BOSUN Statements
00
BOSUN 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
427.12
313.54
113.58
16.477
34.004
48.457
65.12
-11.09
0.506
54.535
6.818
46.842
0.086
543.94
454.11
361.75
92.36
15.26
38.267
53.773
38.587
-28.71
-0.218
17.427
0.463
16.059
0.03
543.94
280.73
100
204.88
73
75.848
27
14.124
5
33.59
12
44.001
15.7
31.847
11.3
-2.681
-1
-0.331
-0.1
28.835
10.3
2.952
1.1
25.298
9
0.047
543.94
356.11
100
276.3
77.6
79.806
22.4
12.795
3.6
51.498
14.5
67.663
19
12.143
3.4
18.104
5.1
2.158
0.6
32.401
9.1
-17.574
-4.9
49.403
13.9
0.091
543.94
383.88
100
317.08
82.6
66.795
17.4
13.385
3.5
37.749
9.8
49.321
12.8
17.474
4.6
19.365
5
-0.146
-0.04
36.833
9.6
3.512
0.9
32.764
8.5
0.06
543.94
369.03
100
304.92
82.6
64.106
17.4
12.802
3.5
37.308
10.1
47.934
13
16.172
4.4
33.079
9
-3.321
-0.9
45.93
12.4
6.582
1.8
38.652
10.5
0.071
543.94
344.88
100
269.17
78
75.709
22
16.378
4.7
35.112
10.2
49.832
14.4
25.877
7.5
-1.657
-0.5
-0.251
-0.07
24.246
7
2.979
0.9
20.364
5.9
0.037
543.94
382.97
100
294.63
76.9
88.344
23.1
18.653
4.9
52.944
13.8
137.98
36
-49.639
-13
147.83
38.6
-1.583
-0.4
98.034
25.6
24.685
6.4
72.175
18.8
0.141
510.66
397.42
100
292.92
73.7
104.49
26.3
15.024
3.8
39.675
10
52.812
13.3
51.683
13
5.224
1.3
-0.086
-0.02
56.844
14.3
7.319
1.8
48.933
12.3
0.09
542.49
417.38
100
311.4
74.6
105.98
25.4
14.838
3.6
45.216
10.8
58.342
14
47.634
11.4
2.596
0.6
-0.079
-0.02
50.039
12
1.846
0.4
47.16
11.3
0.093
508.49
385.7
100
272.2
70.6
113.4
29.4
14.6
3.8
35.3
9.2
46.1
12
67.3
17.4
7.4
1.9
-1.4
-0.4
73.3
19
14.6
3.8
58.1
15.1
0.11
543.9
398.1
100
300.5
75.5
97.6
24.5
15.7
3.9
29.3
7.4
37.6
9.4
60
15.1
-9.4
-2.4
0.1
0.03
50.3
12.6
11.9
3
37.7
9.5
0.08
472.6
358.8
100
249.3
69.5
109.5
30.5
15.7
4.4
53.3
14.9
69.2
19.3
40.3
11.2
14.5
4
-0.4
-0.1
54.4
15.2
8.6
2.4
45.6
12.7
0.1
456.4
312
100
224.2
71.9
87.8
28.1
7.7
2.5
53.6
17.2
59.7
19.1
28.1
9
-2.9
-0.9
—
0
24.9
8
—
0
24.8
7.9
0.06
437.7
223.4
100
160
71.6
63.4
28.4
9.3
4.2
32.9
14.7
39.1
17.5
24.3
10.9
7.5
3.4
-0.5
-0.2
31.3
14
6.6
3
24.9
11.1
0.06
437.7
332.7
100
240
72.1
92.7
27.9
12.7
3.8
67.2
20.2
82.5
24.8
10.2
3.1
-3.5
-1.05
-1
-0.3
5.7
1.7
-1.3
-0.4
7.4
2.2
0.02
437.7
