Hangzhou Tigermed Statements
30
Hangzhou Tigermed 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
1 698.04
100
999.91
58.9
698.13
41.1
60.788
3.6
271.48
16
330.96
19.5
367.17
21.6
-42.633
-2.5
2.856
0.2
327.73
19.3
82.721
4.9
257.78
15.2
0.301
857.48
1 733.56
100
1 171.02
67.6
562.54
32.4
66.212
3.8
182.06
10.5
242.47
14
320.07
18.5
-144.62
-8.3
-1.153
-0.07
174.06
10
51.984
3
145.25
8.4
0.172
844.03
1 939.63
100
1 147.79
59.2
791.84
40.8
67.261
3.5
236.8
12.2
305.9
15.8
485.94
25.1
227.13
11.7
2.198
0.1
715.32
36.9
95.567
4.9
491.27
25.3
0.563
872.42
1 906.28
100
1 148.67
60.3
757.61
39.7
63.563
3.3
225.96
11.9
288.5
15.1
469.11
24.6
498.6
26.2
0.383
0.02
968.08
50.8
128.32
6.7
819.88
43
0.94
872.42
1 804.57
100
1 095.9
60.7
708.67
39.3
64.519
3.6
231.07
12.8
295.93
16.4
412.74
22.9
218.16
12.1
0.164
0.009
631.06
35
62.736
3.5
568.46
31.5
0.652
872.42
1 679.45
100
1 048.76
62.4
630.69
37.6
63.564
3.8
215.07
12.8
232.01
13.8
398.69
23.7
182.77
10.9
-2.015
-0.1
579.38
34.5
79.885
4.8
401.89
23.9
0.461
871.41
1 811.81
100
1 075.39
59.4
736.42
40.6
60.535
3.3
182.04
10
247.58
13.7
488.84
27
31.164
1.7
6.049
0.3
526.14
29
71.527
3.9
412.65
22.8
0.479
860.62
1 776.35
100
1 060.37
59.7
715.98
40.3
53.532
3
202.86
11.4
261.13
14.7
454.85
25.6
371.79
20.9
-2.676
-0.2
823.86
46.4
80.207
4.5
673.59
37.9
0.78
863.51
1 817.86
100
1 115.51
61.4
702.35
38.6
56.988
3.1
202.66
11.1
258.97
14.2
443.38
24.4
211.01
11.6
1.621
0.09
656
36.1
82.032
4.5
518.42
28.5
0.6
864.03
1 818.52
100
1 142.43
62.8
676.1
37.2
57.023
3.1
197.82
10.9
245.94
13.5
430.16
23.7
925.93
50.9
-7.463
-0.4
1 348.66
74.2
142.68
7.8
1 093.11
60.1
1.261
866.89
1 338.64
100
733.54
54.8
605.1
45.2
61.772
4.6
176.36
13.2
239.26
17.9
365.84
27.3
278.77
20.8
-0.712
-0.05
643.12
48
46.649
3.5
526.07
39.3
0.609
863.39
1 154.43
100
606.86
52.6
547.57
47.4
46.063
4
168.19
14.6
213.6
18.5
333.97
28.9
606.53
52.5
-5.093
-0.4
935.62
81
68.923
6
799.5
69.3
0.922
867.1
901.9
100
482.6
53.5
419.4
46.5
47
5.2
146
16.2
195.9
21.7
223.5
24.8
532.8
59.1
0.9
0.1
757.2
84
34.6
3.8
455.5
50.5
0.52
872.5
891.8
100
496
55.6
395.8
44.4
45.9
5.1
134.1
15
164
18.4
231.8
26
442.7
49.6
-0.3
-0.03
673.5
75.5
47.5
5.3
431.8
48.4
0.49
875.1
848.5
100
439
51.7
409.4
48.2
38.4
4.5
121.1
14.3
154.2
18.2
255.3
30.1
167.1
19.7
-3.3
-0.4
418.9
49.4
51.9
6.1
319.2
37.6
0.39
825.9
801.9
100
402.1
50.1
399.7
49.8
34.1
4.3
119.9
15
152
19
247.8
30.9
592.1
73.8
1.2
0.1
841.1
104.9
64.5
8
743.8
92.8
0.99
748.9
650.1
100
351.7
54.1
298.4
45.9
38.4
