Hubei W-OLF Statements
00
Hubei W-OLF 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
258.32
220.66
37.662
11.615
14.178
23.092
14.57
-2.689
-0.169
12.127
0.279
11.465
0.037
305.7
216.48
100
181.22
83.7
35.255
16.3
11.16
5.2
12.845
5.9
18.325
8.5
16.93
7.8
5.684
2.6
-0.086
-0.04
22.528
10.4
1.462
0.7
20.932
9.7
0.071
296.26
159.25
100
129.68
81.4
29.57
18.6
9.546
6
10.579
6.6
19.89
12.5
9.68
6.1
2.73
1.7
0.013
0.008
12.423
7.8
0.278
0.2
12.236
7.7
0.042
290.7
241.25
100
199.21
82.6
42.043
17.4
16.537
6.9
17.948
7.4
34.572
14.3
7.471
3.1
20.283
8.4
-0.105
-0.04
27.648
11.5
2.048
0.8
25.174
10.4
0.08
316.35
255.25
100
215.3
84.3
39.955
15.7
13.451
5.3
15.189
6
23.473
9.2
16.481
6.5
8.393
3.3
0.019
0.008
24.901
9.8
2.115
0.8
22.461
8.8
0.08
279.52
278.25
100
242.04
87
36.21
13
9.396
3.4
13.29
4.8
16.438
5.9
19.771
7.1
7.8
2.8
-0.167
-0.06
27.405
9.8
3.488
1.3
22.216
8
0.074
298.6
254.66
100
218.31
85.7
36.347
14.3
8.174
3.2
14.448
5.7
17.412
6.8
18.935
7.4
2.463
1
-0.338
-0.1
20.967
8.2
2.185
0.9
19.007
7.5
0.065
290.3
290.73
100
243.12
83.6
47.613
16.4
11.84
4.1
16.815
5.8
34.039
11.7
13.574
4.7
2.342
0.8
-1.943
-0.7
14.082
4.8
1.496
0.5
12.719
4.4
0.044
290.3
246.58
100
195.46
79.3
51.117
20.7
9.216
3.7
29.043
11.8
24.953
10.1
26.164
10.6
5.552
2.3
0.018
0.007
32.132
13
3.819
1.5
28.756
11.7
0.1
287.6
112.46
100
82.366
73.2
30.094
26.8
9.058
8.1
15.693
14
22.733
20.2
7.361
6.5
5.895
5.2
-0.037
-0.03
13.292
11.8
1.086
1
12.643
11.2
0.041
306.1
138.2
100
94.7
68.5
43.6
31.5
9.8
7.1
15.4
11.1
18.8
13.6
24.7
17.9
9.5
6.9
—
0
34.4
24.9
4.3
3.1
30.5
22.1
0.11
281.2
171.9
100
110.2
64.1
61.7
35.9
10.3
6
23.1
13.4
31.7
18.4
30
17.5
5.4
3.1
-0.1
-0.06
35.3
20.5
5
2.9
30.5
17.7
0.1
298.6
162.6
100
99.3
61.1
63.3
38.9
10.1
6.2
14.9
9.2
24.6
15.1
38.7
23.8
4.2
2.6
—
0
42.8
26.3
5.6
3.4
37.7
23.2
0.13
290.3
159
100
101.5
63.8
57.4
36.1
8.6
5.4
16
10.1
5.4
3.4
52
32.7
8
5
0.7
0.4
60.8
38.2
8.4
5.3
52.6
33.1
0.18
290.3
95.1
100
65.8
69.2
29.3
30.8
6
6.3
6.7
7
11.7
12.3
17.6
18.5
2.8
2.9
-0.5
-0.5
20
21
1.9
2
18
18.9
0.06
290.3
200.6
100
132.7
66.2
67.9
33.8
10.4
5.2
21.5
10.7
30.3
15.1
37.6
18.7
4.2
2.1
-0.1
-0.05
42
20.9
4.8
2.4
37.2
18.5
0.13
286.4
197
100
130.6
66.3
66.4
33.7
8.8
4.5
13.5
6.9
21.4
10.9
45
22.8
2.6
1.3
9
4.6
56.6
28.7
7.5
3.8
49.1
24.9
0.22
221
197.6
100
132.2
66.9
65.4
33.1
7.7
3.9
14.5
7.3
16.6
8.4
48.8
24.7
1.5
0.8
1.3
0.7
51.5
26.1
6.9
3.5
44.7
22.6
0.21
212.4