Panda Statements
30
Panda 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
261.85
100
202.12
77.2
59.733
22.8
4.756
1.8
19.619
7.5
25.6
9.8
34.132
13
5.559
2.1
-0.551
-0.2
39.102
14.9
5.202
2
35.682
13.6
0.283
126.03
232.28
100
173.28
74.6
59.001
25.4
4.411
1.9
26.073
11.2
29.534
12.7
29.467
12.7
2.304
1
0.015
0.006
31.752
13.7
3.29
1.4
28.017
12.1
0.226
124
215.22
100
171.31
79.6
43.908
20.4
4.759
2.2
19.87
9.2
23.102
10.7
20.806
9.7
2.634
1.2
0.166
0.08
23.61
11
5.353
2.5
19.166
8.9
0.155
124
247.09
100
203.17
82.2
43.919
17.8
5.731
2.3
22.189
9
30.294
12.3
13.625
5.5
0.018
0.007
-0.122
-0.05
13.549
5.5
0.501
0.2
13.508
5.5
0.109
124
266.3
100
218.74
82.1
47.559
17.9
4.673
1.8
24.718
9.3
29.178
11
18.381
6.9
1.951
0.7
-0.242
-0.09
20.09
7.5
2.097
0.8
17.116
6.4
0.138
124
184.86
100
146.54
79.3
38.322
20.7
4.055
2.2
24.084
13
27.217
14.7
11.105
6
1.019
0.6
0.175
0.09
12.299
6.7
0.602
0.3
11.022
6
0.089
124
193.38
100
154.54
79.9
38.834
20.1
3.949
2
21.722
11.2
24.836
12.8
13.999
7.2
1.376
0.7
-0.01
-0.005
15.365
7.9
2.954
1.5
11.763
6.1
0.095
124
238.84
100
201.4
84.3
37.436
15.7
5.576
2.3
11.859
5
22.921
9.6
14.515
6.1
2.465
1
-0.052
-0.02
16.906
7.1
0.226
0.09
17.025
7.1
0.137
124
227.72
100
166.01
72.9
61.713
27.1
5.085
2.2
27.637
12.1
32.916
14.5
28.797
12.6
1.017
0.4
0.407
0.2
30.249
13.3
5.213
2.3
23.996
10.5
0.194
124
193.49
100
140.55
72.6
52.939
27.4
4.289
2.2
29.267
15.1
27.847
14.4
25.092
13
2.389
1.2
-0.108
-0.06
27.372
14.1
4.492
2.3
21.768
11.3
0.176
124