Changzhou Statements
00
Changzhou 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
503.41
461.88
41.533
23.84
43.262
63.762
-22.229
-9.248
3.167
-28.45
1.447
-24.043
-0.05
480.44
443.34
395.34
48.001
22.998
51.422
83.363
-35.362
-6.35
0.357
-41.155
-6.328
-30.038
-0.063
480.44
353.31
100
330.86
93.6
22.45
6.4
21.266
6
40.318
11.4
58.842
16.7
-36.392
-10.3
-7.052
-2
12.506
3.5
-6.8
-1.9
8.143
2.3
-8.732
-2.5
-0.018
480.44
437.94
100
447.88
102.3
-9.941
-2.3
35.898
8.2
38.751
8.8
96.588
22.1
-106.53
-24.3
-5.782
-1.3
0.453
0.1
-112.18
-25.6
-12.644
-2.9
-89.746
-20.5
-0.182
492.02
413.46
100
407.57
98.6
5.882
1.4
14.047
3.4
58.051
14
71.478
17.3
-65.596
-15.9
-2.199
-0.5
0.728
0.2
-66.682
-16.1
-0.879
-0.2
-60.736
-14.7
-0.123
492.25
281.92
100
259.56
92.1
22.351
7.9
13.409
4.8
39.859
14.1
58.589
20.8
-36.239
-12.9
-1.801
-0.6
-0.292
-0.1
-37.6
-13.3
-5.223
-1.9
-32.377
-11.5
-0.068
473.46
354.55
100
343.2
96.8
11.351
3.2
15.834
4.5
43.948
12.4
57.491
16.2
-46.139
-13.01
-5.784
-1.6
0.499
0.1
-50.525
-14.3
0.824
0.2
-51.349
-14.5
-0.108
473.46
424.07
100
419.59
98.9
4.479
1.1
16.223
3.8
59.167
14
83.33
19.6
-78.851
-18.6
-6.88
-1.6
-33.026
-7.8
-117.32
-27.7
-8.844
-2.09
-108.48
-25.6
-0.204
532.27
329.73
100
276.78
83.9
52.953
16.1
15.978
4.8
59.635
18.1
72.258
21.9
-19.305
-5.9
-3.83
-1.2
19.705
6
-2.837
-0.9
1.286
0.4
-4.122
-1.3
-0.009
468.86
426.12
100
372.29
87.4
53.832
12.6
15.174
3.6
60.16
14.1
75.242
17.7
-21.41
-5.02
-2.887
-0.7
29.887
7
7.518
1.8
-2.14
-0.5
9.657
2.3
0.02
481.21
442.4
100
350.5
79.2
92
20.8
15.5
3.5
52.4
11.8
68.5
15.5
23.5
5.3
-3.9
-0.9
13.7
3.1
31.7
7.2
10
2.3
21.7
4.9
0.05
474.9
417.9
100
351.3
84.1
66.7
16
15.6
3.7
32.3
7.7
50.3
12
16.3
3.9
-41
-9.8
40.6
9.7
16
3.8
4.4
1.1
11.6
2.8
0.02
468.9
379.2
100
300.4
79.2
78.8
20.8
15.1
4
46.3
12.2
70.6
18.6
8.3
2.2
31.1
8.2
—
0
39.4
10.4
7.3
1.9
32.1
8.5
0.07
468.9
307
100
246.3
80.2
60.7
19.8
13.7
4.5
44.3
14.4
52
16.9
8.7
2.8
-2.3
-0.7
-0.2
-0.07
6.6
2.1
1.8
0.6
4.8
1.6
0.01
468.9
330.1
100
280
84.8
50.1
15.2
11.6
3.5
32.3
9.8
44.2
13.4
5.9
1.8
-3
-0.9
1
0.3
3.8
1.2
2
0.6
1.9
0.6
—
468.9
381.8
100
307.6
80.6
74.2
19.4
12.3
3.2
45.6
11.9
63.1
16.5
11.1
2.9
-2.1
-0.6
