Xuchang KETOP Statements
00
Xuchang KETOP 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
45.869
17.533
28.336
2.904
10.632
12.87
15.465
3.328
-0.11
18.684
3.526
15.158
0.189
80
46.973
17.715
29.258
2.925
9.846
12.663
16.594
2.769
0.004
19.368
3.779
15.589
0.195
80
38.868
100
13.747
35.4
25.121
64.6
2.609
6.7
12.498
32.2
14.525
37.4
10.596
27.3
4.301
11.1
5.004
12.9
19.901
51.2
3.843
9.9
16.057
41.3
0.201
80
44.835
100
13.25
29.6
31.585
70.4
2.778
6.2
11.589
25.8
13.98
31.2
17.605
39.3
3.022
6.7
-0.279
-0.6
20.351
45.4
3.371
7.5
16.98
37.9
0.212
80
36.592
100
13.267
36.3
23.325
63.7
2.547
7
7.138
19.5
9.377
25.6
13.947
38.1
5.316
14.5
-0.156
-0.4
19.107
52.2
2.717
7.4
16.39
44.8
0.205
80
44.048
100
12.555
28.5
31.493
71.5
2.827
6.4
7.33
16.6
9.588
21.8
21.905
49.7
3.721
8.4
0.25
0.6
25.876
58.7
3.714
8.4
22.162
50.3
0.277
80
30.509
100
10.588
34.7
19.921
65.3
2.445
8
6.641
21.8
8.832
28.9
11.089
36.3
4.583
15
0.021
0.07
15.693
51.4
2.216
7.3
13.476
44.2
0.168
80
44.915
100
16.187
36
28.728
64
3.605
8
11.407
25.4
13.879
30.9
14.849
33.1
3.364
7.5
-0.305
-0.7
17.663
39.3
2.325
5.2
15.338
34.1
0.192
80
30.805
100
10.713
34.8
20.092
65.2
2.722
8.8
6.21
20.2
8.605
27.9
11.486
37.3
4.486
14.6
0.237
0.8
16.209
52.6
2.418
7.8
13.791
44.8
0.172
80
32.894
100
10.859
33
22.035
67
1.901
5.8
5.802
17.6
7.506
22.8
14.529
44.2
4.117
12.5
0.166
0.5
18.566
56.4
2.825
8.6
15.741
47.9
0.197
80
35.28
100
10.09
28.6
25.19
71.4
1.79
5.1
5.12
14.5
6.33
17.9
18.86
53.5
3.86
10.9
0.09
0.3
22.81
64.7
3.43
9.7
19.38
54.9
0.24
80
45.76
100
25.66
56.1
20.09
43.9
4.61
10.1
12.33
26.9
16.4
35.8
3.7
8.1
2.75
6
0.98
2.1
7.42
16.2
0.81
1.8
6.61
14.4
0.08
79.36
34.09
100
9.14
26.8
24.94
73.2
1.64
4.8
4.52
13.3
5.83
17.1
19.12
56.1
0.54
1.6
1.52
4.5
21.18
62.1
3.04
8.9
18.14
53.2
0.29
62.55
57.83
100
9.1
15.7
48.73
84.3
0.82
1.4
3.81
6.6
6.63
11.5
42.1
72.8
0.51
0.9
0.01
0.02
42.62
73.7
5.68
9.8
36.94
63.9
0.62
60
27.81
100
7.9
28.4
19.91
71.6
1.11
4
2.86
10.3
5.38
19.3
14.53
52.2
0.13
0.5
0.07
0.3
14.72
52.9
2.16
7.8
12.56
45.2
0.21
60
32.5
100
9.02
27.8
23.48
72.2
2.46
7.6
5.32
16.4
9.97
30.7
13.51
41.6
0.61
1.9
0.35
1.1
14.29
44
2.15
6.6
12.14
37.4
0.2
60
82.24
100
10.92
13.3
71.32
86.7
1.36
1.7
4.57
5.6
7.8
9.5
63.52
77.2
0.28
0.3
—
0
63.8
77.6
9.53
11.6
54.27
66
0.9
60