Ningbo Statements
00
Ningbo 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
383.41
312.28
71.132
19.535
36.434
56.465
14.666
-4.541
-0.835
9.242
-0.474
9.676
0.018
532.17
391.47
321.69
69.788
18.261
42.898
55.749
14.039
-4.302
0.175
9.886
-1.855
11.733
0.022
532.17
330.42
100
264.63
80.1
65.786
19.9
17.245
5.2
42.753
12.9
50.384
15.2
15.402
4.7
-3.75
-1.1
-0.162
-0.05
11.491
3.5
2.534
0.8
8.944
2.7
0.017
532.17
406.3
100
326.51
80.4
79.79
19.6
18.699
4.6
47.306
11.6
58.741
14.5
21.048
5.2
-1.858
-0.5
-100.39
-24.7
-78.812
-19.4
1.341
0.3
-79.884
-19.7
-0.15
532.17
370.57
100
294.34
79.4
76.235
20.6
14.781
4
51.894
14
68.862
18.6
7.373
2
-3.428
-0.9
2.983
0.8
7.006
1.9
0.629
0.2
6.248
1.7
0.012
532.17
335.61
100
253.63
75.6
81.981
24.4
16.494
4.9
40.696
12.1
60.836
18.1
21.145
6.3
314.33
93.7
30.228
9
366.95
109.3
3.425
1
363.37
108.3
0.683
532.17
355.93
100
260.68
73.2
95.25
26.8
16.582
4.7
41.104
11.5
44.877
12.6
50.374
14.2
-5.01
-1.4
0.079
0.02
45.522
12.8
7.132
2
38.383
10.8
0.072
532.17
416.47
100
308.27
74
108.2
26
16.315
3.9
61.258
14.7
88.187
21.2
20.016
4.8
-5.611
-1.3
284.76
68.4
514.11
123.4
36.365
8.7
477.87
114.7
0.898
532.17
414.26
100
300.29
72.5
113.97
27.5
18.298
4.4
26.715
6.4
43.141
10.4
70.829
17.1
-6.026
-1.5
0.094
0.02
65.645
15.8
8.502
2.1
57.151
13.8
0.107
532.17
500.44
100
368.72
73.7
131.72
26.3
18.659
3.7
29.7
5.9
40.289
8.1
91.434
18.3
-5.343
-1.07
-297.4
-59.4
-211.29
-42.2
10.847
2.2
-222.28
-44.4
-0.418
532.17
283.5
100
212.5
75
71
25
12.6
4.4
29.7
10.5
41.7
14.7
29.3
10.3
-5.8
-2.05
-0.3
-0.1
23.3
8.2
3.2
1.1
19.9
7
0.04
532.2
394.5
100
298.9
75.8
95.5
24.2
17.1
4.3
44.2
11.2
51
12.9
44.6
11.3
-3.8
-1
1.2
0.3
42.1
10.7
4.3
1.1
37.4
9.5
0.09
437.5
322.5
100
229.2
71.1
93.3
28.9
14.8
4.6
43.3
13.4
62.4
19.3
30.9
9.6
275.9
85.6
—
0
306.8
95.1
4.1
1.3
302.5
93.8
0.54
560.1
343.2
100
235.6
68.6
107.6
31.4
13.2
3.8
35.9
10.5
48.6
14.2
59
17.2
1 050.7
306.1
-0.1
-0.03
1 109.8
323.4
-16.6
-4.8
1 126.3
328.2
2.62
430.1
177.5
100
132
74.4
45.4
25.6
7.7
4.3
41.1
23.2
46.6
26.3
-1.1
-0.6
-2.1
-1.2
-1
-0.6
-4.2
-2.4
1.3
0.7
-5.7
-3.2
-0.01
699.3
310.6
100
227.5
73.2
83.1
26.8
13.7
4.4
39.3
12.7
38.8
12.5
44.3
14.3
-49.1
-15.8
-66.7
-21.5
-71.5
-23.02
-7
-2.3
-64.6
-20.8
-0.09
699.3
246.8
100
172.3
