Nanxing Statements
00
Nanxing 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
848.49
100
661.06
77.9
187.44
22.1
37.592
4.4
61.62
7.3
94.906
11.2
92.529
10.9
-4.55
-0.5
-0.347
-0.04
87.494
10.3
11.79
1.4
74.014
8.7
0.251
295.46
891.72
100
723.32
81.1
168.4
18.9
27.475
3.1
46.5
5.2
68.475
7.7
99.92
11.2
-3.869
-0.4
-0.305
-0.03
96.777
10.9
14.785
1.7
79.768
8.9
0.27
295.46
940.07
100
772.2
82.1
167.87
17.9
28.48
3
46.918
5
66.812
7.1
101.06
10.8
-4.714
-0.5
-0.005
-0.0006
96.338
10.2
12.465
1.3
81.789
8.7
0.277
295.46
859.12
100
681.35
79.3
177.77
20.7
33.778
3.9
53.5
6.2
76.236
8.9
101.53
11.8
-8.353
-1
-0.32
-0.04
92.944
10.8
0.595
0.07
89.382
10.4
0.303
295.46
693.38
100
547.75
79
145.62
21
26.989
3.9
57.649
8.3
74.211
10.7
71.413
10.3
-5.529
-0.8
-0.046
-0.007
65.829
9.5
9.502
1.4
54.111
7.8
0.183
295.46
723.07
100
570.98
79
152.08
21
28.456
3.9
38.199
5.3
59.696
8.3
92.388
12.8
-3.979
-0.6
-2.238
-0.3
86.162
11.9
15.038
2.1
69.344
9.6
0.235
295.46
684.77
100
512.97
74.9
171.8
25.1
29.521
4.3
49.094
7.2
75.137
11
96.659
14.1
-4.921
-0.7
-0.015
-0.002
91.726
13.4
12.265
1.8
77.507
11.3
0.262
295.46
678.83
100
546.69
80.5
132.14
19.5
30.476
4.5
70.846
10.4
78.452
11.6
53.688
7.9
-10.392
-1.5
0.077
0.01
42.954
6.3
-4.862
-0.7
46.563
6.9
0.157
295.9
730.3
100
559.52
76.6
170.77
23.4
33.872
4.6
45.627
6.2
73.183
10
97.589
13.4
-1.327
-0.2
-0.584
-0.08
95.702
13.1
13.986
1.9
80.537
11
0.273
295.55
689.69
100
509.57
73.9
180.13
26.1
30.457
4.4
41.764
6.1
68.838
10
111.29
16.1
-0.003
-0.0004
-0.024
-0.003
111.26
16.1
16.757
2.4
92.49
13.4
0.313
295.51
678
100
521.4
76.9
156.6
23.1
31.9
4.7
42.7
6.3
70.7
10.4
85.8
12.7
-0.8
-0.1
—
0
85
12.5
11.8
1.7
71.8
10.6
0.24
295.4
611
100
473.5
77.5
137.4
22.5
15.1
2.5
61.2
10
65.3
10.7
72.1
11.8
0.3
0.05
-0.2
-0.03
72.2
11.8
3.6
0.6
67.2
11
0.23
295.5
561
100
428.9
76.5
132.1
23.5
31.9
5.7
38.4
6.8
60
10.7
72.2
12.9
1.2
0.2
—
0
73.4
13.1
10.3
1.8
61.6
11
0.21
295.5
563.9
100
404.3
71.7
159.6
28.3
31.7
5.6
33.6
6
61.3
10.9
98.3
17.4
0.1
0.02
-0.2
-0.04
98.1
17.4
13.9
2.5
