Improve Medical Statements
30
Improve Medical 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
152.64
90.731
61.905
8.677
54.058
65.528
-3.624
-6.519
-0.192
-5.356
0.65
-7.279
-0.024
309.19
161.2
100.05
61.147
8.725
56.391
62.18
-1.033
-1.585
-0.17
-2.726
-0.113
-3.169
-0.01
309.19
158.56
100
98.462
62.1
60.102
37.9
9.26
5.8
42.421
26.8
49.299
31.1
10.803
6.8
5.473
3.5
0.136
0.09
15.899
10
1.729
1.1
13.634
8.6
0.044
309.19
181.22
100
126.26
69.7
54.958
30.3
12.998
7.2
81.406
44.9
210.3
116.1
-155.35
-85.7
-6.087
-3.4
-0.768
-0.4
-161.64
-89.2
-23.908
-13.2
-140.5
-77.5
-0.454
309.19
177.12
100
113.82
64.3
63.295
35.7
11.093
6.3
59.59
33.6
67.854
38.3
-4.559
-2.6
-14.924
-8.4
-0.372
-0.2
-19.891
-11.2
0.606
0.3
-21.837
-12.3
-0.071
309.19
172.88
100
107.56
62.2
65.32
37.8
10.32
6
53.901
31.2
61.358
35.5
3.962
2.3
-0.927
-0.5
-0.373
-0.2
2.579
1.5
0.322
0.2
1.741
1
0.006
309.19
179.56
100
106.64
59.4
72.923
40.6
9.255
5.2
55.202
30.7
61.717
34.4
11.206
6.2
-46.603
-26
0.057
0.03
-35.341
-19.7
1.974
1.1
-37.707
-21
-0.122
309.19
210.17
100
134.95
64.2
75.224
35.8
14.786
7
72.704
34.6
102.24
48.6
-27.014
-12.9
16.075
7.6
-4.931
-2.3
-15.884
-7.6
-1.392
-0.7
-15.516
-7.4
-0.05
311.51
173.42
100
109.28
63
64.139
37
10.029
5.8
42.818
24.7
48.206
27.8
15.933
9.2
-72.105
-41.6
-0.063
-0.04
-56.25
-32.4
-0.508
-0.3
-55.719
-32.1
-0.18
308.8
185.67
100
123.71
66.6
61.962
33.4
9.294
5
59.032
31.8
66.433
35.8
-4.472
-2.4
61.949
33.4
-1.021
-0.6
56.481
30.4
-0.386
-0.2
56.698
30.5
0.184
308.8
230.6
100
125.7
54.5
104.9
45.5
8.2
3.6
58.2
25.2
61
26.5
43.8
19
-4.3
-1.9
—
0
39.5
17.1
6.4
2.8
33.1
14.4
0.11
308.8
296.5
100
172.8
58.3
123.8
41.8
19.6
6.6
105.6
35.6
123.6
41.7
0.2
0.07
-51.3
-17.3
-0.5
-0.2
-51.9
-17.5
-6.7
-2.3
-45.1
-15.2
-0.15
308.8
220.9
100
124.2
56.2
96.7
43.8
13
5.9
54.2
24.5
67.7
30.6
28.9
13.1
79.4
35.9
-0.1
-0.05
108.3
49
5.4
2.4
102.3
46.3
0.33
308.8
254.4
100
122.5
48.2
131.9
51.8
8.6
3.4
56.1
22.1
76.5
30.1
55.4
21.8
40.2
15.8
—
0
95.6
37.6
1.2
0.5
94.3
37.1
0.31
308.8
147.4
100
80
54.3
67.4
45.7
5.3
3.6
46.8
31.8
46.7
31.7
20.7
14
-7.4
-5.02
-0.3
-0.2
13
8.8
1.9
1.3
11
7.5
0.04
308.8
164.3
100
96.4
58.7
67.9
41.3
9.2
5.6
