Wangneng Statements
00
Wangneng 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
860.29
100
566.12
65.8
294.17
34.2
28.279
3.3
59.975
7
49.931
5.8
244.24
28.4
-58.643
-6.8
0.353
0.04
185.95
21.6
25.106
2.9
165.48
19.2
0.38
435.49
674.94
100
366.03
54.2
308.92
45.8
24.462
3.6
52.736
7.8
26.644
3.9
282.27
41.8
-62.228
-9.2
0.968
0.1
221.01
32.7
31.829
4.7
187.19
27.7
0.273
684.96
864.97
100
576.52
66.7
288.45
33.3
20.789
2.4
57.309
6.6
43.605
5
244.85
28.3
-65.207
-7.5
-0.065
-0.008
179.57
20.8
19.728
2.3
163.86
18.9
0.382
429.5
1 021.05
100
767.29
75.1
253.76
24.9
29.918
2.9
11.967
1.2
31.27
3.1
222.49
21.8
-71.956
-7.05
28.294
2.8
177.91
17.4
1.409
0.1
181.76
17.8
0.43
422.6
863.96
100
538.51
62.3
325.45
37.7
25.99
3
51.545
6
31.793
3.7
293.66
34
-63.968
-7.4
2.135
0.2
231.83
26.8
21.533
2.5
205.55
23.8
0.371
553.76
804.94
100
520.28
64.6
284.66
35.4
23.884
3
60.43
7.5
46.144
5.7
238.51
29.6
-65.639
-8.2
-2.779
-0.3
185.34
23
16.14
2
165.55
20.6
0.235
704.35
659.97
100
359.8
54.5
300.17
45.5
13.926
2.1
53.263
8.1
43.464
6.6
256.71
38.9
-70.802
-10.7
2.295
0.3
188.19
28.5
16.841
2.6
168.93
25.6
0.393
429.49
508.28
100
243.83
48
264.45
52
23.599
4.6
53.83
10.6
41.118
8.1
223.33
43.9
-64.267
-12.6
-0.442
-0.09
158.62
31.2
-7.106
-1.4
164.37
32.3
0.401
410.14
1 345.87
100
1 090.16
81
255.71
19
11.954
0.9
45.014
3.3
15.426
1.1
240.28
17.9
-69.725
-5.2
-1.968
-0.1
169.04
12.6
18.272
1.4
151.79
11.3
0.3
506.21
568.91
100
289.74
50.9
279.18
49.1
14.534
2.6
42.275
7.4
27.965
4.9
251.21
44.2
-54.928
-9.7
0.703
0.1
196.77
34.6
12.722
2.2
185.1
32.5
0.309
599.71
544.9
100
291.3
53.5
253.5
46.5
6.3
1.2
47.7
8.8
29.8
5.5
223.8
41.1
-61.2
-11.2
-0.5
-0.09
161.9
29.7
15.4
2.8
146.7
26.9
0.35
421.4
506.8
100
291
57.4
215.8
42.6
12.9
2.5
15.6
3.1
9.9
2
205.9
40.6
-53
-10.5
2.2
0.4
155.3
30.6
14.7
2.9
144.1
28.4
0.35
408.7
454.5
100
212.7
46.8
241.8
53.2
10.5
2.3
33.6
7.4
31.6
7
210.2
46.2
-46.2
-10.2
—
0
164.1
36.1
12.6
2.8
148.7
32.7
0.35
420.8
408.1
100
198.8
48.7
209.3
51.3
9.1
2.2
30
7.4
15.1
3.7
194.2
47.6
-36.8
-9.02
-3
-0.7
154.2
37.8
10.7
2.6
144.1
35.3
0.34
425
329
100
184.5
56.1
144.6
44
8.5
2.6
30.4
9.2
13.5
4.1
131.1
39.8
-36.3
-11.03
0.3
0.09
95.1
28.9
10.1
3.1
85.3
25.9
0.2
416.6
275.6
100
145.6
52.8
130
47.2
10.6
3.8
18.8
6.8
-4.1
-1.5
134.2
48.7
-28.7
-10.4
-2.1
