Boji Medical Statements
30
Boji 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
126.42
82.901
43.522
13.084
29.556
42.239
1.283
0.682
0.098
2.064
-4.125
5.404
0.015
368.54
129.06
86.111
42.95
13.47
30.341
41.527
1.422
0.802
0
2.224
-4.089
5.881
0.016
371.7
103.3
100
63.818
61.8
39.481
38.2
9.986
9.7
23.609
22.9
27.22
26.4
12.262
11.9
0.57
0.6
0.006
0.006
12.838
12.4
0.493
0.5
11.739
11.4
0.032
368.39
145.25
100
94.035
64.7
51.219
35.3
14.053
9.7
28.352
19.5
48.04
33.1
3.179
2.2
0.714
0.5
-0.129
-0.09
3.764
2.6
-3.174
-2.2
6.281
4.3
0.017
371.07
103.36
100
65.719
63.6
37.645
36.4
10.902
10.5
24.509
23.7
34.702
33.6
2.943
2.8
1.051
1
0.04
0.04
4.035
3.9
-2.645
-2.6
6.511
6.3
0.018
369.64
100.88
100
64.502
63.9
36.379
36.1
10.208
10.1
25.686
25.5
36.108
35.8
0.271
0.3
1.507
1.5
0.127
0.1
1.905
1.9
-0.831
-0.8
2.415
2.4
0.007
366.8
74.184
100
42.747
57.6
31.437
42.4
8.514
11.5
19.415
26.2
22.911
30.9
8.527
11.5
1.344
1.8
4.998
6.7
14.868
20
1.909
2.6
12.462
16.8
0.034
366.05
109.41
100
72.869
66.6
36.54
33.4
7.527
6.9
25.149
23
30.424
27.8
6.116
5.6
3.188
2.9
0.073
0.07
9.377
8.6
2.686
2.5
5.61
5.1
0.015
367.26
94.027
100
47.357
50.4
46.67
49.6
7.776
8.3
21.314
22.7
26.118
27.8
20.552
21.9
-0.486
-0.5
-0.136
-0.1
19.929
21.2
-0.499
-0.5
19.195
20.4
0.052
367.12
65.521
100
36.896
56.3
28.626
43.7
5.829
8.9
18.365
28
22.828
34.8
5.798
8.8
0.743
1.1
0.129
0.2
6.67
10.2
0.186
0.3
6.708
10.2
0.021
319.51
55.25
100
30.35
54.9
24.89
45
6.51
11.8
11.67
21.1
13
23.5
11.9
21.5
-0.77
-1.4
-0.01
-0.02
11.11
20.1
1.21
2.2
7.37
13.3
0.03
226.62
83.48
100
55.31
66.3
28.17
33.7
9.65
11.6
18.16
21.8
31.3
37.5
-3.12
-3.7
2.3
2.8
-0.03
-0.04
-0.85
-1.02
-1.28
-1.5
-2.48
-3
-0.01
225
66.94
100
34.66
51.8
32.28
48.2
6.05
9
16.84
25.2
20.47
30.6
11.8
17.6
-0.53
-0.8
0.12
0.2
11.4
17
1.83
2.7
7.59
11.3
0.03
226.62
89.23
100
45.38
50.9
43.85
49.1
5.84
6.5
15.06
16.9
19.57
21.9
24.28
27.2
-0.08
-0.09
0.26
0.3
24.46
27.4
3.89
4.4
17.74
19.9
0.08
227.89
20.82
100
13.51
64.9
7.31
35.1
4.9
23.5
11.72
56.3
14.56
69.9
-7.25
-34.8
0.01
0.05
0.01
0.05
-7.24
-34.8
-1.54
-7.4
-5.86
-28.1
-0.03
225.34
81.96
100
51.72
63.1
