Ceepower Statements
30
Ceepower 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
493.84
100
417.09
84.5
76.753
15.5
10.773
2.2
50.866
10.3
62.753
12.7
14
2.8
-4.371
-0.9
0.105
0.02
9.724
2
5.007
1
4.66
0.9
0.008
557.58
299.67
100
224.1
74.8
75.574
25.2
8.066
2.7
56.563
18.9
60.719
20.3
14.854
5
-0.531
-0.2
-0.046
-0.02
14.23
4.7
1.575
0.5
12.438
4.2
0.022
557.58
337.9
100
278.92
82.5
58.983
17.5
5.679
1.7
34.771
10.3
39.558
11.7
19.425
5.7
-4.432
-1.3
-0.033
-0.01
14.514
4.3
3.649
1.1
10.909
3.2
0.02
557.58
441.08
100
360.54
81.7
80.539
18.3
4.116
0.9
53.443
12.1
57.539
13
23
5.2
-3
-0.7
-0.955
-0.2
19.049
4.3
3.327
0.8
15.676
3.6
0.028
557.58
316.55
100
241.94
76.4
74.612
23.6
11.406
3.6
55.295
17.5
67.537
21.3
7.075
2.2
-3.145
-1
-0.343
-0.1
3.584
1.1
-0.609
-0.2
4.218
1.3
0.009
465.29
285.12
100
220.85
77.5
64.27
22.5
8.224
2.9
43.846
15.4
49.07
17.2
15.201
5.3
-2.065
-0.7
-0.11
-0.04
13.056
4.6
2.467
0.9
10.613
3.7
0.021
495.27
269.42
100
215.48
80
53.935
20
7.764
2.9
26.489
9.8
36.387
13.5
17.548
6.5
-5.693
-2.1
-0.079
-0.03
11.773
4.4
1.188
0.4
10.607
3.9
0.019
565.73
335.64
100
256.17
76.3
79.472
23.7
6.204
1.8
51.979
15.5
57.016
17
22.456
6.7
-9.188
-2.7
-0.121
-0.04
13.094
3.9
7.327
2.2
5.792
1.7
0.012
492.8
252.17
100
202.43
80.3
49.744
19.7
6.921
2.7
36.096
14.3
36.771
14.6
12.973
5.1
-8.263
-3.3
-1.635
-0.6
2.54
1
-2.465
-1
4.989
2
0.01
492.8
260.74
100
201.37
77.2
59.362
22.8
7.323
2.8
37.923
14.5
44.071
16.9
15.291
5.9
-3.652
-1.4
-0.405
-0.2
10.959
4.2
2.887
1.1
8.077
3.1
0.016
492.8
181
100
141.3
78.1
39.7
21.9
6.4
3.5
19.1
10.6
26.3
14.5
13.4
7.4
-7.3
-4.03
-0.1
-0.06
6
3.3
2.2
1.2
3.8
2.1
0.01
308
300.4
100
229.1
76.3
71.3
23.7
9.9
3.3
32.6
10.9
41.2
13.7
30.1
10
-6.9
-2.3
-0.6
-0.2
22.4
7.5
4.1
1.4
18.2
6.1
0.06
308
293.4
100
221.5
75.5
71.9
24.5
10.2
3.5
36.1
12.3
41
14
30.9
10.5
-7.2
-2.5
-0.9
-0.3
19.2
6.5
4.4
1.5
14.7
5
0.05
308
283.4
100
204.4
72.1
79
27.9
7.8
2.8
42.5
15
46
16.2
32.9
11.6
-9.8
-3.5
-0.2
-0.07
23
8.1
6.6
2.3
16.4
5.8
0.05
308
72.8
100
57.6
79.1
15.2
20.9
5.3
7.3
30.5
41.9
36.2
49.7
-21
-28.8
-14.1
-19.4
-3
-4.1
-38.1
-52.3
-2.5
-3.4
-35.6
-48.9
-0.12
308
215.1
100
153
71.1
62.1
28.9
9.3
4.3
42.5
19.8
51.6
24
10.5
4.9
-14.3
-6.6
-2.1
-1
-5.6
-2.6
8.4
3.9
-14
-6.5
-0.05
308
258.7
100
207.3
80.1
51.3
19.8
7
2.7
56.6
21.9
59.7
23.1
-8.4
-3.2
25.7
9.9
-0.4
-0.2
17.9
6.9
-12.7
-4.9
30.8
11.9
0.1
308
253.1
100
181.1
71.6
72
28.4
10.6
4.2
44.6
17.6
55.5
21.9
16.5
6.5
-10.1
-4
0.2
0.08
6.5
2.6
-0.4
-0.2
7
2.8
0.02
308
193.8
100
148.1
76.4
45.8
23.6
5.9
3
29
15
32.8
16.9
13
6.7
