42.2
-2.8
-0.4
-0.03
17.2
1.1
-11.2
-0.7
51.1
3.4
0.05
1 053.5
1 204.8
100
989
82.1
215.9
17.9
12.6
1
140.6
11.7
158.2
13.1
57.6
4.8
-41.4
-3.4
0.2
0.02
6.3
0.5
6.2
0.5
28.9
2.4
0.03
957
1 562.2
100
1 238.7
79.3
323.5
20.7
78.7
5
176.9
11.3
235.3
15.1
88.2
5.6
-26.1
-1.7
1.3
0.08
62.8
4
12.4
0.8
54.4
3.5
0.06
958.5
1 424.7
100
1 085.3
76.2
339.4
23.8
—
0
156.9
11
162.5
11.4
177
12.4
-14.3
-1.004
-0.1
-0.007
160.8
11.3
11.9
0.8
151.3
10.6
0.16
963.4
1 289.7
100
1 068.2
82.8
221.6
17.2
—
0
158.8
12.3
156.8
12.2
64.8
5
-10.5
-0.8
-0.1
-0.008
52.9
4.1
5.5
0.4
52.8
4.1
0.05
974
996.4
100
792.1
79.5
204.2
20.5
—
0
122.5
12.3
132.8
13.3
71.5
7.2
-11.6
-1.2
0.1
0.01
57.9
5.8
3.6
0.4
55.3
5.5
0.06
963.4
1 163.9
869.6
294.3
—
213.4
175.6
118.7
-8.1
-14.3
98.6
13
86.5
0.09
963.4
1 196.6
903.1
293.5
—
141.5
146.7
146.8
-8
3.3
140.2
9.9
130.8
0.14
963.4
1 230.1
988.8
241.2
—
151.8
169.3
72
-7.8
13.6
73
-8.6
82.5
0.09
974
1 039.4
803.4
236
—
106.8
114.9
121.1
-3.2
0.2
116.9
10.5
107.3
0.11
963.4
1 187.7
910.9
276.8
—
230.9
224.7
52.1
-10.5
39.6
75
2.3
73.7
0.08
963.4
1 092.7
784.4
308.3
—
150.2
162.5
145.8
-4.7
2.4
143.5
17.9
126.9
0.13
963.4
1 201.3
942
259.3
—
151.4
156.3
103
-2.5
2.4
102.9
7.5
95.4
0.1
963.4
962.4
728.5
233.9
—
115.9
125.8
108.2
-4.1
0.8
104.8
8.6
96.6
0.1
963.4
1 011.4
739.9
271.5
—
221.1
242.9
28.7
0.9
8.6
38.1
3.7
34.4
0.04
963.4
1 085.2
881.3
203.9
—
123.6
128.4
75.5
-9.4
9.4
75.5
4.6
70.9
0.07
963.4
1 193.4
944.7
248.7
—
178.1
189.5
59.2
26.8
10.8
96.8
9.4
86.8
0.09
963.4
1 024.7
829.6
195.1
—
128.7
138.5
56.6
-9.4
8.4
55.5
8
49
0.05
963.4
1 238.2
911.9
326.4
—
230.2
248.6
77.8
-1
20.6
97.3
12.8
90.1
0.1
868.3
1 179
956.6
222.5
—
160.5
156
66.4
-18.4
5.8
53.9
8.1
43.6
0.05
868.3
1 050.5
850.7
199.8
—
130.9
145.1
54.7
-6.6
7.6
55.7
3.1
53.8
0.06
868.3
768.6
637
131.5
—
72.7
72.7
58.8
-8
1.1
52
4.9
48.2
0.06
868.3
979.6
754.5
225.1
—
159.7
175.9
49.2
3.7
4.2
57.1
7.1
51.6
0.06
868.3
1 023.9
874.3
149.5
—
101.6
102.2
47.3
2.1
1.3
50.7
4.1
47.7
0.05
868.3
866
740.9
125.1
—
93.5
99.2
25.9
-5.7
-0.2
20
1.5
19.9
0.03
766.4
855.3
730
125.3
—
71.9
72.1
53.2
-2.6
3.8
54.4
4.7
50.6
0.07
766.4
724.8
540.3
184.5
—
142.9
163.9
20.6
—
7.8
28.4
15.1
15.9
0.02
766.4