Pinlive Statements
30
Pinlive 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
287.68
100
232.94
81
54.745
19
0.092
0.03
66.182
23
66.723
23.2
-11.978
-4.2
-4.005
-1.4
0.628
0.2
-15.355
-5.3
-3.501
-1.2
-11.854
-4.1
-0.119
100
302.27
100
268.52
88.8
33.75
11.2
0.09
0.03
87.876
29.1
88.157
29.2
-54.408
-18
3.992
1.3
0.376
0.1
-49.463
-16.4
-12.731
-4.2
-36.732
-12.2
-0.363
101.25
272.97
100
245.5
89.9
27.475
10.1
0.09
0.03
65.796
24.1
63.494
23.3
-36.019
-13.2
5.604
2.1
2.737
1
-27.678
-10.1
-5.952
-2.2
-21.726
-8
-0.22
98.754
364
100
301.02
82.7
62.977
17.3
—
0
72.795
20
72.22
19.8
-9.243
-2.5
0.673
0.2
0.272
0.07
-8.23
-2.3
-3.171
-0.9
-5.059
-1.4
-0.051
99.94
434.37
100
348.82
80.3
85.549
19.7
0.232
0.05
88.653
20.4
88.232
20.3
-2.683
-0.6
2.644
0.6
0.719
0.2
0.68
0.2
-0.045
-0.01
0.725
0.2
0.007
105.83
434.1
100
324.76
74.8
109.33
25.2
0.254
0.06
97.763
22.5
102.4
23.6
6.931
1.6
4.368
1
0.495
0.1
11.793
2.7
3.665
0.8
8.128
1.9
0.086
94.23
306.28
100
224.24
73.2
82.044
26.8
0.258
0.08
81.918
26.7
81.908
26.7
0.136
0.04
7.05
2.3
5.573
1.8
12.759
4.2
5.349
1.7
7.41
2.4
0.074
100
506.51
100
460.24
90.9
46.267
9.1
0.236
0.05
23.964
4.7
22.206
4.4
24.061
4.8
8.313
1.6
1.064
0.2
33.438
6.6
8.146
1.6
25.292
5
0.253
100
455.38
100
320.73
70.4
134.65
29.6
0.041
0.009
107.27
23.6
107.05
23.5
27.594
6.1
6.178
1.4
3.02
0.7
36.791
8.1
10.869
2.4
25.922
5.7
0.259
100
370.57
100
251.92
68
118.65
32
0.072
0.02
110.36
29.8
104.78
28.3
13.87
3.7
4.124
1.1
0.85
0.2
18.845
5.1
4.624
1.2
14.22
3.8
0.142
100
318.3
100
223.6
70.2
94.6
29.7
0.3
0.09
68.1
21.4
67.9
21.3
26.8
8.4
8.2
2.6
7
2.2
42
13.2
11.9
3.7
30
9.4
0.3
100.1
412.2
100
279.9
67.9
132.3
32.1
—
0
91.5
22.2
91
22.1
41.4
10
2.4
0.6
0.6
0.1
44.4
10.8
11.1
2.7
33.3
8.1
0.33
100.4
408.4
100
265.8
65.1
142.5
34.9
—
0
93
22.8
96.9
23.7
45.7
11.2
-0.2
-0.05
2
0.5
47.5
11.6
12.2
3
35.3
8.6
0.47
75
682.19
100
446.88
65.5
235.31
34.5
—
0
143.58
21
148.41
21.8
86.898
12.7
-3.571
-0.5
4.981
0.7
88.308
12.9
21.026
3.1
67.281
9.9
0.897
75
755.42
100
456.11
60.4
299.31
39.6
—
0
221.72
29.4
226.21
29.9
73.099
9.7
-1.606
-0.2
5.057
0.7
76.594
10.1
19.03
2.5
57.564
7.6
0.768
75