CECEP Techand Statements
30
CECEP Techand 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
298.73
100
299.52
100.3
-0.789
-0.3
35.722
12
67.041
22.4
97.03
32.5
-97.819
-32.7
-103.21
-34.5
-0.144
-0.05
-200.79
-67.2
-5.496
-1.8
-185.28
-62.02
-0.132
1 402.35
704.76
100
674.74
95.7
30.022
4.3
17.352
2.5
70.656
10
84.925
12.1
-54.903
-7.8
-106.41
-15.1
-0.679
-0.1
-161.84
-23
-16.744
-2.4
-135.55
-19.2
-0.044
3 107.23
512.33
100
420.76
82.1
91.567
17.9
21.035
4.1
67.546
13.2
87.171
17
4.396
0.9
12.024
2.3
0.146
0.03
16.76
3.3
3.279
0.6
19.705
3.8
0.007
2 822.87
1 218.29
100
1 294.19
106.2
-75.905
-6.2
27.936
2.3
345.89
28.4
397.22
32.6
-473.13
-38.8
-69.285
-5.7
-4.203
-0.3
-545.86
-44.8
-36.756
-3.02
-465.18
-38.2
-0.229
2 033.3
433.64
100
358.51
82.7
75.132
17.3
19.552
4.5
109.51
25.3
119.5
27.6
-44.367
-10.2
-123.26
-28.4
-0.492
-0.1
-167.94
-38.7
-23.79
-5.5
-155.08
-35.8
-0.055
2 820.02
558.34
100
468.8
84
89.538
16
25.52
4.6
85.948
15.4
109.71
19.7
-20.176
-3.6
-137.61
-24.6
-1.533
-0.3
-159.43
-28.6
-22.367
-4.006
-126.19
-22.6
-0.045
2 822.87
579.39
100
489
84.4
90.391
15.6
20.05
3.5
90.696
15.7
106.76
18.4
-16.373
-2.8
-119.78
-20.7
-1.154
-0.2
-137.27
-23.7
-17.58
-3.03
-119.72
-20.7
-0.042
2 822.87
941.36
100
809.7
86
131.66
14
32.934
3.5
258.16
27.4
234.74
24.9
-103.08
-10.9
-42.739
-4.5
-2.047
-0.2
-137.36
-14.6
-12.173
-1.3
-114.26
-12.1
-0.052
2 189.86
628.96
100
451.67
71.8
177.29
28.2
22.436
3.6
94.123
15
116.86
18.6
60.431
9.6
-42.878
-6.8
0.092
0.01
17.763
2.8
-3.244
-0.5
17.494
2.8
0.007
2 419.19
547.53
100
439.78
80.3
107.75
19.7
36.049
6.6
81.244
14.8
120.13
21.9
-12.38
-2.3
-125.62
-22.9
-3.017
-0.6
-140.86
-25.7
-29.137
-5.3
-114.52
-20.9
-0.041
2 822.87
544.9
100
480.4
88.2
64.5
11.8
33.2
6.1
70.9
13
101.8
18.7
-37.4
-6.9
-124.7
-22.9
-2.7
-0.5
-164.5
-30.2
-18.2
-3.3
-142.7
-26.2
-0.05
2 853.8
1 950.7
100
1 469.2
75.3
481.4
24.7
64.1
3.3
226.6
11.6
219.6
11.3
261.8
13.4
14.4
0.7
-3.6
-0.2
360.1
18.5
48.6
2.5
309.5
15.9
0.13
2 385.8
872.8
100
699.7
80.2
173.1
19.8
31.4
3.6
107.6
12.3
136.7
15.7
36.5
4.2
-136.7
-15.7
0.3
0.03
-90
-10.3
-9.7
-1.1
-83.2
-9.5
-0.04
2 376.4
1 069.8
100
788.7
73.7
281.1
26.3
30.4
2.8
120.4
11.3
142.7
13.3
138.4
12.9
-109.5
-10.2
1.3
0.1
34.7
3.2
19.2
1.8
16.7
1.6
0.01
2 346.3
318.2
100
291.3
91.5
26.9
8.5
25.8
8.1
96.7
30.4
119.9
37.7
-93
-29.2
-142.7
-44.8
-0.5
-0.2
-236
-74.2
-46.9
-14.7
-184.3
-57.9
-0.08
2 346.3
538.9
100
814.9
151.2
-276
-51.2
74.6
13.8
482.4
89.5
726.2
134.8
-1 002.2
-186
-39.4
-7.3
