Chengdu Tianjian Statements
00
Chengdu Tianjian 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
50.915
100
23.698
46.5
27.217
53.5
2.644
5.2
15.499
30.4
18.143
35.6
9.074
17.8
2.009
3.9
—
0
11.083
21.8
1.256
2.5
9.827
19.3
0.083
118.33
69.284
100
39.368
56.8
29.916
43.2
2.494
3.6
7.853
11.3
10.348
14.9
19.568
28.2
2.504
3.6
0
0.0002
22.072
31.9
2.501
3.6
19.571
28.2
0.163
120.13
23.614
100
9.262
39.2
14.352
60.8
2.973
12.6
-5.879
-24.9
-2.952
-12.5
17.304
73.3
1.57
6.6
-0.025
-0.1
18.849
79.8
2.827
12
16.022
67.8
0.133
120.12
26.434
100
3.066
11.6
23.368
88.4
5.336
20.2
11.388
43.1
16.836
63.7
6.532
24.7
0.782
3
-0.003
-0.01
7.311
27.7
0.609
2.3
6.703
25.4
0.056
120.29
72.821
100
37.57
51.6
35.251
48.4
2.143
2.9
16.09
22.1
18.233
25
17.018
23.4
2.246
3.1
-0.078
-0.1
19.263
26.5
1.763
2.4
17.5
24
0.146
119.95
157.22
100
100.51
63.9
56.706
36.1
3.563
2.3
19.819
12.6
23.326
14.8
33.381
21.2
1.665
1.1
0.014
0.009
34.982
22.3
5.277
3.4
29.706
18.9
0.297
100.1
86.292
100
56.356
65.3
29.936
34.7
1.606
1.9
9.495
11
11.068
12.8
18.869
21.9
2.298
2.7
0.986
1.1
22.152
25.7
3.323
3.9
18.829
21.8
0.188
100.1
9.549
100
2.91
30.5
6.639
69.5
0.945
9.9
-13.934
-145.9
-13.018
-136.3
19.657
205.9
2.153
22.5
3.507
36.7
25.316
265.1
2.682
28.1
22.635
237
0.226
100.1
102.01
100
59.583
58.4
42.424
41.6
3.414
3.3
-4.497
-4.4
-1.684
-1.7
44.108
43.2
3.737
3.7
-0.003
-0.003
47.842
46.9
7.176
7
40.666
39.9
0.406
100.1
113.67
100
51.654
45.4
62.017
54.6
4.177
3.7
22.515
19.8
26.655
23.4
35.361
31.1
2.086
1.8
—
0
37.447
32.9
5.62
4.9
31.827
28
0.318
100.1
53.19
100
26.67
50.1
26.52
49.9
0.99
1.9
11.96
22.5
8.71
16.4
17.81
33.5
1.28
2.4
—
0
19.09
35.9
2.86
5.4
16.22
30.5
0.23
71.5
77.09
100
29.73
38.6
47.36
61.4
4.53
5.9
-0.66
-0.9
4.42
5.7
42.94
55.7
6.77
8.8
0.51
0.7
50.21
65.1
6.57
8.5
43.64
56.6
0.62
70.93
51.14
100
28.91
56.5
22.23
43.5
2.73
5.3
11.32
22.1
12.25
24
9.98
19.5
2.02
3.9
—
0
12
23.5
1.63
3.2
10.37
20.3
0.15
71.5
87.96
100
38.22
43.5
49.74
56.5
2.92
3.3
11.86
13.5
14.35
16.3
35.39
40.2
0.68
0.8
-0.05
-0.06
36.02
41
5.21
5.9
30.81
35
0.4
77.04
2.44
100
0.37
15.2
2.06
84.4
1.24
50.8
3.49
143
4.73
193.9
-2.67
-109.4
0.17
7
0.05
2
-2.45
-100.4
—
0
-2.45
-100.4
-0.05
49
48.79
100
24
49.2
24.79
50.8
1.65
3.4
9.34
19.1
10.67
21.9
14.12
28.9
0.45
0.9
—
0
14.57
29.9
1.97
4
12.6
25.8
0.24
52.51