Wuchan Zhongda Statements
00
Wuchan Zhongda 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
656.96
100
544.36
82.9
112.6
17.1
11.409
1.7
48.46
7.4
62.054
9.4
50.545
7.7
-1.36
-0.2
-0.198
-0.03
48.787
7.4
10.592
1.6
38.184
5.8
0.181
210.57
768.16
100
659.97
85.9
108.19
14.1
10.417
1.4
50.739
6.6
63.682
8.3
44.51
5.8
-0.915
-0.1
-0.024
-0.003
43.541
5.7
10.893
1.4
32.944
4.3
0.143
230.43
603.08
100
513.89
85.2
89.188
14.8
8.171
1.4
47.557
7.9
60.867
10.1
28.321
4.7
-3.69
-0.6
-0.243
-0.04
24.388
4
6.064
1
18.272
3
0.1
182.72
721.15
100
634.27
88
86.874
12
6.975
1
37.371
5.2
46.55
6.5
40.323
5.6
-8.353
-1.2
0.082
0.01
32.052
4.4
2.799
0.4
29.071
4
0.159
182.34
764.63
100
676.63
88.5
88.003
11.5
5.912
0.8
45.096
5.9
57.011
7.5
30.992
4.1
-5.06
-0.7
-0.029
-0.004
25.903
3.4
2.563
0.3
23.207
3
0.14
166.05
731.24
100
634.43
86.8
96.807
13.2
6.356
0.9
50.59
6.9
73.611
10.1
23.197
3.2
-1.372
-0.2
-0.98
-0.1
21.047
2.9
5.804
0.8
15.152
2.1
0.083
182.35
618.6
100
505.19
81.7
113.41
18.3
6.741
1.1
45.21
7.3
50.118
8.1
63.293
10.2
-10.614
-1.7
-0.229
-0.04
52.45
8.5
15.948
2.6
36.47
5.9
0.21
173.67
808.86
100
704.37
87.1
104.49
12.9
7.631
0.9
44.455
5.5
86.408
10.7
18.079
2.2
-11.095
-1.4
-1.822
-0.2
5.162
0.6
1.353
0.2
3.699
0.5
0.021
176.49
818.55
100
706.96
86.4
111.59
13.6
5.666
0.7
38.528
4.7
43.489
5.3
68.105
8.3
-8.268
-1.01
0.021
0.003
59.857
7.3
15.671
1.9
44.09
5.4
0.24
183.92
906.19
100
781.91
86.3
124.28
13.7
6.503
0.7
52.161
5.8
56.41
6.2
67.873
7.5
-10.693
-1.2
-0.182
-0.02
57.082
6.3
15.248
1.7
41.81
4.6
0.229
182.19
616
100
512.3
83.2
103.7
16.8
4.3
0.7
39.4
6.4
42.4
6.9
61.3
10
-6.7
-1.09
-0.5
-0.08
54.1
8.8
15.4
2.5
38.7
6.3
0.22
175.5
738.5
100
629.1
85.2
109.4
14.8
5.3
0.7
48
6.5
78.4
10.6
31
4.2
-16
-2.2
0.2
0.03
15.1
2
1.1
0.1
13.4
1.8
0.07
182.2
610.1
100
507.7
83.2
102.4
16.8
4.7
0.8
71.1
11.7
88.8
14.6
13.6
2.2
-15.4
-2.5
-0.2
-0.03
-4.5
-0.7
9.3
1.5
-13.7
-2.2
-0.08
175.5
660
100
563.3
85.3
96.6
14.6
5
0.8
37.1
5.6
38.6
5.8
58.1
8.8
-13.4
-2.03
-0.3
-0.05
44.4
6.7
12.8
1.9
31.9
4.8
0.18
175.5
358.3
100
302.6
84.5
55.7
15.5
3.5
1
37.3
10.4
39.4
11
16.3
4.5
-10.9
-3.04
-0.4
-0.1
5
1.4
3.4
0.9
2.1
0.6
0.01
175.5
665.5
100
565.6
85
99.8
15
5.8
0.9
57.1
8.6
120.3
18.1
-20.4
-3.07
-15.4
-2.3
1.3