5.9
107.4
16.5
143.7
22.1
154.7
23.8
131.7
20.3
-1.2
-0.2
285.3
43.9
25.9
4
255
39.2
0.34
749.5
772.3
100
425.3
55.1
347
44.9
34.5
4.5
160.8
20.8
177.5
23
169.5
21.9
255.2
33
0.6
0.08
425.3
55.1
27.1
3.5
313.5
40.6
0.43
730.4
693.7
100
379.9
54.8
313.8
45.2
30.9
4.5
101.9
14.7
129.6
18.7
184.2
26.6
43.3
6.2
1
0.1
228.3
32.9
29.4
4.2
176
25.4
0.23
749.6
728.4
100
367.5
50.5
360.9
49.5
28.6
3.9
94.1
12.9
131.9
18.1
229
31.4
20
2.7
2.8
0.4
251.7
34.6
25.2
3.5
206.6
28.4
0.28
747
608.9
100
338.7
55.6
270.2
44.4
30
4.9
95.1
15.6
123.1
20.2
147.1
24.2
36.8
6
0.1
0.02
183.9
30.2
32.1
5.3
145.5
23.9
0.19
750.3
706.2
100
397.2
56.2
309.1
43.8
13
1.8
114.6
16.2
168.8
23.9
140.2
19.9
59.8
8.5
1.2
0.2
201.4
28.5
36.7
5.2
154.3
21.8
0.21
750.3
561.7
100
356.9
63.5
204.7
36.4
24.3
4.3
90.7
16.1
113.5
20.2
91.3
16.3
29.2
5.2
6.5
1.2
126.9
22.6
18.6
3.3
99.3
17.7
0.13
750.3
559.6
100
302.2
54
257.5
46
—
0
107.5
19.2
109.7
19.6
147.7
26.4
12.4
2.2
2.1
0.4
161.9
28.9
27.6
4.9
122.7
21.9
0.16
750.3
473.2
100
261.9
55.3
211.2
44.6
—
0
106.5
22.5
111.2
23.5
100.1
21.2
15.3
3.2
0.5
0.1
115.9
24.5
16.3
3.4
95.9
20.3
0.13
750.3
512.1
295.7
216.4
—
99.8
106.7
109.7
9.3
8.1
127
26.9
100.7
0.13
750.3
431.8
247.1
184.7
—
80.8
85.1
99.5
13.6
4.2
117.3
26.1
80.7
0.11
750.3
387.9
220.5
167.3
—
66.3
66.9
100.4
14.1
1.7
116.3
26.9
76.2
0.1
750.3
355.3
204
151.3
—
79
81.6
69.8
0.5
0.4
70.7
19.1
43.4
0.06
712.3
325.1
226.5
98.6
—
71.8
82.8
15.8
41.8
1.4
59.9
15.8
41
0.06
706.9
283.7
172.2
111.4
—
69.8
72.4
39.1
-2.1
2.2
39.1
12.6
21.5
0.03
706.9
291.3
177.1
114.1
—
57.9
63.2
51
0.7
5.6
57.2
15
37.9
0.05
706.9
274.5
154.9
119.6
—
65.6
65.8
53.8
-2
4
55.8
11.9
40.2
0.06
670.2
300.4
186.7
113.8
—
44.7
53.8
60
-4
4.2
60.1
10
45.8
0.07
650
229.5
124.1
105.4
—
53.2
53.9
51.5
-0.2
-0.1
51.2
12.9
34.6
0.05
650.9
210.8
107.4
103.3
—
48.8
49.1
54.3
4.5
—
58.8
13.1
40
0.06
646.2
216.3
118.3
98.1
—
54
54.5
43.5
4.1
2.4
50.1
10.4
35.9
0.06
645.1
205.7
112.7
93
—
39.4
43.2
49.7
2.7
—
52.4
6.5
40.7
0.06
630.1
188
102.5
85.5
—
42.1
43.5
42
4.5
—
46.5
12.6
30.6
0.05
640.8
115.3
56.6
58.7
—
23.5
24.7
33.9
3.4
-0.5
36.8
7.4
27.5
0.04
644.7
115.6
59.1
56.5
—
24.3
26.2
30.3
2.9
2.7
35.9
8.8
26.8
0.04
640.8
90.7
50
40.7
—
18.1
19.7
20.9
2.3
7.6
30.8
3.5
26.7
0.04
640.8
79.5
45.4
34.1
—
13.3
12.8
21.3
3.6
0.7
25.6
4.2
21.1
0.03
640.8
91.4
51.4
39.9
—
13.3
14.3
25.7
3.2
—
28.9
4.4
24.3
0.04
640.8
75
39.5
35.4
—
13.6
14.3
21.1
3.9
0.5
25.5
4
21.9
0.03
640.8
68.5
36.4
32.2
—
13.4
14
18.1
3
2.5
23.6
2.2
21.4
0.04
533.6