Xizi Clean Statements
00
Xizi Clean 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
1 875.94
1 616.62
259.32
82.285
155
222.52
36.798
-7.475
2.252
55.464
7.773
33.149
0.045
739.2
2 163.08
1 881.97
281.11
77.869
170.28
270.11
11.007
30.881
-8.487
28.318
9.399
4.784
0.007
648.38
1 551.76
100
1 308.18
84.3
243.58
15.7
77.515
5
139
9
209.83
13.5
33.756
2.2
-4.717
-0.3
2.216
0.1
31.268
2
-3.047
-0.2
24.552
1.6
0.03
818.38
1 691.99
100
1 401.66
82.8
290.34
17.2
109.56
6.5
97.505
5.8
283.05
16.7
7.287
0.4
85.531
5.1
5.32
0.3
134.52
8
13.428
0.8
101.12
6
0.142
710.73
2 140.71
100
1 922.94
89.8
217.77
10.2
88.559
4.1
147.67
6.9
220.42
10.3
-2.646
-0.1
11.012
0.5
-3.733
-0.2
4.568
0.2
-9.055
-0.4
4.623
0.2
0.006
799.88
2 175.36
100
1 817.86
83.6
357.5
16.4
119.45
5.5
189.83
8.7
283.81
13
73.686
3.4
7.204
0.3
0.129
0.006
80.587
3.7
4.027
0.2
57.944
2.7
0.079
732.12
1 335.59
100
1 090.45
81.6
245.14
18.4
96.686
7.2
146.99
11
218.28
16.3
26.862
2
12.961
1
2.509
0.2
42.303
3.2
-8.881
-0.7
40.169
3
0.06
669.48
2 378.76
100
1 969.36
82.8
409.4
17.2
157.86
6.6
174.7
7.3
330.79
13.9
78.61
3.3
6.671
0.3
8.539
0.4
93.768
3.9
25.403
1.1
62.952
2.6
0.092
680.95
1 409.61
100
1 118.15
79.3
291.46
20.7
102.81
7.3
111.95
7.9
203.43
14.4
88.027
6.2
6.888
0.5
9.343
0.7
104.2
7.4
-11.844
-0.8
102.98
7.3
0.139
739.2
1 805.5
100
1 394.08
77.2
411.43
22.8
66.774
3.7
168.05
9.3
204.31
11.3
207.12
11.5
8.252
0.5
-1.073
-0.06
214.31
11.9
16.442
0.9
180.49
10
0.244
739.2
984.3
100
726.4
73.8
257.8
26.2
74.6
7.6
113.3
11.5
178.2
18.1
79.6
8.1
15.9
1.6
1.6
0.2
97.1
9.9
9
0.9
73.9
7.5
0.1
739.2
1 701.9
100
1 358.1
79.8
343.8
20.2
111.2
6.5
187.1
11
276.4
16.2
67.4
4
29.5
1.7
3.2
0.2
100.2
5.9
-5.1
-0.3
95.7
5.6
0.13
736.4
1 280.6
100
935.2
73
345.4
27
67.9
5.3
121.2
9.5
174.4
13.6
170.9
13.3
115.7
9
-13
-1.02
273.7
21.4
41.9
3.3
168.6
13.2
0.23
733.2
1 448
100
1 123.1
77.6
324.9
22.4
68.2
4.7
64.7
4.5
113.3
7.8
211.6
14.6
31.3
2.2
-11.5
-0.8
231.2
16
30.4
2.1
186.2
12.9
0.25
756.4
925.2
100
713.3
77.1
211.9
22.9
57.5
6.2
103.5
11.2
150.3
16.2
61.6
6.7
24.4
2.6
1.7
0.2
87.7
9.5
11.5
1.2
64.9
7
0.09
720.7
1 261.4
100
1 030.2
81.7
231.1
18.3
62.5
5
23.3
1.8
61.5
4.9
169.6
13.4
16.3
1.3
-28
-2.2
145.6
11.5
12.6
1
91.9
7.3
0.13
711.2
980.1
100
770.5
78.6
209.6
21.4
68.9
7
67.3
6.9