294.9
100
220.2
74.7
74.7
25.3
8.5
2.9
39
13.2
46.4
15.7
28.2
9.6
0.6
0.2
-0.4
-0.1
28.2
9.6
7.1
2.4
21
7.1
0.05
437.7
298.5
100
212.2
71.1
86.3
28.9
9
3
40.6
13.6
51.1
17.1
35.1
11.8
—
0
-0.2
-0.07
35.1
11.8
8.6
2.9
26.3
8.8
0.06
437.7
242.2
100
177.8
73.4
64.3
26.5
8.6
3.6
36.1
14.9
40.1
16.6
24.3
10
-4.8
-2
0.4
0.2
20.8
8.6
3.3
1.4
17.6
7.3
0.04
437.7
248
100
173.2
69.8
74.8
30.2
8.9
3.6
37.1
15
59.6
24
15.1
6.1
3.2
1.3
-6.7
-2.7
11.4
4.6
1.8
0.7
9.6
3.9
0.02
437.7
266.9
100
192.5
72.1
74.4
27.9
7.9
3
39.7
14.9
47.7
17.9
26.6
10
3.1
1.2
1.4
0.5
30.9
11.6
5.5
2.1
25.4
9.5
0.06
437.7
301.6
100
218.7
72.5
82.9
27.5
—
0
46.1
15.3
49.1
16.3
33.8
11.2
6.9
2.3
4.3
1.4
43.7
14.5
7.5
2.5
36.2
12
0.07
537.3
237.6
100
170
71.5
67.6
28.5
11.7
4.9
32.6
13.7
43.2
18.2
24.4
10.3
-8
-3.4
—
0
16.4
6.9
1.4
0.6
15
6.3
0.04
374.6
211.5
154.8
56.7
—
47.8
55.3
1.4
-4.4
0.4
-2.6
-4.6
2
0.02
113.1
129.9
87.3
42.6
3.8
28.3
32
10.6
-3.9
0.5
7.2
3.3
3.8
0.01
413.2
129.2
81
48.2
—
35
38.6
9.6
36.4
1
46.9
5.8
41.1
0.08
488.2
121.4
84.9
36.5
—
27.1
27
9.5
-4.6
—
4.9
0.7
4.1
0.01
338.1
97
63.9
33.2
—
29
46.8
-13.7
2.3
4.4
-7.7
-6.3
-1.4
—
338.1
104
59.3
44.8
—
33.1
34.8
10
-3.1
-1.5
5.3
4.3
1.1
—
338.1
112.6
71
41.6
—
25.8
29.7
11.8
-1.7
0.4
10.5
1.5
8.9
0.03
338.1
116.3
83.7
32.6
—
27.6
27.6
5
-2.2
1.6
4.4
0.5
3.9
0.01
338.1
73.4
41.9
31.5
—
37.5
48.3
-16.8
0.2
-1.4
-18
-4.5
-13.5
-0.04
338.1
116.6
75.7
40.9
—
27.7
30.7
10.3
-4.6
0.1
5.7
1.5
4.3
0.01
338.1
142.5
99.5
42.9
—
25.8
28.1
14.8
-1
0.8
14.6
2.9
11.7
0.04
328.8
101.9
69.2
32.7
—
28.5
28.5
4.2
-2.8
3.4
4.8
0.7
4
0.01
302.1
110.5
77.3
33.3
—
30.4
32.6
0.7
-3.2
1.4
-1.2
-2.8
1.7
—
338.1
160.4
116.5
43.9
—
29.9
30.5
13.4
-3.5
0.3
10.2
0.1
10.2
0.03
338.1
140.9
93.1
47.8
—
30.4
30.5
17.3
-2.7
1.9
16.5
3.6
12.9
0.04
338.1
136.6
100.7
35.9
—
27.5
27.5
8.4
-2.3
0.5
6.5
0.8
5.8
0.02
338.1
139.1
106.4
32.6
—
36.8
49.8
-17.1
-7.7
2.1
-22.7
-3.3
-19.4
-0.06
338.1
157
117
40
—
29.8
29.8
10.2
-5.9
0.5
4.8
0.3
4.5
0.01
338.1
149.8
112.2
37.6
—
27.9
29.7
7.9
22
0.1
30
4.4
25.6
0.08
338.1
120.1
84.8
35.3
—
27.2
27.2
8.1
-2.7
0.7
6
0.6
5.4
0.02
338.1
117.1
93
24
—
40.4
47
-22.9
-5
3.6
-24.3
-3.7
-20.6
-0.06
338.1