0.2
-37.4
-5.6
-6
-0.9
-30.5
-4.6
-0.17
175.5
628.7
100
518.6
82.5
110.1
17.5
4.3
0.7
48.3
7.7
53.1
8.4
57
9.1
-8.9
-1.4
0.4
0.06
48.5
7.7
13.2
2.1
35.5
5.6
0.2
175.5
637.1
100
521.3
81.8
115.8
18.2
4.1
0.6
55.8
8.8
59.2
9.3
56.6
8.9
-9
-1.4
-0.4
-0.06
47.1
7.4
12.8
2
34.6
5.4
0.2
175.5
482.5
100
399.6
82.8
83
17.2
3.8
0.8
47.5
9.8
46
9.5
37
7.7
-10.6
-2.2
-0.1
-0.02
26.8
5.6
8.1
1.7
19.2
4
0.11
175.5
545.4
100
448.6
82.3
96.8
17.7
6.6
1.2
51.1
9.4
62.4
11.4
34.4
6.3
-9.3
-1.7
—
0
28.5
5.2
4.8
0.9
24.1
4.4
0.14
175.5
574.1
100
466.5
81.3
107.6
18.7
4.1
0.7
45.7
8
46.8
8.2
60.9
10.6
-7.7
-1.3
0.2
0.03
53.3
9.3
16.4
2.9
37.4
6.5
0.21
175.5
682.6
100
565.1
82.8
117.5
17.2
—
0
54.7
8
60.9
8.9
56.7
8.3
-6.2
-0.9
-0.6
-0.09
50.8
7.4
12.9
1.9
38.8
5.7
0.22
175.5
478.4
100
395.7
82.7
82.7
17.3
—
0
47.3
9.9
46.4
9.7
36.3
7.6
-8.6
-1.8
—
0
28
5.9
8.4
1.8
21.2
4.4
0.12
175.5
579.1
484.3
94.8
5.9
54.2
93.9
0.9
-8.8
-1.2
-9.1
0.3
-8.3
-0.05
175.5
550.3
450.7
99.6
3.5
47.9
48.3
51.3
-8
-0.2
43.1
12.4
31.8
0.18
175.5
552.7
443.2
109.5
—
45.3
48.3
61.1
-7.9
-1.5
51.7
14.6
37.4
0.21
175.5
413
330.7
82.2
—
40.2
43.6
38.7
-4.8
0.4
34.3
9.7
24.8
0.14
175.5
493.1
408.2
84.9
—
47.5
47.3
37.6
-5.2
2
34.1
9.3
24.8
0.14
175.5
446.7
359.2
87.5
—
40.8
41.5
46
-2.4
6.8
50.3
13.5
36.8
0.21
175.5
468.8
363
105.8
—
42.9
48.4
57.4
-1.5
0.1
55.1
14.3
40.8
0.24
172.4
329.6
255.3
74.2
—
39.5
41.5
32.7
-3.4
1.1
30.4
8
22.4
0.14
160.1
201
148.3
52.8
—
34.5
31.5
21.2
-0.3
1.4
21.8
4.6
17.2
0.11
159.3
117.3
70
47.3
—
23.9
25
22.3
-1.1
0.3
21.3
5.6
15.7
0.12
134.1
124.7
66.2
58.5
—
28.2
31.5
26.9
-1.1
-0.1
25.7
5.8
19.9
0.15
134.1
87.5
50.7
36.8
—
22.3
25.2
11.7
-0.6
-0.1
10.9
2.1
8.8
0.07
134.1
98.8
65.4
33.3
—
25.8
22.5
10.9
-1.9
1.7
10.7
3.4
7.3
0.05
134.1
101
64.5
36.5
—
20.4
21
15.4
-1.7
2
15.7
5.6
10.1
0.08
134.1
105.2
63.8
41.4
—
23.9
25.8
15.6
-1.5
0.8
14.9
2.9
12
0.09
134.1
93
57.3
35.7
—
26.2
28.1
7.6
-2.8
0.3
5
0.5
4.5
0.03
134.1
109.9
69.9
39.9
—
25.8
23.9
16
-4.2
0.6
12.5
1.5
11
0.11
103.5
92.3
56.5
35.7
—
20.3
20.2
15.6
-4
0.4
12
1.9
10.1
0.1
103.5
120.7
68.5
52.2
—
29.1
26.7
25.5
-4.1
1.3
22.7
4.1
18.6
0.18
104.6
89.8
51.8
38
—
21.5
23.9
14
-4
0.1
10.2
1.6
8.6
0.08
103.5
103.3
65.3
38
—
25.7
22.4
15.6
-4.5
1.8
12.9
1.9
11.1
0.11
103.5