Tianshui Zhongxing Statements
00
Tianshui Zhongxing 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
433.62
392.36
41.252
5.074
52.493
52.448
-11.196
-11.495
0.412
-22.28
—
-21.949
-0.056
392.93
395.95
343.39
52.56
3.126
49.735
48.482
4.078
-4.971
-0.007
-0.887
—
-0.629
-0.002
363.45
622.91
100
354.33
56.9
268.58
43.1
2.828
0.5
56.919
9.1
53.354
8.6
215.22
34.6
-16.155
-2.6
-0.027
-0.004
199.04
32
—
0
198.1
31.8
0.469
422.85
525.39
100
383.33
73
142.05
27
0.911
0.2
75.837
14.4
74.64
14.2
67.415
12.8
-25.835
-4.9
-1.315
-0.3
40.265
7.7
0.004
0.0008
39.976
7.6
0.095
421.07
586.11
100
373.35
63.7
212.76
36.3
4.912
0.8
54.349
9.3
61.688
10.5
151.08
25.8
-12.303
-2.1
0.209
0.04
138.98
23.7
—
0
138.41
23.6
0.357
387.52
370.58
100
356.58
96.2
14.009
3.8
2.057
0.6
55.143
14.9
51.96
14
-37.951
-10.2
8.676
2.3
-5.258
-1.4
-34.533
-9.3
—
0
-34.195
-9.2
-0.088
387.97
488.19
100
358.41
73.4
129.78
26.6
2.534
0.5
57.925
11.9
54.567
11.2
75.217
15.4
-60.285
-12.3
-0.925
-0.2
14.184
2.9
—
0
14.163
2.9
0.037
386.96
497.05
100
346.61
69.7
150.43
30.3
1.622
0.3
62.041
12.5
52.24
10.5
98.193
19.8
17.707
3.6
-11.883
-2.4
103.99
20.9
—
0
103.97
20.9
0.272
382.65
354.74
100
315.01
88.8
39.731
11.2
2.446
0.7
52.361
14.8
46.52
13.1
-6.789
-1.9
-39.717
-11.2
-15.258
-4.3
-61.763
-17.4
—
0
-61.536
-17.3
-0.164
376.18
308.59
100
299.62
97.1
8.963
2.9
1.236
0.4
49.512
16
46.085
14.9
-37.122
-12.03
7.74
2.5
-1.96
-0.6
-31.343
-10.2
—
0
-30.893
-10.01
-0.084
369
395.8
100
309.3
78.1
86.5
21.9
1.9
0.5
44.7
11.3
40
10.1
46.5
11.7
-3.1
-0.8
0.1
0.03
43.4
11
—
0
43.4
11
0.13
339
449.3
100
306.4
68.2
142.9
31.8
2.1
0.5
76.5
17
72.5
16.1
70.4
15.7
0.5
0.1
-2.5
-0.6
68.4
15.2
—
0
68.3
15.2
0.2
337.4
400.5
100
284.2
71
116.4
29.1
1.8
0.4
45.9
11.5
39.7
9.9
76.6
19.1
-14.1
-3.5
2.2
0.5
64.7
16.2
—
0
64.5
16.1
0.19
340
266.7
100
242.2
90.8
24.6
9.2
1.4
0.5
38.4
14.4
33.7
12.6
-9.2
-3.4
-10.6
-4
1.2
0.4
-18.6
-7
—
0
-18.5
-6.9
-0.05
341.2
366.6
100
243.6
66.4
123
33.6
1.9
0.5
39.2
10.7
36.6
10
86.4
23.6
-8.5
-2.3
-2.9
-0.8
75
20.5
—
0
74.7
20.4
0.21
363.5
388.1
100
258.7
66.7
129.4
33.3
0.8
0.2
56.4
14.5
73.5
18.9
55.9
14.4
-21.5
-5.5
-5.3
-1.4
29.2
7.5
—
0
29
7.5
0.08
367.7
258.7
100
233.5
90.3
25.2
9.7
1
0.4
36
13.9
32.9
12.7
-7.7
-3
-2.7
-1.04
0.2
0.08
-10.2
-3.9
—
0
-10.1
-3.9
-0.03
367.7
201.5
100
187.2
92.9
14.3
7.1
1.1
0.5
31
15.4
28.2
14
-13.9
-6.9
-4.2
-2.08
0.3
0.1
-17.8
-8.8
—
0
-17.7
-8.8
-0.05
342.2
307.5
100
203.4
66.1
104.1
33.9
0.5
0.2
33
10.7
30.5
9.9
73.7
24
-5.9
-1.9
0.1
0.03
67.9
22.1
—
0
67.3
21.9
0.18
367.7
242.2
100
184.8
76.3
57.4
23.7
0.4
0.2
53.2
22
50.6
20.9
6.9
2.8
-0.4
-0.2
-0.2
-0.08
6.3
2.6
—
0
6
2.5
0.02
345
269.6
100
168.8
62.6
100.7
37.4
2.7
1
34.6
12.8
34.6
12.8
66.2
24.6
6.6
2.4
—
0
72.6
26.9
—
0
71.7
26.6
0.19
373.3
147.5
100
165.7
112.3
-18.2
-12.3
—
0
43.3
29.4
41.1
27.9
-59.3
-40.2
4.6
3.1
-0.9
-0.6
-55.6
-37.7
—
0
-54
-36.6
-0.15
367.4
267.2
100
153.5
57.4
113.7
42.6
—
0
40.1
15
37.9
14.2
75.8
28.4
13.8
5.2
-0.1
-0.04
89.5
33.5
—
0
88.2
33
0.24
363.4
225.8
148
77.8
—
49.3
41.1
36.7
8.1
-7.2
37.6
—
37.4
0.1
359.2
194.2
134.9
59.3
—
32.6
30
29.4
11.9
—
41.3
—
41.1
0.11
359.2
151.5
119.2
32.2
—
31.1
29
3.2
10.7
-0.8
13.2
—
13.6
0.04
359.2
168.3
107.1
61.2
—
27.7
24.8
36.4
9.8
4.6
50.7
—
50.2
0.13
373.2
169
108
61
—
34.5
34.5
26.5
11.9
1.7
39.6
—
38.8
0.11
355.4
150.8
89.5
61.3
—
22.8
22.6
38.6
4.1
3.1
45.5
—
44.5
0.13
331.6
82.6
78.9
3.7
—
19.1
19.1
-15.4
1.4
2.1
-12
—
-11.2
-0.04
312.7
182.7
81.4
101.3
—
16
16.2
85
1.4
1.8
88.3
—
86.3
0.28
312.7
159.1
84.9
74.2
—
33.5
34.2
40
0.9
7
47.9
—
47.2
0.15
305.5
114.9
66.9
48
—
18.2
18
30.1
-2.1
0.3
28.3
—
28.3
0.09
305.5
76
65.7
10.3
—
17.4
17.4
-7.1
-2
1.3
-7.9
—
-7.8
-0.03
253.2
129.5
64.5
65
—
15.5
15.7
49.3
-4.7
2
46.6
—
46.6
0.2
229.1
123.4
70.3
53
—
17.8
17.9
35.2
-3.3
3
34.9
—
34.9
0.15
229.1
96.6
62.4
34.1
—
12.6
12.7
21.5
-1.3
1
21.2
—
21.2
0.09
229.1