-9.1
-4.7
0.1
0.05
4.1
2.1
1.7
0.9
2.5
1.3
0.01
308
312.4
100
217.7
69.7
94.8
30.3
13.8
4.4
62.7
20.1
91.3
29.2
3.4
1.1
-14.7
-4.7
10.1
3.2
-0.6
-0.2
1.3
0.4
-1.9
-0.6
—
413.7
265.1
100
195
73.6
70.1
26.4
6.7
2.5
48.8
18.4
55.3
20.9
14.7
5.5
-11.5
-4.3
0.5
0.2
3.7
1.4
-1.7
-0.6
3.8
1.4
0.01
308
256.2
100
190.8
74.5
65.4
25.5
—
0
26.1
10.2
44.6
17.4
20.9
8.2
-13.6
-5.3
10
3.9
17.3
6.8
3.1
1.2
12.9
5
0.04
311.4
161.9
100
107.7
66.5
54.3
33.5
—
0
39.1
24.2
37.6
23.2
16.6
10.3
-12.9
-8
—
0
3.7
2.3
1.2
0.7
2
1.2
0.01
308
282
100
207.7
73.7
74.3
26.3
—
0
78.9
28
142.5
50.5
-68.2
-24.2
-11.2
-4
-2.4
-0.9
-81.9
-29.04
-0.2
-0.07
-81.3
-28.8
-0.26
308
209.2
100
136.2
65.1
73
34.9
15.3
7.3
42.6
20.4
58.5
28
14.5
6.9
-12.1
-5.8
0.4
0.2
2.9
1.4
-1.1
-0.5
1.9
0.9
0.01
308
182.5
100
129.2
70.8
53.3
29.2
—
0
39.2
21.5
38.2
20.9
15.1
8.3
-6.2
-3.4
-3.2
-1.8
5.7
3.1
-0.8
-0.4
5.4
3
0.02
308
132.2
100
78.9
59.7
53.3
40.3
—
0
47.3
35.8
45.2
34.2
8.1
6.1
-4.9
-3.7
3.2
2.4
6.4
4.8
1.4
1.1
4
3
0.01
308
287.3
100
180.7
62.9
106.6
37.1
—
0
78.8
27.4
83.3
29
23.3
8.1
-0.7
-0.2
-11.6
-4.04
27
9.4
7.6
2.6
20.2
7
0.07
308
173.1
100
111
64.1
62.1
35.9
—
0
42.8
24.7
45.3
26.2
16.8
9.7
2.4
1.4
6.5
3.8
41.8
24.1
7.8
4.5
28.9
16.7
0.09
308
282.6
100
197.3
69.8
85.3
30.2
—
0
57.7
20.4
64.3
22.8
21
7.4
-1.7
-0.6
2.1
0.7
21.4
7.6
4.2
1.5
17.3
6.1
0.06
308
257.2
100
189.6
73.7
67.6
26.3
—
0
52.1
20.3
41.3
16.1
26.3
10.2
-6.6
-2.6
1.2
0.5
20.9
8.1
3.5
1.4
12
4.7
0.04
308
404.6
100
273.6
67.6
131
32.4
—
0
99.7
24.6
123.8
30.6
7.2
1.8
-7.7
-1.9
4.3
1.1
3.8
0.9
1.8
0.4
-1.9
-0.5
-0.01
308
118
100
84.2
71.4
33.8
28.6
—
0
21.6
18.3
24.9
21.1
8.9
7.5
-2.3
-1.9
—
0
6.6
5.6
1.5
1.3
5.2
4.4
0.02
308
123
100
83.8
68.1
39.1
31.8
—
0
28.3
23
27.1
22
12.1
9.8
1
0.8
1.6
1.3
14.7
12
3
2.4
11.9
9.7
0.04
308
85.3
100
58.5
68.6
26.8
31.4
—
0
20.2
23.7
22.2
26
4.5
5.3
0.6
0.7
1.9
2.2
7.1
8.3
0.8
0.9
5.2
6.1
0.02
308.4
127
100
87.8
69.1
39.2
30.9
—
0
38.8
30.6
39.4
31
-0.2
-0.2
0.4
0.3
1.1
0.9
1.3
1
-0.4
-0.3
2.9
2.3
0.01
308.4
119.4
100
84
70.4
35.4
29.6
—
0
24
20.1
25.3
21.2
10
8.4
1.2
1
1.6
1.3
12.8
10.7
1.6
1.3
10
8.4
0.03
308.4
116.6
100
80.6
69.1
36
30.9
—
0
22.8
19.6
21.9
18.8
14.2
12.2
0.5
0.4
2.2
1.9
16.9
14.5
3.2
2.7
11.7
10
0.04
308.6
94.5
100
65.6
69.4
28.9
30.6
—
0
21.9
23.2
21.8
23.1
7.1
7.5
0.5
0.5
1.1
1.2
8.8
9.3
1.7
1.8
5.8
6.1
0.02
309
157
100
115
73.2
42
26.8
—
0
31
19.7
34.3
21.8
7.7
4.9
0.5
0.3
2.6
1.7
10.8
6.9
1.1
0.7
6.9
4.4
0.02
313.1
133.1
100
92.7
69.6
40.4
30.4
—
0
23
17.3
24.7
18.6
15.8
11.9
0.6
0.5
1.2
0.9
17.5
13.1
2.8
2.1
11.5
8.6
0.04
309