Suzhou Fushilai Statements
30
Suzhou Fushilai 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
91.278
64.187
27.09
11.378
11.324
21.532
5.558
8.143
-1.514
12.187
1.379
10.808
0.118
91.67
140.85
79.274
61.579
9.943
14.1
20.906
40.673
11.436
-0.249
51.86
7.124
44.736
0.488
91.67
156.49
100
85.626
54.7
70.869
45.3
9.226
5.9
10.367
6.6
18.82
12
52.049
33.3
8.181
5.2
-0.444
-0.3
59.786
38.2
8.18
5.2
51.606
33
0.563
91.67
170.24
100
89.956
52.8
80.28
47.2
10.173
6
13.827
8.1
29.817
17.5
50.463
29.6
6.888
4
-1.397
-0.8
55.954
32.9
5.784
3.4
50.17
29.5
0.547
91.67
125.61
100
74.53
59.3
51.085
40.7
10.823
8.6
10.834
8.6
19.965
15.9
31.119
24.8
12.84
10.2
-1.193
-0.9
42.767
34
5.633
4.5
37.134
29.6
0.405
91.67
130.58
100
69.689
53.4
60.895
46.6
11.6
8.9
11.865
9.1
20.781
15.9
40.114
30.7
17.768
13.6
-0.477
-0.4
57.405
44
7.324
5.6
50.081
38.4
0.546
91.67
141.78
100
82.106
57.9
59.673
42.1
8.772
6.2
11.462
8.1
14.112
10
45.561
32.1
0.957
0.7
-0.183
-0.1
46.335
32.7
6.416
4.5
39.919
28.2
0.435
91.67
169.05
100
106.3
62.9
62.755
37.1
8.158
4.8
11.396
6.7
20.791
12.3
41.964
24.8
-2.432
-1.4
0.682
0.4
39.107
23.1
5.085
3
34.023
20.1
0.371
91.67
95.174
100
57.478
60.4
37.696
39.6
6.007
6.3
9.406
9.9
14.008
14.7
23.688
24.9
2.191
2.3
-0.711
-0.7
25.169
26.4
1.97
2.1
23.198
24.4
0.253
91.67
142.42
100
81.724
57.4
60.696
42.6
6.702
4.7
9.639
6.8
15.604
11
45.092
31.7
-2.561
-1.8
-0.04
-0.03
42.491
29.8
6.392
4.5
36.099
25.3
0.394
91.67
115.05
100
70.12
60.9
44.928
39.1
7.647
6.6
7.401
6.4
14.121
12.3
30.807
26.8
2.874
2.5
-2.004
-1.7
31.677
27.5
4.796
4.2
26.881
23.4
0.293
91.67
54.705
37.842
16.863
—
5.985
6.722
10.141
-0.471
0.505
10.175
1.535
8.641
0.094
91.67