Canny Statements
00
Canny 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
1 092.37
100
769.98
70.5
322.4
29.5
42.659
3.9
152.94
14
205.19
18.8
117.21
10.7
13.5
1.2
0.686
0.06
131.51
12
9.429
0.9
122.06
11.2
0.153
798.79
1 529.52
100
1 106.8
72.4
422.72
27.6
54.405
3.6
336.05
22
415.27
27.2
7.449
0.5
15.386
1
1.226
0.08
24.493
1.6
9.366
0.6
14.71
1
0.019
768.4
1 223.85
100
898.59
73.4
325.26
26.6
50.873
4.2
180.46
14.7
198.22
16.2
127.04
10.4
6.678
0.5
0.808
0.07
134.61
11
13.884
1.1
120.79
9.9
0.147
822.34
1 370.04
100
977.65
71.4
392.39
28.6
55.681
4.1
219.14
16
248.95
18.2
143.44
10.5
3.207
0.2
0.054
0.004
146.7
10.7
4.419
0.3
142.18
10.4
0.18
789.75
911.62
100
670.3
73.5
241.32
26.5
39.751
4.4
150.8
16.5
176.73
19.4
64.583
7.1
40.638
4.5
-2.399
-0.3
102.96
11.3
15.638
1.7
87.42
9.6
0.111
788.28
1 279.45
100
934.96
73.1
344.49
26.9
54.923
4.3
230.41
18
286.01
22.4
58.48
4.6
8.882
0.7
-1.285
-0.1
66.1
5.2
-3.554
-0.3
69.677
5.4
0.088
790.93
1 496.74
100
1 174.36
78.5
322.38
21.5
57.673
3.9
195.5
13.1
230.74
15.4
91.644
6.1
-1.564
-0.1
2.065
0.1
91.952
6.1
13.045
0.9
78.954
5.3
0.103
765.64
1 396.93
100
1 107
79.2
289.93
20.8
46.152
3.3
152.69
10.9
187.83
13.4
102.1
7.3
3.055
0.2
1.155
0.08
107.28
7.7
18.512
1.3
88.77
6.4
0.111
797.65
941.46
100
710.82
75.5
230.64
24.5
48.574
5.2
169.13
18
210.01
22.3
20.629
2.2
20.192
2.1
-3.914
-0.4
37.393
4
0.5
0.05
36.892
3.9
0.046
797.65
1 564.09
100
1 227.86
78.5
336.23
21.5
50.881
3.3
210.68
13.5
236.57
15.1
99.668
6.4
-9.174
-0.6
-0.017
-0.001
90.478
5.8
-0.308
-0.02
90.795
5.8
0.114
797.65
1 370.76
100
1 046.15
76.3
324.61
23.7
56.925
4.2
166.8
12.2
217.38
15.9
107.23
7.8
4.719
0.3
-0.383
-0.03
111.73
8.2
15.316
1.1
96.41
7
0.121
797.65
1 355.86
100
994.19
73.3
361.67
26.7
55.238
4.1
146.03
10.8
177.15
13.1
184.52
13.6
6.613
0.5
0.542
0.04
191.82
14.1
31.981
2.4
159.83
11.8
0.2
797.65
879.2
100
620
70.5
259.2
29.5
38.8
4.4
165.2
18.8
190.8
21.7
68.4
7.8
5.5
0.6
-2.3
-0.3
71.6
8.1
13.1
1.5
58.5
6.7
0.07
797.7
1 220.2
100
914.5
74.9
305.7
25.1
56.9
4.7
139.7
11.4
186.2
15.3
119.5
9.8
16.4
1.3
-1.2
-0.1
134.6
11
17.9
1.5
116.8
9.6
0.16
748.5
1 295
100
857.5
66.2
437.5
33.8
56.9
4.4
168.6
13
197.5
15.3
240
18.5
0.7
0.05
1
0.08
242.5
18.7
41.5
3.2
201.1
15.5
0.25
797.7
1 244.1
100
846.9
68.1
397.2
31.9
42.8
3.4
178.4
14.3
208.2
16.7
189
15.2
6.5
0.5
-3
-0.2
192.7
15.5
35.3
2.8
161.7
13
0.2
797.7
520.8
100
382.1
73.4
138.7
26.6
23
4.4
123.2
23.7
134.9
25.9
3.8
0.7
5.7
1.1
-2.5
-0.5
7
1.3
1.2
0.2
5.8
1.1
0.01
