Foshan Electrical Statements
00
Foshan Electrical 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
2 230.95
1 813.52
417.43
133.51
190.38
339.7
77.729
9.957
2.642
102.89
7.14
69.757
0.052
1 348.99
2 372.45
1 940.81
431.64
127.61
195.42
315.31
116.33
29.336
-0.637
144.99
11.188
102.71
0.076
1 348.99
2 193.61
100
1 830.1
83.4
363.51
16.6
98.542
4.5
156.4
7.1
251.66
11.5
111.85
5.1
1.122
0.05
-1.703
-0.08
111.42
5.1
20.116
0.9
66.222
3
0.049
1 348.99
2 350.28
100
1 978.83
84.2
371.46
15.8
116.72
5
227.84
9.7
360.01
15.3
11.445
0.5
0.471
0.02
-1.218
-0.05
11.383
0.5
-17.427
-0.7
9.642
0.4
0.007
1 348.99
2 061.41
100
1 694.74
82.2
366.68
17.8
115.89
5.6
147.87
7.2
269.32
13.1
97.361
4.7
-0.725
-0.04
2.045
0.1
98.882
4.8
7.16
0.3
60.088
2.9
0.044
1 362.36
2 340.63
100
1 910.9
81.6
429.74
18.4
114.93
4.9
164.32
7
282.06
12.1
147.68
6.3
27.008
1.2
-5.807
-0.2
169.88
7.3
23.82
1
99.299
4.2
0.073
1 362.47
2 007.64
100
1 701.54
84.8
306.1
15.2
93.247
4.6
140.31
7
216.37
10.8
89.726
4.5
5.84
0.3
6.925
0.3
101.57
5.1
17.322
0.9
61.365
3.1
0.045
1 360.65
1 525.55
100
1 284.45
84.2
241.1
15.8
77.246
5.1
135.7
8.9
228.15
15
12.953
0.8
-0.03
-0.002
10.075
0.7
64.707
4.2
-2.054
-0.1
58.079
3.8
0.044
1 310.41
2 388.8
100
2 048.19
85.7
340.61
14.3
87.779
3.7
139.15
5.8
223.97
9.4
116.64
4.9
30.161
1.3
3.251
0.1
184.27
7.7
15.132
0.6
95.032
4
0.07
1 364.12
2 029.06
100
1 681.85
82.9
347.22
17.1
77.641
3.8
129.84
6.4
211.45
10.4
135.76
6.7
2.118
0.1
-0.766
-0.04
138.75
6.8
23.777
1.2
72.691
3.6
0.053
1 361.24
825.7
100
683.5
82.8
142.2
17.2
35.2
4.3
67.5
8.2
98.4
11.9
43.8
5.3
9.3
1.1
0.1
0.01
53.3
6.5
9.1
1.1
42.2
5.1
0.03
1 383.7
1 185.4
100
1 037.7
87.5
147.6
12.5
11.6
1
67.3
5.7
65.2
5.5
82.5
7
1.5
0.1
-1.5
-0.1
91.6
7.7
6.2
0.5
84.1
7.1
0.06
1 397.5
1 036.6
100
819.7
79.1
216.9
20.9
38.2
3.7
86.5
8.3
116.9
11.3
100
9.6
-0.8
-0.08
0.2
0.02
99.4
9.6
16.4
1.6
81.7
7.9
0.06
1 399.2
962.5
100
737.1
76.6
225.5
23.4
39.3
4.1
84.8
8.8
121.1
12.6
104.3
10.8
33.5
3.5
0.3
0.03
138.1
14.3
17
1.8
118.8
12.3
0.08
1 399.9
560.4
100
457.9
81.7
102.4
18.3
19.8
3.5
64.8
11.6
84.5
15.1
18
3.2
20.4
3.6
-0.6
-0.1
37.8
6.7
6.1
1.1
31.2
5.6
0.02
1 382.2
895.1
100
690.8
77.2
204.3
22.8
28.2
3.2
112.6
12.6
140.8
15.7
63.5
7.1
13.1
1.5
-2.4
-0.3
74.1
8.3
8.5
0.9
65.4
7.3
0.05
1 398.9
755.3
100
589.7
78.1
165.5
21.9
21.4
2.8
92.2
12.2
112.4
14.9
53.2
7
24.8
3.3