121.9
12.4
87.7
8.9
27
2.8
2.8
0.3
117.4
12
30.2
3.1
78.9
8.1
0.11
739.3
843.6
100
667.8
79.2
175.8
20.8
29.7
3.5
59.2
7
77.7
9.2
98.1
11.6
42.6
5
0.8
0.09
141.5
16.8
23.1
2.7
106
12.6
0.14
739.1
842.4
100
679.3
80.6
163
19.3
35.7
4.2
59
7
78.6
9.3
84.4
10
8.1
1
0.8
0.09
93.3
11.1
-6
-0.7
89.3
10.6
0.12
739.4
1 063.1
100
735.8
69.2
327.3
30.8
36.2
3.4
85.6
8.1
243.8
22.9
83.5
7.9
36.9
3.5
-5.1
-0.5
124.8
11.7
64.2
6
52.3
4.9
0.07
739.4
847.2
100
676.1
79.8
171.2
20.2
55.9
6.6
60
7.1
183.4
21.6
-12.3
-1.5
55.3
6.5
0.9
0.1
43.9
5.2
38.4
4.5
36.2
4.3
0.05
739.4
956.4
100
763.1
79.8
193.3
20.2
—
0
22.8
2.4
135.8
14.2
57.5
6
38.7
4
0.5
0.05
96.7
10.1
18.9
2
78.7
8.2
0.11
747.5
705.1
100
540.7
76.7
164.4
23.3
—
0
81.5
11.6
84
11.9
80.4
11.4
2.3
0.3
1.7
0.2
84.5
12
2.8
0.4
76.9
10.9
0.1
739.4
795.6
603.5
192.1
—
132.1
100.7
91.5
4.5
-29.8
65.9
12.6
55.8
0.08
720.9
915.9
661.8
254
32.9
50.5
86.9
167.1
4.3
10.5
181.9
30.8
145.4
0.2
720.9
745.2
543.8
201.4
—
7.5
91.6
109.7
-2.9
9.2
116.1
0.2
119
0.17
728.9
1 044.6
825.5
219.1
—
87.7
112.1
107
6.3
9.1
122.3
15.5
97.2
0.13
720.9
859.6
595.9
263.8
—
95.7
268.3
-4.6
19.6
18.2
34.3
6.7
37.8
0.05
720.9
775.6
601.1
174.5
—
107
114.7
59.8
14.5
11.5
85.8
8.1
67.9
0.09
720.9
622.8
451.3
171.5
—
85.3
88.6
82.9
17.5
12.2
111.3
29
69.3
0.1
720.9
447.5
353.5
94
—
74.2
88.5
5.5
8.8
8.5
22.8
1.2
16.5
0.02
740.4
691.4
519.7
171.7
—
100.5
155.3
16.4
17.4
16.8
50.5
70.5
4.3
0.01
720.9
710.9
558.5
152.4
—
86.2
104
48.4
4.7
13.8
66.5
7.9
40.5
0.06
720.9
656
524
132
—
73.6
485.9
-353.9
-16.7
9
-361.8
-70.5
-244
-0.34
720.9
561.5
439.4
122.1
—
83.5
83.6
38.5
0.8
14.8
53.6
2.5
44.2
0.06
720.9
684.1
556.2
127.9
—
67.7
163.4
-35.5
8.8
31.6
4.9
24.4
-27.1
-0.04
720.9
879.6
732.6
147
—
93
96.2
50.8
-2
10.4
59.1
14.6
33.5
0.05
720.9
887.3
712.6
174.7
—
80.6
139.3
35.4
-2.7
14.8
47.5
15.5
28
0.04
720.9
681.8
517.3
164.4
—
85.9
106.3
58.2
-2.6
3.4
58.9
10.8
36.3
0.05
720.9
1 578.3
1 288.7
289.6
—
128.5
344.1
-54.5
-10.6
36.1
-29
16.2
-79.4
-0.11
720.9
1 355.1
1 136
219
—
105.6
159.2
59.9
-3.8
3.9
60
12.8
27.6
0.04
720.9
1 396.4
1 202
194.3
—
85.1
125
69.3
-6.1
-2.1
61.1
4.3
46.4
0.06
720.9
1 612.5
1 418.8
193.6
—
86.6
85.4
108.3
-12
2
98.2
12.6
74.7
0.1
720.9
3 342.8
3 025
317.9
—
101
184.3
133.5
-15
10.3
128.8
26.5
86.8
0.12
720.9