67.3
41
63.9
38.9
4
2.4
0.9
0.5
-0.4
-0.2
4.4
2.7
1.1
0.7
3.1
1.9
0.01
308.8
151.4
100
88.9
58.7
62.4
41.2
4.9
3.2
51.2
33.8
54.7
36.1
7.8
5.2
2
1.3
—
0
9.7
6.4
3.4
2.2
6.5
4.3
0.02
308.8
148.4
100
83.2
56.1
65.2
43.9
5.4
3.6
36.2
24.4
44
29.6
21.2
14.3
-5.1
-3.4
—
0
16.1
10.8
4.1
2.8
11.9
8
0.04
308.8
111
100
65.2
58.7
45.8
41.3
4.1
3.7
35
31.5
34.8
31.4
11
9.9
-4.2
-3.8
-0.1
-0.09
6.7
6
2.2
2
4.5
4.1
0.01
308.8
157.3
100
107.3
68.2
50
31.8
6.8
4.3
72.4
46
202.1
128.5
-152.1
-96.7
-9.6
-6.1
-0.2
-0.1
-162.5
-103.3
-8.2
-5.2
-152
-96.6
-0.49
308.8
133.6
100
79.7
59.7
53.9
40.3
7.3
5.5
43.9
32.9
47.7
35.7
6.2
4.6
-4.2
-3.1
—
0
2.4
1.8
0.4
0.3
2.4
1.8
0.01
308.8
135.1
100
78.9
58.4
56.2
41.6
—
0
43
31.8
42.8
31.7
13.4
9.9
-3.3
-2.4
—
0
10.2
7.5
2
1.5
9.3
6.9
0.03
308.8
124
100
68.9
55.6
55.1
44.4
—
0
44.5
35.9
38.3
30.9
16.8
13.5
-11.9
-9.6
—
0
5.4
4.4
2.2
1.8
3.5
2.8
0.01
308.8
173.7
101.5
72.2
—
62.9
63.5
8.8
-5
-5.8
-2.3
3.3
-3.9
-0.01
308.8
140.9
85.6
55.3
4
41.1
42.8
12.5
-9.7
0.3
3.2
1.7
1.8
0.01
308.8
125.5
66.6
58.9
—
44.8
46.2
12.7
-8.1
3.5
8.1
1.3
7.3
0.02
308.8
109.5
59.3
50.2
—
38.2
38.3
11.9
-5.9
2.3
8
2.3
5.9
0.02
308.8
158.2
84.7
73.5
—
60
60.2
13.3
-4
6.5
15.8
5.9
9
0.03
308.8
134.9
74
60.9
—
51.8
52
8.9
-3.9
2.6
7.6
1
6.9
0.02
308.8
118.7
66
52.7
—
42.5
44.2
8.5
-3.4
4
9.1
2.1
7.4
0.02
308.8
105.3
59.5
45.9
—
39.1
39.1
6.8
-1.4
2.6
8
0.9
7.2
0.02
308.8
176.7
99.6
77.1
—
70.1
70.1
7
-3.2
6.6
12
1.1
10.9
0.04
308.8
137.2
78.5
58.7
—
47.1
47
11.7
0.1
1.4
13.3
2.1
11.2
0.04
308.8
138.5
83.4
55.1
—
39.6
41.2
13.9
-1.1
1.2
14
2.9
9.8
0.03
296
92.9
51.1
41.8
—
31.6
32
9.8
-1.6
2.3
10.5
2.4
7.9
0.03
296
143.3
80.2
63.1
—
49.8
52.1
11
0.9
3.6
15.5
0.6
12.4
0.04
296
123
63.7
59.3
—
37
37
22.3
0.8
4.8
27.9
5.2
21.7
0.07
296
117
73.5
43.5
—
30.7
31.1
12.5
1.4
1.3
15.2
1.9
12.5
0.04
296
78.5
48.4
30.1
—
27.2
27.2
2.9
1.8
2.6
7.3
1.5
6.5
0.02
296
144.1
82.3
61.8
—
40.9
41.8
20
1.1
3.1
24.1
1.9
17.2
0.06
296
100.1
60.6
39.5
—
29.5
29.5
10.1
0.9
8.7
19.7
3.4
16.4
0.06
296
86.2
49.9
36.3
—
27.1
27.5
8.7
1.2
1.3
11.3
2.1
9.5
0.03
296
66.4
40.5
25.9
—
24
24
1.9
0.9
1.9
4.7
0.8
3
0.01
296
98.1
55.4
42.7
—
32.1
32.7
9.9
0.3
3
13.2
1.1
9.9
0.03
296