797.7
940.6
100
657.9
69.9
282.7
30.1
40
4.3
222.6
23.7
238.1
25.3
44.6
4.7
10
1.1
0.2
0.02
54.3
5.8
4.3
0.5
50.1
5.3
0.06
797.7
1 019
100
715.2
70.2
303.8
29.8
36.8
3.6
155.7
15.3
190.5
18.7
113.3
11.1
6.5
0.6
-0.1
-0.01
119.7
11.7
21.5
2.1
98.4
9.7
0.12
797.7
960.7
100
678.5
70.6
282.2
29.4
45.9
4.8
179.2
18.7
207.6
21.6
74.7
7.8
10.2
1.1
1.4
0.1
89.7
9.3
16.2
1.7
73.7
7.7
0.09
802.9
742.8
100
551.2
74.2
191.5
25.8
27.6
3.7
122.9
16.5
155.9
21
35.7
4.8
2.3
0.3
-2.9
-0.4
35.4
4.8
6.4
0.9
29.4
4
0.04
792.4
819.5
100
608.1
74.2
211.4
25.8
29.9
3.6
133.2
16.3
292.5
35.7
-81.1
-9.9
18.8
2.3
-0.1
-0.01
-60.4
-7.4
-13.4
-1.6
-46.6
-5.7
-0.06
794.5
823
100
631.2
76.7
191.8
23.3
30.5
3.7
149.1
18.1
184.5
22.4
7.4
0.9
17.1
2.1
0.2
0.02
24.7
3
3.3
0.4
21.6
2.6
0.03
797.7
737.8
100
556.7
75.5
181.1
24.5
—
0
176.9
24
184.8
25
-3.7
-0.5
24.5
3.3
-0.2
-0.03
20.6
2.8
4.6
0.6
16.2
2.2
0.02
797.7
711.5
100
518
72.8
193.5
27.2
—
0
170.7
24
180.4
25.4
13.1
1.8
18.2
2.6
-3.2
-0.4
28
3.9
3.6
0.5
24.3
3.4
0.03
797.7
837.8
621
216.8
32.4
155
188.4
28.4
29
—
56.8
4.9
51.5
0.06
797.7
875.7
618.1
257.6
41.4
150.5
192.9
64.7
19.7
0.3
84.9
13.7
70.5
0.09
797.7
839.9
586.3
253.7
—
166.7
175.7
77.9
21.1
-0.2
98.8
16
82.2
0.1
797.7
726.5
469.4
257.1
—
149.2
158.2
98.9
53.3
-6.8
145.7
23.2
121.9
0.15
797.7
809.5
557.8
251.7
—
205
210.3
41.4
16
7.9
63.9
6.1
56.2
0.07
758.3
871.7
546.8
324.9
—
177.5
186.7
138.2
11.7
2.5
152.4
26.7
124
0.16
758.1
898.5
558
340.5
—
162.6
169.4
171.1
12.7
1.9
185.1
33.1
150.5
0.2
738.6
734.4
464.1
270.4
—
152.7
161.6
108.7
7.2
-1.4
114.5
20.8
93.4
0.13
738.6
941.6
594.4
347.2
—
166.2
176.7
170.5
11.9
4.1
185.5
27.1
157.7
0.21
738.6
859.1
547.6
311.5
—
156.7
162.3
149.2
8.6
2.9
160.7
29.5
130.8
0.18
738.6
811
521.3
289.7
—
152.3
159.3
130.4
17.2
1.5
148.8
25.1
123.3
0.17
738.6
658.6
444.6
214
—
125.4
130.3
83.7
12.6
-3.8
92.5
15.5
76.9
0.1
738.6
831.2
551.1
280.1
—
148.2
150.9
129.2
9
6.6
143.4
3.6
139.1
0.19
738.6
768
508.2
259.8
—
136.5
140.1
119.7
11.6
3.3
134.6
23.6
110.1
0.15
739.2
704.3
464
240.3
—
127.1
133.6
106.7
2.6
3.7
112.5
17.4
94.2
0.13
739.2
517.8
346.4
171.4
—
107.6
109.4
62
4.4
3.7
70.1
11.5
59
0.08
739.2
651.7
452.9
198.8
—
102.9
98.8
100
6.8
1
107.6
10.2
97.8
0.13
739.2
598.2
412.1
186.1
—
101.6
106.9
79.3
3.9
1
84.2
14
70.3
0.13
538.3
552.3
377.4
174.9
—
97
102.3
72.5
3.7
4.7
80.9
14.1
66.8
0.12
538.3
426.2
304.3
121.9
—
70.7
72.2
49.7
3.5
-1.6
51.6
8.7
42.9
0.07
602.5
501.2
342.7
158.5
—
100
97.4
61.1
6.3
0.2
67.6
10.5
57.1
0.08
758.7