Qingdao Weflo Statements
00
Qingdao Weflo 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
130.22
100
78.086
60
52.132
40
6.081
4.7
12.698
9.8
17.912
13.8
34.22
26.3
2.115
1.6
0.038
0.03
36.448
28
4.744
3.6
31.952
24.5
0.146
219.54
149.46
100
93.727
62.7
55.728
37.3
5.572
3.7
19.607
13.1
25.003
16.7
30.726
20.6
10.57
7.1
0.01
0.007
39.26
26.3
7.633
5.1
31.557
21.1
0.14
225.23
119.42
100
77.803
65.1
41.62
34.9
4.615
3.9
11.778
9.9
15.765
13.2
25.855
21.7
14.323
12
0.086
0.07
41.06
34.4
3.77
3.2
31.255
26.2
0.146
213.85
135.67
100
84.912
62.6
50.761
37.4
6.994
5.2
23.021
17
30.551
22.5
20.21
14.9
-2.312
-1.7
0.292
0.2
17.421
12.8
0.948
0.7
16.187
11.9
0.074
219.54
170.41
100
107.53
63.1
62.875
36.9
5.648
3.3
14.266
8.4
19.721
11.6
43.154
25.3
-0.207
-0.1
-0.327
-0.2
43.416
25.5
6.357
3.7
40.872
24
0.181
225.19
138.33
100
87.307
63.1
51.027
36.9
6.93
5
14.591
10.5
19.932
14.4
31.095
22.5
48.852
35.3
-0.248
-0.2
79.699
57.6
8.993
6.5
69.761
50.4
0.418
166.95
95.725
100
63.247
66.1
32.478
33.9
6.932
7.2
12.589
13.2
19.904
20.8
12.574
13.1
1.64
1.7
-0.01
-0.01
14.218
14.9
4.829
5
9.385
9.8
0.06
156.42
124.21
100
83.107
66.9
41.107
33.1
5.921
4.8
15.909
12.8
22.91
18.4
18.196
14.6
1.132
0.9
0.368
0.3
19.746
15.9
2.01
1.6
17.735
14.3
0.09
197.06
110.73
100
74.08
66.9
36.645
33.1
8.227
7.4
11.75
10.6
18.906
17.1
17.739
16
2.391
2.2
0.555
0.5
20.721
18.7
0.752
0.7
19.969
18
0.135
147.94
100.96
100
71.945
71.3
29.018
28.7
5.865
5.8
14.46
14.3
20.323
20.1
8.694
8.6
2.761
2.7
0.364
0.4
11.819
11.7
1.356
1.3
10.463
10.4
0.064
163.13
79.3
100
54.6
68.9
24.7
31.1
4.2
5.3
10
12.6
13.4
16.9
11.3
14.2
3.7
4.7
0.1
0.1
15.2
19.2
2.4
3
12.8
16.1
0.05
265.7
97
100
73.7
76
23.3
24
6.8
7
9.4
9.7
14.2
14.6
9.1
9.4
2.7
2.8
—
0
11.7
12.1
-0.1
-0.1
11.8
12.2
0.07
169.7
95.7
100
60.3
63
35.4
37
4.8
5
10.9
11.4
15.8
16.5
19.6
20.5
2.2
2.3
-0.1
-0.1
22
23
3.3
3.4
18.6
19.4
0.11
167.6
94.1
100
57.2
60.8
36.9
39.2
5.3
5.6
14.9
15.8
20.9
22.2
15.9
16.9
3.5
3.7
0.7
0.7
20.3
21.6
2.9
3.1
17.4
18.5
0.15
115.6
57.7
100
39
67.6
18.7
32.4
4.3
7.5
8.3
14.4
10
17.3
8.7
15.1
3.6
6.2
-0.5
-0.9
11.8
20.5
1.8
3.1
10.1
17.5
0.06
167.6
95.2
100
59.3
62.3
35.9
37.7
8.9
9.3
17.5
18.4
26.5
27.8
9.4
9.9
3.4
3.6
-1.8
-1.9
11
11.6
0.7
0.7
10.3
10.8
0.09
115.6
87.3
100
58.5
67
28.7
32.9
4.4
5
11.3
12.9
14.9
17.1
13.9
15.9
5
5.7
—
0
18.9
21.6
2.8
3.2
16.1
18.4
0.1
169.3
84.1
100
56.6
67.3
27.5
32.7
5.3
6.3
11.1
13.2
16.5
19.6
11
13.1
3.5
4.2
0.2
0.2
14.7
17.5
1.9
2.3
12.8
15.2
0.07
170.9
88.7
100
57.9
65.3
30.8
34.7
2.7
3
12.7
14.3
14.7
16.6
16.1
18.2
0.1
0.1
0.1
0.1
16.3
18.4
2.5
2.8
13.8
15.6
0.08
167.6
114.3
100
69
60.4
45.3
39.6
3.8
3.3
16
14
19.3
16.9
26
22.7
1.3
1.1
0.5
0.4
27.9
24.4
2.3
2
25.6
22.4
0.15
167.6
89.3
100
56.3
63
33
37
2.4
2.7
9.8
11
12.8
14.3
20.2
22.6
5.5
6.2
-0.1
-0.1
25.6
28.7
4
4.5
21.6
24.2
0.13
167.6
84.3
100
55.6
66
28.7
34
—
0
12.7
15.1
14
16.6
14.7
17.4
5.5
6.5
—
0
20.3
24.1
3
3.6
17.3
20.5
0.1
167.6
58.8
100
39.5
67.2
19.3
32.8
—
0
10.8
18.4
10.1
17.2
9.2
15.6
2
3.4
4.2
7.1
15.5
26.4
2.3
3.9
13.2
22.4
0.08
167.6
83.8
51.8
32.1
—
18.1
19.2
12.9
5.7
0.3
19
1.9
17.1
0.1
167.6
69.8
42.2
27.6
—
11.8
11
16.6
—
—
16.6
1.8
14.7
0.09
167.6
75.8
43.1
32.6
—
12
12.2
20.5
-0.1
0.8
21.2
3.3
17.9
0.13
136.2
57
34.6
22.5
—
10.5
9.5
13
-0.2
0.2
12.9
2
11
0.09
125.7
74.6
47.2
27.4
—
12.9
15.2
12.3
2.4
0.1
14.7
1.7
13
0.1
125.7
72.4
43
29.4
—
10.1
9.8
19.6
0.8
1.4
21.8
3.6
18.2
0.14
125.7
73
46.6
26.4
—
11.7
13.6
12.8
1.3
0.1
14.1
1.7
12.4
0.1
125.7
52.7
34.1
18.6
—
9.4
8.9
9.7
0.6
0.4
10.6
1.9
8.8
0.07
125.7