30.24
36.9
6.57
8
20.01
24.4
26.52
32.4
3.72
4.5
0.95
1.2
0.2
0.2
4.87
5.9
-0.59
-0.7
0.99
1.2
—
225.34
48.79
100
26.76
54.8
22.02
45.1
4.37
9
14.87
30.5
17.83
36.5
4.2
8.6
0.1
0.2
0.03
0.06
4.33
8.9
0.73
1.5
2.66
5.5
0.01
225.34
57.01
100
31.98
56.1
25.03
43.9
4.89
8.6
18.75
32.9
22.85
40.1
2.18
3.8
0.59
1
-0.04
-0.07
2.73
4.8
0.16
0.3
1.56
2.7
0.01
226.32
36.3
100
21.38
58.9
14.92
41.1
2.44
6.7
13.09
36.1
14.97
41.2
-0.05
-0.1
0.63
1.7
0.12
0.3
0.71
2
0.01
0.03
1.38
3.8
0.01
226.32
59.21
100
36.09
61
23.12
39
4.19
7.1
10.42
17.6
18.57
31.4
4.56
7.7
0.86
1.5
-0.41
-0.7
5
8.4
1.87
3.2
1.27
2.1
0.01
226.32
36.41
100
17.85
49
18.56
51
3.73
10.2
13.1
36
16.68
45.8
1.88
5.2
2
5.5
0.29
0.8
4.17
11.5
2.38
6.5
0.39
1.1
—
226.32
44.78
100
27.25
60.9
17.53
39.1
—
0
12.98
29
17.42
38.9
0.11
0.2
1.18
2.6
0.41
0.9
1.7
3.8
0.1
0.2
0.65
1.5
—
226.92
31.64
100
14.25
45
17.39
55
—
0
13.14
41.5
13.12
41.5
4.26
13.5
0.03
0.09
0.21
0.7
4.5
14.2
-0.24
-0.8
5.09
16.1
0.02
226.92
41.72
36.27
5.46
—
15.41
35.8
-30.35
0.43
-0.17
-30.09
-6.39
-22.02
-0.1
226.92
34.49
26.96
7.53
—
13.14
12.28
-4.75
0.56
0.81
-3.38
-0.19
-2.93
-0.01
226.92
44.24
27.26
16.98
—
9.84
13.82
3.16
0.45
0.63
4.25
0.93
3.39
0.01
226.92
10.29
6.11
4.18
—
9.03
9.03
-4.85
0.46
0.3
-4.09
-0.9
-2.93
-0.01
225.34
31.94
16.96
14.99
—
8.82
18.83
-3.84
0.51
1.62
-1.71
-0.82
-0.83
—
225.34
16.98
9.12
7.86
—
8.61
8.78
-0.91
0.76
5.28
5.12
0.53
4.59
0.02
225.34
14.74
7.59
7.15
—
9.34
10.48
-3.34
1.38
0.71
-1.25
0.59
-1.84
-0.01
225.34
8.49
4.48
4.01
—
7.19
7.18
-3.17
1.35
0.57
-1.25
-1.41
0.16
—
225.34
40.37
18.19
22.18
—
7.78
15.41
6.77
1.81
1.04
9.61
1.26
8.35
0.04
225.34
24.89
13.01
11.89
—
8
8.24
3.65
1.06
0.88
5.55
0.62
4.93
0.02
225.34
37.55
20.38
17.17
—
7.4
7.71
9.46
0.33
0.19
9.98
1.54
8.44
0.04
225.34
23.81
12.94
10.88
—
6.61
6.79
4.08
0.25
0.18
4.52
0.58
3.94
0.02
169
63.39
30.63
32.76
—
8.93
8.93
23.84
0.19
0.24
25.63
3.99
21.65
0.13
169
28.17
15.32
12.85
—
7.07
7.77
5.08
0.19
0.18
5.45
0.68
4.77
0.03
169
32.84
16.8
16.04
—
6.09
6.76
9.28
0.27
0.18
9.73
1.4
8.34
0.05
169
19.47
10.85
8.62
—
5.23
5.23
3.39
0.35
0.15
3.89
0.69
3.21
0.02
169