Tungkong Statements
00
Tungkong 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
323.88
100
217.12
67
106.76
33
16.892
5.2
35.463
10.9
50.885
15.7
55.87
17.3
0.005
0.002
0.021
0.006
55.967
17.3
8.856
2.7
46.914
14.5
0.086
545.67
253.86
100
155.93
61.4
97.925
38.6
17.682
7
33.575
13.2
50.019
19.7
47.905
18.9
1.3
0.5
-0.04
-0.02
49.095
19.3
7.343
2.9
41.765
16.5
0.077
545.67
304.51
100
194.54
63.9
109.97
36.1
16.451
5.4
39.8
13.1
55.333
18.2
54.639
17.9
0.66
0.2
-0.048
-0.02
55.249
18.1
8.562
2.8
46.4
15.2
0.085
545.67
322.6
100
250.84
77.8
71.76
22.2
19.287
6
54.219
16.8
70.72
21.9
1.04
0.3
10.436
3.2
0.096
0.03
11.732
3.6
-4.877
-1.5
15.428
4.8
0.028
545.67
239.24
100
146.45
61.2
92.787
38.8
17.359
7.3
32.429
13.6
48.175
20.1
44.612
18.6
0.359
0.2
-0.126
-0.05
44.856
18.7
3.609
1.5
41.166
17.2
0.075
545.67
202.31
100
116.75
57.7
85.559
42.3
17.613
8.7
33.214
16.4
50.324
24.9
35.235
17.4
4.459
2.2
-0.115
-0.06
39.591
19.6
6.985
3.5
32.655
16.1
0.06
545.67
300.83
100
188.01
62.5
112.82
37.5
18.952
6.3
40.78
13.6
57.958
19.3
54.862
18.2
-0.361
-0.1
-0.17
-0.06
54.332
18.1
8.351
2.8
45.363
15.1
0.083
545.67
322.4
100
220.13
68.3
102.28
31.7
17.343
5.4
58.917
18.3
67.41
20.9
34.87
10.8
16.195
5
-4.92
-1.5
45.801
14.2
4.828
1.5
41.331
12.8
0.076
545.67
277.6
100
168.65
60.8
108.95
39.2
17.92
6.5
35.405
12.8
48.815
17.6
60.138
21.7
1.545
0.6
-0.056
-0.02
61.315
22.1
6.184
2.2
55.057
19.8
0.101
545.67
297.38
100
179.72
60.4
117.66
39.6
21.611
7.3
40.508
13.6
61.557
20.7
56.1
18.9
3.102
1
2.819
0.9
63.197
21.3
14.716
4.9
45.872
15.4
0.084
545.67
303.6
100
188.7
62.2
114.8
37.8
17.1
5.6
46.9
15.4
64
21.1
50.9
16.8
1.5
0.5
0.2
0.07
51.4
16.9
7.3
2.4
44.2
14.6
0.08
545.7
363.2
100
263.7
72.6
99.5
27.4
32.4
8.9
41.5
11.4
72.9
20.1
26.7
7.4
17.5
4.8
-2.8
-0.8
41.5
11.4
-2.4
-0.7
43.1
11.9
0.08
545.7
270.5
100
157.9
58.4
112.5
41.6
19.7
7.3
40.1
14.8
55.2
20.4
57.4
21.2
0.2
0.07
0.4
0.1
58
21.4
11.5
4.3
46.4
17.2
0.08
545.7
276.5
100
169.3
61.2
107.2
38.8
27.5
9.9
47.8
17.3
73.4
26.5
33.8
12.2
4
1.4
—
0
37.8
13.7
1.5
0.5
36.5
13.2
0.07
545.7
270.6
100
167.7
62
102.9
38
20.5
7.6
40.6
15
58.5
21.6
44.5
16.4
1.2
0.4
0.1
0.04
45.7
16.9
7.8
2.9
37.4
13.8
0.07
545.7
329.4
100
197.7
60
131.8
40
28.7
8.7
61.9
18.8
78.8
23.9
53
16.1
14.3
4.3
-0.5
-0.2
66.3