-1.5
-0.2
76.5
10.1
11.3
1.5
63.4
8.4
0.05
1 399.3
798
100
620.8
77.8
177.2
22.2
15.5
1.9
102.6
12.9
122.8
15.4
54.4
6.8
36.3
4.5
1.3
0.2
92
11.5
10.9
1.4
80.6
10.1
0.06
1 399.6
889.2
100
697.4
78.4
191.8
21.6
14.4
1.6
89.4
10.1
105.8
11.9
86
9.7
16.5
1.9
0.2
0.02
102.7
11.5
16.2
1.8
86.7
9.8
0.06
1 400
916.4
100
731.4
79.8
185.1
20.2
17.5
1.9
108.6
11.9
128.4
14
56.6
6.2
6.6
0.7
-1.2
-0.1
62
6.8
9.4
1
53.9
5.9
0.04
1 399.3
820.7
100
626.6
76.3
194.2
23.7
16.3
2
113.4
13.8
118.6
14.5
75.5
9.2
34.7
4.2
-0.3
-0.04
109.8
13.4
15.5
1.9
94.4
11.5
0.07
1 399.3
941.4
100
712.4
75.7
229
24.3
—
0
96.6
10.3
105.6
11.2
123.4
13.1
35.3
3.7
0.9
0.1
159.5
16.9
26.5
2.8
132.7
14.1
0.09
1 399.3
1 123.4
100
888.8
79.1
234.6
20.9
—
0
111.8
10
117.8
10.5
116.8
10.4
2.3
0.2
0.6
0.05
119.7
10.7
20.5
1.8
96.6
8.6
0.07
1 399.3
849.9
640.3
209.6
—
131.9
134
75.6
6.4
-6.5
75.6
12.5
61.8
0.04
1 399.3
926.3
771.2
155.1
10.2
104.9
116.5
38.7
484.1
—
522.8
71.9
450
0.32
1 399.3
930.3
726.7
203.5
—
86.3
84.4
119.2
12.7
-2.4
129.4
19.3
108.6
0.08
1 399.3
1 093.6
840.6
253.1
—
94.2
116.8
136.3
8.4
0.4
145.1
23.3
119.9
0.09
1 399.3
791.3
588.1
203.2
—
144.8
145.3
57.9
879.7
-3.6
934
141.5
792.2
0.57
1 399.3
819.5
629.8
189.8
—
116
105.2
84.5
10.6
-1.2
93.2
19.1
73.2
0.05
1 399.3
851.4
648.9
202.5
—
73.1
97.7
104.7
16.7
-3.1
118.1
18.9
99.1
0.07
1 398.7
904.3
686.4
217.9
—
82.3
93.4
124.5
3.4
—
127.9
20.5
107.8
0.08
1 399.3
644.2
484.3
159.9
—
144.9
188.5
-28.6
6.3
-40.8
-63.1
-33.2
-20
-0.01
1 399.3
708.1
548.9
159.2
—
103.3
102.7
56.5
9
-80.7
-15.4
13.5
-26.8
-0.02
1 399.3
757
588.4
168.6
—
118
160.8
7.9
8.9
-12.5
4.3
5.8
0.8
—
1 399.3
767.3
589.6
177.8
—
78.5
82.4
95.4
24.3
0.8
120.1
22.2
99.5
0.07
1 399.3
712.5
473.6
238.9
—
167.1
174.4
64.5
-1.4
-107.4
-44.3
-10.9
-34.6
-0.02
1 399.3
813.1
628.3
184.7
—
109.6
109.7
75
6.3
53.2
134.5
21.6
111.8
0.08
1 399.3
842.9
635.8
207.1
—
86.7
91.7
115.5
22.3
2.4
140.2
23.6
117.6
0.08
1 399.3
700.1
535.5
164.6
—
80.8
79.3
85.3
2.6
0.8
88.8
18.1
71.4
0.05
1 399.3
634.4
489.1
145.3
—
125.1
133.5
11.7
-6.1
-6.6
-1
-11.4
10.8
0.01
1 399.3
684.1
490.2
193.9
—
86.2
86.1
107.8
0.4
-0.7
107.5
18.7
88
0.06
1 399.3
662.6
493.8
168.8
—
69.4
80.3
88.5
1.9
19
109.4
24.3
85.8
0.06
1 399.3
545.6
445.6
100.1
—
52.9
59.9
40.1
1.1
41.9
83.2
15.3
67.3
0.05
1 399.3
613.7
483.8
129.9
—
87.2
92.5
37.4
185.7
-10
213.2
30.6
183.4
0.13
1 399.3