Zhuzhou Tianqiao Statements
00
Zhuzhou Tianqiao 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
384.65
308.29
76.355
19.3
68.372
82.342
-5.987
0.273
-1.555
-7.269
-2.3
-2.997
-0.002
1 416.64
353.47
279.07
74.396
18.203
74.151
88.521
-14.125
0.135
0.622
-13.352
-4.207
-6.502
-0.005
1 416.64
210.87
100
163.22
77.4
47.653
22.6
12.718
6
40.579
19.2
47.855
22.7
-0.202
-0.1
0.798
0.4
-0.49
-0.2
0.105
0.05
-1.675
-0.8
4.81
2.3
0.003
1 416.64
560.12
100
449.39
80.2
110.73
19.8
23.722
4.2
108.4
19.4
105.43
18.8
5.3
0.9
-5.068
-0.9
-0.656
-0.1
-0.672
-0.1
-2.738
-0.5
5.612
1
0.004
1 416.64
434.72
100
329.52
75.8
105.19
24.2
27.94
6.4
44.503
10.2
75.653
17.4
29.541
6.8
-0.343
-0.08
-0.752
-0.2
28.445
6.5
1.394
0.3
24.117
5.5
0.017
1 416.64
375.31
100
303.23
80.8
72.08
19.2
17.928
4.8
61.324
16.3
72.301
19.3
-0.221
-0.06
-1.952
-0.5
-0.191
-0.05
-2.563
-0.7
-3.633
-1
3.67
1
0.003
1 359.66
216.2
100
162.1
75
54.094
25
15.329
7.1
33.472
15.5
42.43
19.6
11.664
5.4
-2.393
-1.1
0.099
0.05
8.97
4.1
3.303
1.5
7.368
3.4
0.005
1 473.62
704.36
100
533.71
75.8
170.64
24.2
70.359
10
77.87
11.1
141.74
20.1
28.906
4.1
-5.74
-0.8
-0.581
-0.08
22.585
3.2
-1.049
-0.1
18.388
2.6
0.013
1 416.64
433.25
100
333.81
77
99.447
23
19.49
4.5
64.779
15
79.445
18.3
20.002
4.6
-1.106
-0.3
0.09
0.02
18.356
4.2
5.796
1.3
11.985
2.8
0.008
1 416.64
438.83
100
349.41
79.6
89.412
20.4
26.125
6
52.657
12
67.328
15.3
22.084
5
4.265
1
0.036
0.008
26.383
6
3.162
0.7
22.547
5.1
0.016
1 385.17
197.7
100
156.6
79.2
41.1
20.8
11.5
5.8
38.1
19.3
45.4
23
-4.2
-2.1
9.8
5
-0.6
-0.3
5.1
2.6
-0.2
-0.1
7.2
3.6
0.01
1 448.1
592.7
100
474.4
80
118.3
20
83.7
14.1
72.1
12.2
170.5
28.8
-52.2
-8.8
66.1
11.2
-0.1
-0.02
13.8
2.3
-14
-2.4
20.6
3.5
0.01
1 416.6
444
100
359.6
81
84.4
19
16.7
3.8
58.9
13.3
69.9
15.7
14.5
3.3
-2.4
-0.5
0.6
0.1
12.7
2.9
0.7
0.2
12.7
2.9
0.01
1 416.6
372.2
100
267.3
71.8
104.9
28.2
18.4
4.9
54.9
14.8
70.6
19
34.3
9.2
-1.4
-0.4
-0.4
-0.1
32.5
8.7
2.6
0.7
30.5
8.2
0.02
1 416.6
92.6
100
72.4
78.2
20.2
21.8
8.3
9
27.1
29.3
28.2
30.5
-8
-8.6
0.3
0.3
0.1
0.1
-7.6
-8.2
-0.2
-0.2
-5.7
-6.2
—
1 416.6
506.8
100
341.6
67.4
165.2
32.6
44.3
8.7
84.5
16.7
132.3
26.1
32.9
6.5
-1.4
-0.3
0.3
0.06
31.9
6.3
3.9
0.8
25.4
5
0.02
1 416.6