83.4
14.8
0.28
295.5
397
100
295.5
74.4
101.5
25.6
16.3
4.1
27.2
6.9
41.8
10.5
59.8
15.1
-1.1
-0.3
-3
-0.8
55.6
14
7.5
1.9
48.1
12.1
0.16
294.2
421
100
299.7
71.2
121.3
28.8
19.3
4.6
39.9
9.5
59.5
14.1
61.8
14.7
0.6
0.1
-0.1
-0.02
62.3
14.8
5.3
1.3
55.9
13.3
0.19
298.2
393
100
296.2
75.4
96.9
24.7
15.2
3.9
29.3
7.5
42.4
10.8
54.4
13.8
0.4
0.1
-0.1
-0.03
54.7
13.9
8.4
2.1
45.8
11.7
0.16
295.5
379.2
100
279.7
73.8
99.6
26.3
15.1
4
33.4
8.8
42.3
11.2
57.2
15.1
-0.9
-0.2
-0.2
-0.05
56.1
14.8
7.7
2
48.2
12.7
0.16
295.5
326.7
100
236.6
72.4
90.1
27.6
12.2
3.7
24.4
7.5
41.2
12.6
49
15
11.9
3.6
—
0
60.8
18.6
6.5
2
54.3
16.6
0.18
295.6
313.2
100
220.4
70.4
92.8
29.6
12.7
4.1
30.3
9.7
43.8
14
49
15.6
2.3
0.7
-0.7
-0.2
50.7
16.2
4.2
1.3
46.5
14.8
0.16
295.6
251.9
100
176.5
70.1
75.4
29.9
11.9
4.7
28.2
11.2
33.2
13.2
42.2
16.8
1.2
0.5
—
0
43.3
17.2
5.6
2.2
37.7
15
0.13
295.7
342.9
100
244
71.2
98.9
28.8
—
0
38.6
11.3
36.8
10.7
62.1
18.1
1.4
0.4
-0.1
-0.03
63.4
18.5
10.2
3
53.2
15.5
0.18
295.3
217.8
100
157.6
72.4
60.2
27.6
—
0
29.3
13.5
30.2
13.9
30.1
13.8
0.8
0.4
—
0
30.9
14.2
4.6
2.1
26.2
12
0.11
246
241.3
174.2
67.1
—
29.8
30.7
36.4
0.7
-0.9
36.1
3.3
32.8
0.13
246
185.4
135.6
49.8
—
24.6
23.2
26.5
0.3
—
26.9
5.1
21.8
0.09
246
215.3
153.7
61.6
—
25.4
20.6
41
0.7
-0.3
41.4
5.2
36.2
0.15
246
139.2
98.8
40.3
—
21
21
19.4
0.5
0.5
20.4
3.1
17.3
0.07
246
138.9
99.5
39.4
—
18.4
16
23.4
0.5
1.1
25
3.8
21.2
0.09
246
125.5
89.7
35.9
—
19.7
19.7
16.1
—
0.4
16.5
1.5
15
0.06
246
144.8
101.3
43.5
—
19.6
20.6
22.9
—
0.7
23.6
3.5
20.1
0.08
246
93.5
65.6
27.9
—
14.7
16.1
11.8
-0.7
0.8
11.9
1.8
10.1
0.04
246
82
60.7
21.4
—
14.1
12.6
8.8
-1
0.8
8.6
-0.2
8.8
0.04
246
86.7
61.6
25.2
—
15.1
15.2
10
-1.1
0.4
9.3
2.2
7.1
0.03
246
181
128.8
52.2
—
22.5
25.8
26.5
-2.1
0.5
24.8
3.7
21.1
0.1
205
108.7
73.2
35.5
—
15.6
14.2
21.4
-1.9
0.7
20.2
3.3
16.9
0.09
184.5
140.8
101.4
39.4
—
17.2
18.4
21
-2.8
0.4
18.7
2.9
15.8
0.09
184.5
184.3
136.7
47.6
—
23.2
23.8
23.8
-3
0.5
21.3
3.2
18
0.1
184.6
109.3
77.3
32
—
14.3
14.9
17
-2.7
0.6
14.9
2.2
12.6
0.07
184.5