20.1
5.6
1.7
60.8
18.5
0.11
545.7
316.7
100
179.4
56.6
137.3
43.4
21.6
6.8
47
14.8
63.5
20.1
73.9
23.3
0.6
0.2
0.6
0.2
75.2
23.7
11.4
3.6
63.6
20.1
0.12
545.7
409.1
100
249.9
61.1
159.2
38.9
22.4
5.5
51.2
12.5
75.9
18.6
83.3
20.4
3.8
0.9
0.1
0.02
87.1
21.3
15.3
3.7
71.4
17.5
0.13
545.7
440.3
100
271
61.5
169.4
38.5
18.5
4.2
64.3
14.6
86.3
19.6
83
18.9
1.1
0.2
0.2
0.05
84.3
19.1
13
3
70.9
16.1
0.13
545.7
380.4
100
248.7
65.4
131.6
34.6
24.9
6.5
56.6
14.9
72.3
19
59.4
15.6
9.2
2.4
0.6
0.2
69.2
18.2
7.2
1.9
61.1
16.1
0.11
545.7
327.6
100
194.5
59.4
133.1
40.6
22.6
6.9
48.5
14.8
66.8
20.4
66.3
20.2
1.6
0.5
1.8
0.5
69.6
21.2
6.3
1.9
63.5
19.4
0.12
545.7
430.6
100
270.6
62.8
160
37.2
—
0
75.2
17.5
77.6
18
82.3
19.1
6.7
1.6
0.1
0.02
89.1
20.7
16.9
3.9
72
16.7
0.13
545.7
407.1
100
253.2
62.2
153.9
37.8
—
0
82.9
20.4
85.7
21.1
68.2
16.8
2.7
0.7
0.1
0.02
71
17.4
10.8
2.7
60.3
14.8
0.11
545.7
385.8
244
141.8
—
91.8
74.1
67.7
5.2
0.7
73.6
8.2
65.8
0.12
545.7
322.9
196.8
126.1
—
69.7
69
57.1
4.7
1.8
63.6
10.4
66.4
0.12
545.7
358.3
209.6
148.7
—
73.7
76.9
71.8
1.9
4.8
78.4
12.6
56.9
0.1
545.7
362.4
233.9
128.5
—
78.6
82.9
45.6
9
1.1
55.7
9.4
42.9
0.08
545.7
486
309.6
176.4
—
97.6
95.7
80.8
0.1
5.7
86.4
9.8
70.2
0.13
545.7
309.2
163.8
145.4
—
94.5
96.5
48.9
17.2
5
71.1
12.6
51.7
0.09
545.7
333.4
209.6
123.8
—
62.2
64.5
59.3
0.6
0.8
60.7
8.4
49.9
0.09
545.7
362.7
226.4
136.3
—
72
79.4
56.9
1
2.8
60.7
10.5
47.4
0.09
545.7
364.4
223.1
141.2
—
75.3
67.4
73.9
2.8
5
81.6
9
68.8
0.13
545.5
263.4
152.6
110.9
—
57.9
61.5
49.3
20.1
0.6
69.9
12.5
55.3
0.1
545.7
298.4
187.8
110.6
—
58.1
56.2
54.4
3.3
7.3
64.8
10.9
47.4
0.09
545.7
330.1
204.1
126
—
59.8
70.4
55.6
0.1
0.1
55.7
7.4
44.7
0.08
545.7
283.8
155.5
128.3
—
77.1
71.9
56.4
-0.3
4.2
60.2
9.5
49.2
0.27
182
236
142.3
93.7
—
53.2
51.2
42.5
9.1
1.7
53.3
8
40.3
0.07
545.9
303.4
190.8
112.7
—
62.8
65.5
47.1
2.4
2.7
52.2
7.9
38.5
0.07
545.9
287.6
181
106.6
—
49.5
55.8
50.8
0.7
0.8
52.3
6.7
40.9
0.07
545.9
199.9
123.8
76
—
57.8
50.1
26
9.5
3.2
38.6
4.7
32
0.06
545.9
233
142.3
90.7
—
45.9
45
45.7
0.5
1.5
47.7
11.5
31.5
0.06
545.9
253.9
148
105.9
—
57.1
58.8
47.1
0.4
—
47.5
7.4
35.7
0.07
545.9
239.9
156.8
83.1
—
38.7
44.6
38.6
1.5
1.2
41.3
6.2
30.9
0.06
545.9
217.2
137
80.3
—
58.1
53.8
26.4
1.5
3.4
31.3
5.1
22.4
0.04
546.1