69.8
74.5
30.2
11.5
4.7
32.5
13.2
41
16.6
33.5
13.6
-14.2
-5.8
-2
-0.8
17.3
7
1.1
0.4
16.4
6.6
0.02
699.3
248.8
100
173.1
69.6
75.7
30.4
10.2
4.1
51.5
20.7
65
26.1
10.7
4.3
12
4.8
-0.2
-0.08
22.5
9
5.7
2.3
16.5
6.6
0.02
699.3
214
100
155.6
72.7
58.5
27.3
8.7
4.1
24.4
11.4
31.6
14.8
26.9
12.6
41.5
19.4
—
0
68.4
32
14.7
6.9
53.6
25
0.08
699.3
-97.7
100
-126
129
28.3
-29
—
0
55.3
-56.6
793.1
-811.8
-764.9
782.9
1 536.4
-1572.6
-335.3
343.2
436.2
-446.5
46.9
-48.004
391.4
-400.6
0.56
714.7
250.7
100
171
68.2
79.7
31.8
11
4.4
64.9
25.9
81.6
32.5
-1.8
-0.7
-41.3
-16.5
0.3
0.1
-42.8
-17.07
2
0.8
-45
-17.9
-0.06
699.3
5 266.6
100
5 223.2
99.2
43.5
0.8
—
0
82.5
1.6
3 144.5
59.7
-3 101.1
-58.9
-75.8
-1.4
-0.1
-0.002
-3 177.1
-60.3
21
0.4
-3 198.1
-60.7
-4.57
699.3
6 341.1
100
6 187.7
97.6
153.4
2.4
—
0
55.3
0.9
57.4
0.9
96
1.5
-37.5
-0.6
0.5
0.008
59
0.9
8
0.1
51.1
0.8
0.07
699.3
7 294.9
7 081.3
213.6
14.2
68.7
83
130.6
-33.3
1.7
99
7.2
91.4
0.13
699.3
5 244.7
5 110.6
134.1
6
42.6
53.3
80.9
-12.6
-3.9
60.6
7.8
52.9
0.08
699.3
199
159.4
39.6
—
23
23.5
16.1
-3.5
-0.3
12.5
1.4
11
0.02
445.6
131.6
102.3
29.3
—
19.3
21.2
8.1
-3.8
0.3
4.6
0.6
4.1
0.01
445.6
148.7
120.5
28.2
—
24.9
19.4
8.8
-3.7
3.7
8.9
2.4
6.5
0.01
445.6
127.1
93.7
33.3
—
23.7
26.8
6.6
-5.6
0.7
1.7
-0.1
1.9
—
445.6
133.6
100
33.6
—
22.4
24.5
9.1
-4.8
2.5
6.8
1.6
5.3
0.01
445.6
105.5
84
21.4
—
19.1
21.2
0.3
-4.1
0.5
-3.3
-1
-2.1
—
445.6
166.9
123.6
43.3
—
28.1
24.2
19.1
-7.2
4.1
15.9
2.3
13.6
0.03
445.6
118.2
93.3
24.9
—
18.6
18.4
6.6
-4.5
-0.2
2
-0.3
2.3
0.01
445.6
114.7
94.3
20.4
—
18.8
24.7
-4.3
-6.4
7.4
-3.8
-0.9
-3
-0.01
445.6
101.3
82.5
18.8
—
15.9
17.4
1.4
-4.8
1.9
-1.5
0.3
-1.8
—
445.6
129.2
101.7
27.5
—
23
23.3
4.2
21.8
17
41.1
7.6
33.5
0.08
445.6
139.4
124.7
14.7
—
19.2
19.8
-5.1
-7.7
5.8
-7.3
-1.9
-5.4
-0.01
445.6
154.3
127.9
26.4
—
22.5
14.9
11.5
-11.2
9.1
8.6
-3.8
12.4
0.03
445.6
85
74.2
10.8
—
20.1
19.4
-8.6
-10.5
-0.3
-19.5
-3
-16.6
-0.04
445.6
143.8
119.8
23.9
—
26.9
26.9
-2.9
-6.9
4.2
-5.6
—
-5.7
-0.01
445.6
150.1
128.3
21.8
—
19
21.7
0.1
-8.7
5.1
-3.5
-0.9
-2.7
-0.01
445.6
163
125.3
37.7
—
22.2
27.9
9.8
-7.1
0.1
2.8
-0.4
3.2
0.01
445.6
112.5
87.7
24.7
—
27.6
27.8
-3
-9.7
14.1
1.4
0.4
1
—
445.6
161.1
154
7.1
—
35.4
51.1
-44
-4.5
2.4
-46.1
-7.8
-38.4
-0.09
445.6