328.4
100
254.7
77.6
73.8
22.5
15.9
4.8
43.1
13.1
53.7
16.4
20
6.1
0.1
0.03
0.4
0.1
20.5
6.2
1.9
0.6
17
5.2
0.01
1 416.6
275
100
217.6
79.1
57.4
20.9
10.3
3.7
47.6
17.3
47.8
17.4
9.6
3.5
-1.7
-0.6
12.8
4.7
20.8
7.6
-0.3
-0.1
22.2
8.1
0.02
1 416.6
223.6
100
173.9
77.8
49.7
22.2
10.9
4.9
34.5
15.4
29.3
13.1
20.4
9.1
-2.1
-0.9
0.2
0.09
18.5
8.3
3.6
1.6
16.3
7.3
0.01
1 416.6
526.8
100
381
72.3
145.8
27.7
32.3
6.1
48.7
9.2
108.3
20.6
37.5
7.1
-9.7
-1.8
5.9
1.1
33.7
6.4
1.7
0.3
28.1
5.3
0.02
1 416.6
340.4
100
251.9
74
88.5
26
9.4
2.8
49.5
14.5
53.4
15.7
35.1
10.3
4.9
1.4
-0.3
-0.09
39.8
11.7
5.6
1.6
34
10
0.02
1 416.6
375.8
100
266
70.8
109.8
29.2
—
0
38.8
10.3
71.5
19
38.4
10.2
-0.7
-0.2
-0.9
-0.2
36.8
9.8
5.9
1.6
30
8
0.02
1 432.2
163.1
100
118.2
72.5
44.9
27.5
—
0
37.5
23
28
17.2
16.9
10.4
-0.3
-0.2
-0.2
-0.1
16.3
10
2
1.2
14.8
9.1
0.01
1 416.6
471.5
352.6
118.8
—
70.9
64.5
54.4
-1.1
-0.4
52
8.1
39.6
0.03
1 416.6
313
208.8
104.2
12.3
50.8
60.5
43.7
—
-0.1
43.4
7
35.2
0.02
1 416.6
297.9
216.3
81.6
—
28.9
41.3
40.3
-0.4
-4.7
35.2
5.8
29
0.02
1 432.2
163.6
124.8
38.8
—
41.3
27.4
11.4
0.3
4.7
16.4
2.5
13
0.01
1 416.6
485.6
382.7
102.8
—
53
66.5
36.4
1.1
7
44.5
6.8
37.5
0.04
1 011.9
329.9
227.2
102.8
—
39.4
68.1
34.6
0.4
6.5
41.5
6
33.2
0.02
1 416.6
251.1
174
77.1
—
42.2
48.9
28.1
0.4
2
30.5
4.6
26.6
0.02
1 416.6
172.3
125.9
46.4
—
48
40.4
6
0.7
4.1
10.8
1.4
9.7
0.01
1 416.6
441.2
324.9
116.3
—
51.1
72.5
43.8
1
3.2
48
5.2
41.3
0.03
1 416.6
251.6
165.6
86
—
46.2
53.1
33
1.2
0.8
35
5.6
29.6
0.02
1 243.9
130
98.3
31.6
—
24.2
25.6
6.1
2.5
0.1
8.6
1.5
7.6
0.01
1 090.2
93.9
76.7
17.2
—
17
17.2
—
2.8
0.1
2.9
0.1
3.2
—
1 090.2
158.6
122.4
36.2
—
22.1
32.8
3.4
3
2.1
8.5
-0.3
9.9
0.01
1 090.2
122.5
98
24.5
—
23.8
28.3
-3.8
2.8
0.1
-0.9
-0.3
-0.5
—
1 090.2
123.7
100.2
23.5
—
20.9
24.2
-0.7
2.9
0.2
2.4
-0.1
1.9
—
1 090.2
97.1
76.8
20.3
—
17.7
21.1
-0.8
3.1
0.7
3
0.8
2.4
—
1 090.2
63.6
40.2
23.4
—
23.9
26.6
-3.2
2.9
0.7
0.4
-1.2
0.7
—
1 090.2
138.2
103.6
34.6
—
21.9
28.5
6.1
3
0.5
9.6
1.6
6.8
0.01
1 090.2
145.9
111.8
34.2
—
22.2
27.7
6.4
2.8
1.7
10.9
1.6
8.7
0.01
1 090.2
112.8
82.3
30.5
—
18.8
19.1
11.4
2.5
-0.3
13.6
2.3
11.4
0.01
1 090.2
196.5
157
39.5
—
26
33.1
6.4
2.8
-1.6
7.6
0.8
6.7
0.01
1 090.2