Tiansheng Pharmaceutical Statements
00
Tiansheng Pharmaceutical 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
113.07
74.054
39.014
6.609
62.97
65.722
-26.708
-2.405
-4.858
-33.886
-2.789
-31.042
-0.098
318
135.92
73.695
62.224
7.22
95.212
102.3
-40.079
-1.079
1.117
-38.264
-3.108
-34.891
-0.11
318
157.41
100
85.714
54.5
71.693
45.5
8.258
5.2
88.501
56.2
85.714
54.5
-14.021
-8.9
-1.749
-1.1
-0.383
-0.2
-16.153
-10.3
-0.211
-0.1
-15.892
-10.1
-0.05
318
202.24
100
88.118
43.6
114.12
56.4
13.244
6.5
123.03
60.8
129.74
64.2
-15.622
-7.7
-3.293
-1.6
1.172
0.6
-16.587
-8.2
11.574
5.7
-27.981
-13.8
-0.088
318
134.4
100
66.02
49.1
68.384
50.9
6.975
5.2
88.902
66.1
90.875
67.6
-22.491
-16.7
4.451
3.3
-0.052
-0.04
-16.561
-12.3
-0.2
-0.1
-16.09
-12
-0.051
318
135
100
67.348
49.9
67.647
50.1
6.759
5
92.189
68.3
98.72
73.1
-31.073
-23.02
-1.608
-1.2
-0.478
-0.4
-33.162
-24.6
-2.237
-1.7
-30.736
-22.8
-0.097
318
135.35
100
53.79
39.7
81.563
60.3
7.291
5.4
101.28
74.8
103.26
76.3
-21.693
-16.03
-2.905
-2.1
-0.052
-0.04
-17.806
-13.2
-1.699
-1.3
-15.757
-11.6
-0.05
318
134.85
100
65.791
48.8
69.059
51.2
7.448
5.5
47.414
35.2
47.014
34.9
22.044
16.3
-7.841
-5.8
6.247
4.6
16.896
12.5
20.858
15.5
0.031
0.02
0
318
106.83
100
53.598
50.2
53.237
49.8
8.924
8.4
71.53
67
78.113
73.1
-24.876
-23.3
-4.98
-4.7
0.364
0.3
-27.762
-26
-0.345
-0.3
-27.357
-25.6
-0.086
318
160.97
100
92.665
57.6
68.305
42.4
6.781
4.2
103.37
64.2
104.34
64.8
-36.031
-22.4
15.932
9.9
0.242
0.2
-18.499
-11.5
-2.803
-1.7
-15.184
-9.4
-0.048
318
334
100
232
69.5
102.1
30.6
6.1
1.8
126.9
38
125
37.4
-23
-6.9
-7.5
-2.2
-0.3
-0.09
-25.1
-7.5
0.2
0.06
-25.3
-7.6
-0.08
318
302.6
100
208.1
68.8
94.6
31.3
5.3
1.8
128.8
42.6
484.1
160
-389.6
-128.8
-7
-2.3
-26.9
-8.9
-423.2
-139.9
-55.5
-18.3
-371.4
-122.7
-1.17
318
290.4
100
222.7
76.7
67.7
23.3
7.4
2.5
95.8
33
95.3
32.8
-27.6
-9.5
-6.8
-2.3
-6.2
-2.1
-40.9
-14.08
10.4
3.6
-50.8
-17.5
-0.16
318
317.7
100
230.2
72.5
87.5
27.5
5.7
1.8
126.1
39.7
138.3
43.5
-50.8
-16
-10.9
-3.4
-0.6
-0.2
-61.7
-19.4
3
0.9
-59.9
-18.9
-0.19
318
292.1
100
205.1
70.2
87
29.8
4
1.4
99.4
34
84.5
28.9
2.5
0.9
-10.8
-3.7
0.2
0.07
-8
-2.7
1
0.3
-7.8
-2.7
-0.02
317.9
412.3
100
281.4
68.3
130.9
31.7
15.1
3.7
235.3
57.1
294.1
71.3
-163.2
-39.6
2.2
0.5
-7.5
-1.8
-168.7
-40.9
-10.3
-2.5
-159.4
-38.7
-0.49
324.6
389.2
100
305.9
78.6
83.3
21.4
6.1
1.6
162.1
41.6
147
37.8
-63.7
-16.4
-7.8
-2.004
-0.4
-0.1
-71.6
-18.4
-2.6
-0.7
-70
-18
-0.22
317.9
403.2
100
288.3
71.5
115
28.5
9.5
2.4
100
24.8
112.7
28
2.2
0.5
-10.9
-2.7
0.1
0.02
-5.7
-1.4
-1.8
-0.4
-5.2
-1.3
-0.02
317.2
474.7
100
349.4
73.6
125.3
26.4
5.6
1.2
95.4
20.1
97.6
20.6
27.7
5.8
-11
-2.3
-1.4
-0.3
15.2
3.2
4.1
0.9
10.5
2.2
0.03
318.3
492.9
100
327
66.3
165.9
33.7
7
1.4
247.4
50.2
260.1
52.8
-94.2
-19.1
-10.2
-2.07
-21.8
-4.4
-126.2
-25.6
3.5
0.7
-136.1
-27.6
-3.78
36
489.9
100
366.3
74.8
123.6
25.2
10.4
2.1
91.3
18.6
83.1
17
40.5
8.3
-8.7
-1.8
-0.8
-0.2
32.8
6.7
-4.5
-0.9
35.4
7.2
0.11
318
567.6
100
411.7
72.5
155.9
27.5
14.6
2.6
73.1
12.9
93.8
16.5
62
10.9
-9
-1.6
-0.9
-0.2
52.2
9.2
11.8
2.1
43.3
7.6
0.14
321.5
621.1
100
461
74.2
160.1
25.8
7.8
1.3
85.2
13.7
70.6
11.4
89.4
14.4
-11.1
-1.8
-0.2
-0.03
78.2
12.6
10.7
1.7
66.2
10.7
0.21
318
649.7
461.9
187.8
3.6
73.5
71.5
116.3
-2.7
-4.6
109.7
19.1
88.9
0.28
318
507.3
360.5
146.8
7.5
80.3
69.8
76.9
-8.1
-0.5
68.3
8.8
57.6
0.18
318
570.3
398.1
172.2
—
76.1
111.5
60.7
-5.7
0.9
55.9
10.7
45.1
0.11
401
534.1
380.6
153.5
—
72.6
75.7
77.8
-7.6
-0.2
70
10.8
55.8
0.23
238.5
616.6
443.4
173.2
—
88
84.2
89
-8
22.6
102.6
18.4
82.2
0.34
238.5
471.4
331.1
140.3
—
72.6
73.2
67.1
-8.6
3.2
61.7
6.9
51.8
0.22
238.5