-1.2
-0.3
7.8
2
0.5
0.1
7.3
1.9
0.02
468.9
287.8
100
244.6
85
43.2
15
13.5
4.7
37.3
13
41.6
14.5
1.6
0.6
-1.4
-0.5
0.2
0.07
1.2
0.4
1.5
0.5
-0.2
-0.07
—
468.9
308.4
100
248.6
80.6
59.8
19.4
14.8
4.8
33.6
10.9
47.1
15.3
12.7
4.1
-2.7
-0.9
-0.7
-0.2
9.5
3.1
-1.6
-0.5
11.1
3.6
0.02
468.9
331.5
100
276.7
83.5
54.8
16.5
13.4
4
43.7
13.2
58.1
17.5
-3.3
-1
-5.5
-1.7
2.5
0.8
-6.3
-1.9
0.3
0.09
-6.6
-2
-0.01
468.9
340.5
100
289.4
85
51.1
15
13.9
4.1
47.2
13.9
158.5
46.5
-107.3
-31.5
-8.5
-2.5
1.9
0.6
-114.2
-33.5
-1.5
-0.4
-112.7
-33.1
-0.24
468.9
311.1
100
250
80.4
61.2
19.7
15.8
5.1
45.2
14.5
58.8
18.9
2.3
0.7
-2.2
-0.7
-0.3
-0.1
3.6
1.2
—
0
3.6
1.2
—
468.9
352.7
100
277.1
78.6
75.7
21.5
—
0
56.7
16.1
60.1
17
15.5
4.4
-7.4
-2.1
-0.8
-0.2
7.6
2.2
2.1
0.6
5.4
1.5
0.01
468.9
350.4
100
276.6
78.9
73.8
21.1
—
0
60.7
17.3
56.8
16.2
17
4.9
-6
-1.7
1.5
0.4
12.5
3.6
-0.7
-0.2
13.2
3.8
0.03
468.9
425.3
328
97.3
—
62.5
95.5
1.8
-10.8
5.1
-3.6
3.1
-6.7
-0.01
469.1
339.4
270.6
68.8
13.4
46
61
7.8
-2.6
2.9
8.1
1.7
6.4
0.01
459.8
354.1
278.7
75.5
—
68.2
66.3
9.1
-8.5
-1.4
-0.7
3.1
-3.8
-0.01
469.5
341.8
253.3
88.5
—
63.8
64.3
24.3
-5.6
1.8
20.4
4.3
16.2
0.03
468.9
409.5
321.3
88.3
—
59.5
61.2
27.1
-8.9
2
20.2
5.5
14.5
0.03
469.5
275.9
207.2
68.7
—
49.8
49.7
19.1
-6
8.1
21.2
3.2
18.2
0.02
910
296.9
216.5
80.4
—
55.1
56.7
23.8
-7.4
4.7
21
3.5
17.6
0.04
478
129.9
88.9
41
—
25.1
24.7
16.3
-0.1
0.3
16.4
2.2
14.2
0.03
478
146.6
102.2
44.4
—
31.1
49.5
-5.2
0.5
1.7
-3
-1.4
-1.6
—
409
102.5
74.8
27.7
—
23.8
21.7
6
0.2
3
9.2
1.8
7.4
0.02
409
148.3
101.5
46.8
—
31.1
33.4
13.4
0.7
0.1
14.3
1.7
12.6
0.03
409
146.5
102.4
44.2
—
25
24.6
19.5
-0.1
2.7
22.1
3.9
18.1
0.04
409
161.8
110.5
51.3
—
34.5
35.7
15.5
1.1
1.2
17.8
0.8
17
0.04
409
136
94.5
41.4
—
26.1
26.4
15.1
-0.1
0.2
15.2
2.5
12.7
0.03
409
165.2
109.9
55.3
—
33.5
34.8
20.5
0.1
-0.1
20.5
3.6
16.9
0.04
384.9
159.2
106.1
53.1
—
35.5
36.7
16.4
-1.9
5.2
19.8
3.4
16.4
0.04
409
169.6
114.2
55.5
—
29
30.7
24.7
-2.1
0.6
23.2
3.5
19.8
0.06
307.9
119.5
84.1
35.4
—
26.6
26.7
8.7
-2.3
0.4
6.8
0.4
6.5
0.02
307.9
153.9
104.9
49
—
30.5
30.1
18.9
-2.7
0.5
16.8
3.1
13.7
0.04
307.9
137.5
93.3
44.2
—
25.1
26.1
18.1
-2.5
—
15.7
2.2
13.4
0.04
307.9