-0.8
103.8
37.7
4.2
1.5
99.9
36.2
0.25
399.8
300.8
100
140.4
46.7
160.5
53.4
10.3
3.4
23.9
7.9
13.3
4.4
147.2
48.9
-17.6
-5.9
-1.6
-0.5
127.8
42.5
23.5
7.8
103.2
34.3
0.26
396.9
363.9
100
177
48.6
186.8
51.3
9.3
2.6
22.9
6.3
1.2
0.3
185.7
51
-16.4
-4.5
0.2
0.05
169.5
46.6
18.8
5.2
147.7
40.6
0.34
428.7
221.3
100
118.4
53.5
102.8
46.5
8.2
3.7
18
8.1
12.4
5.6
90.5
40.9
-10.4
-4.7
-0.5
-0.2
79.4
35.9
14.4
6.5
63.6
28.7
0.15
416.6
222.9
100
109.9
49.3
112.9
50.7
21.3
9.6
13.4
6
21.1
9.5
91.9
41.2
-7.7
-3.5
-2.4
-1.08
81.5
36.6
-1.1
-0.5
82.5
37
0.2
416.6
233.4
100
99.6
42.7
133.8
57.3
3.8
1.6
17.4
7.5
-1.4
-0.6
135.2
57.9
-11.2
-4.8
0.7
0.3
124.7
53.4
22.8
9.8
99.8
42.8
0.24
416.6
198.4
100
108.4
54.6
90
45.4
—
0
20.7
10.4
-11.8
-5.9
101.7
51.3
-9.9
-5
1
0.5
92.9
46.8
17.1
8.6
74
37.3
0.18
416.6
181.8
100
107.4
59.1
74.3
40.9
—
0
20.9
11.5
5.4
3
69
38
-9.8
-5.4
—
0
59.1
32.5
7.8
4.3
50
27.5
0.12
416.6
841.5
490.4
351
—
72.2
-7.6
358.6
-46.1
-3.9
308.7
51
224.2
0.54
416.6
395.9
307.2
88.7
—
50.9
50.6
38.1
-11
59.4
86.4
21.2
63.7
0.35
183.7
558.5
370.5
188
—
59.2
63.5
124.4
-26.4
44.9
142.9
20.1
100.3
0.55
183.7
159.4
134.6
24.8
—
24.8
23.9
1
3.3
0.1
4.4
0.7
3.2
0.02
183.7
977.8
700.3
277.5
—
97.6
109.4
168.1
-36.1
62.3
194.5
28
122.5
0.67
183.7
171.3
139.4
31.9
—
20.2
13.7
18.2
-2.1
0.5
16.7
6.8
9.1
0.05
183.7
265.7
219.9
45.8
—
29.8
40.3
5.6
1
0.3
6.8
-1.1
6.7
0.04
183.7
166.8
143.1
23.7
—
23.7
24.2
-0.4
0.2
0.5
0.3
0.2
-0.1
—
142.7
326.3
259.8
66.4
—
28.3
40.4
26
-3.2
1.8
24.6
4.1
20.3
0.14
142.7
212.7
178.4
34.3
—
21.3
20.5
13.8
1.8
-0.1
15.5
2.1
12.5
0.09
142.7
223.4
187.5
35.9
—
23.4
25.2
10.7
1.2
0.1
12
0.9
10.3
0.07
144.7
136.3
119.9
16.3
—
19.5
19.9
-3.5
1.5
0.3
-1.7
1.9
-3.8
-0.03
144.7
271.3
254.8
16.5
—
30.6
49.1
-32.7
-4.9
1.6
-36
6.2
-19.7
-0.14
144.7
254.4
235.1
19.3
—
26.6
24.8
-5.4
-4.8
6.1
-4.1
1.3
-0.3
—
144.7
338.3
296.6
41.8
—
29.3
36.3
5.4
-2.3
-0.3
2.9
1.4
6.2
0.04
148.1
222.6
189.7
32.8
—
29.7
31.1
1.8
-1.1
0.3
1
0.3
-2.7
-0.02
141.3
349.2
311.4
37.8
—
24.2
22.1
15.7
2.7
2.3
20.8
6.7
22.2
0.17
131.1
343.9
289.5
54.3
—
34
36
18.4
-7.7
1
11.7
0.4
11.6
0.08
144.7
410.1
363.4
46.7
—
26
33.2
13.5
-1.2
-0.6
11.6
2.2
7.6
0.05
151.5
239.6
202.5
37.1
—
38
37.1
—
-5.4
1.6
-3.8
0.2
-3
-0.02
137.9
435.2
376
59.2
—
30.4
34.7
24.4
-3.7
1.6
22.4
8.4
17.4
0.13
137.9