-23.2
-4.3
-1 055.9
-195.9
-124.5
-23.1
-932.9
-173.1
-0.4
2 346.3
1 344.7
100
969.3
72.1
375.4
27.9
53.2
4
155
11.5
203.7
15.1
171.7
12.8
-165.4
-12.3
0.2
0.01
8.3
0.6
1.6
0.1
10.5
0.8
—
2 346.3
2 213.1
100
1 755.1
79.3
458
20.7
40.9
1.8
155.2
7
178.6
8.1
279.4
12.6
-157.8
-7.1
1
0.05
122.6
5.5
23.3
1.1
103.7
4.7
0.04
2 347.2
969.5
100
754.3
77.8
215.3
22.2
49.8
5.1
136.5
14.1
186
19.2
29.2
3
-143.6
-14.8
-0.5
-0.05
-115.1
-11.9
-18.3
-1.9
-93.4
-9.6
-0.04
2 345.5
1 454.2
100
1 112.7
76.5
341.5
23.5
97
6.7
130.8
9
346.4
23.8
-4.9
-0.3
-94.5
-6.5
-5.1
-0.4
-102.4
-7.04
-43.2
-3
-59.8
-4.1
-0.03
2 279.5
1 356.8
100
991.3
73.1
365.5
26.9
74.5
5.5
170.2
12.5
254.2
18.7
111.2
8.2
-136.3
-10.05
2.1
0.2
-23
-1.7
0.7
0.05
-20.7
-1.5
-0.01
2 279.5
3 638.1
100
2 687.1
73.9
951.1
26.1
—
0
214.1
5.9
330.5
9.1
620.5
17.1
-91.1
-2.5
0.6
0.02
530.1
14.6
75.1
2.1
457.2
12.6
0.2
2 304.5
1 299.7
100
968.9
74.5
330.8
25.5
—
0
292.8
22.5
287.6
22.1
43.2
3.3
-115.8
-8.9
0.5
0.04
-72.1
-5.5
0.3
0.02
-72.4
-5.6
-0.03
2 279.5
3 473.6
2 649.4
824.1
43.3
317.6
373.5
450.7
-71.3
0.8
380.6
73.8
297.8
0.13
2 279.5
1 919.4
1 410.6
508.8
29.9
216
242.2
266.6
-57.3
0.1
209.5
23.3
190.1
0.08
2 279.5
2 029.4
1 503.9
525.5
—
139.5
192
333.5
-34.4
3.1
302.3
30
273.4
0.12
2 304.5
765.4
590.8
174.6
—
161.1
157.9
16.7
-25
1
-7.3
-0.5
-4.1
—
2 279.5
2 138.5
1 631.2
507.3
—
226.8
242.2
265.1
-19
25
274
34.4
233.7
0.1
2 279.5
985.4
695.2
290.2
—
136.7
151.2
139
-17.4
4.9
128.4
17.6
111
0.05
2 081.8
1 050.9
765.6
285.3
—
81.1
90.3
195
8
2.2
206.2
23.8
181.8
0.09
2 100.5
398.4
289.3
109.1
—
101.7
110.5
-1.3
-2.8
0.2
-3.9
-0.1
-4.4
—
2 279.5
980.1
761.6
218.5
—
82.1
87.8
130.7
5.9
3
139.7
8
133.3
0.08
1 772.4
530.9
393.4
137.5
—
71.1
76
61.5
-2.1
1.5
62
9.4
52.5
0.03
1 998.8
792
573.2
218.8
—
79.4
75.4
143.4
-6
0.6
137.9
14.8
123.3
0.06
1 998.8
310.3
239.1
71.2
—
63.1
66.4
4.8
-9.5
1.4
-3.3
—
-3.1
—
1 875.9
807.2
592
215.2
—
84.8
91.2
124
-0.3
1.6
125.3
19.2
105.5
0.06
1 875.9
374.4
259.4
115
—
50.2
51
64
-6.3
—
57.7
12.3
45.8
0.02
1 875.9
593.7
415.6
178.1
—
60.7
60.3
117.8
2.1
-0.2
119.7
21.2
98.9
0.05
1 875.9
227.8
171.9
55.8
—
60.8
60.6
-4.8
-2.4
—
-7.1
-0.6
-5.8
—
1 875.9
603.4
432.1
171.4
—
74
79.5
91.9
20
0.7
112.6
15.6
98.2
0.05
1 875.9
352
258.6
93.4
—
54.1
55.7
37.7
18.3
6
62
9.1
52.5
0.03
1 875.9
313.3
230.1
83.2
—
41.3
41.7
41.4
15.5
-0.3
56.7
8.3
48.9
0.03
1 875.9
221.2
161.7
59.5
—
25.2
24.3
35.2
7
—
42.2
6.5
36.2
0.02
1 875.9
459.1
329.6
129.5
—
39.1
39.5
90
4
-0.5
93.4
10.5
83.4
0.04
1 875.9