JSTI Statements
30
JSTI 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
2 012.27
100
1 025.91
51
986.37
49
167.48
8.3
322.28
16
645.31
32.1
341.06
16.9
70.188
3.5
2.469
0.1
413.55
20.6
64.182
3.2
313.5
15.6
0.248
1 262.83
1 233.39
100
899.05
72.9
334.34
27.1
46.419
3.8
200.61
16.3
233.89
19
100.45
8.1
47.228
3.8
-2.753
-0.2
144.82
11.7
23.997
1.9
114.38
9.3
0.091
1 262.83
1 108.26
100
728.6
65.7
379.66
34.3
45.118
4.1
185.64
16.8
259.02
23.4
120.64
10.9
26.157
2.4
-1.502
-0.1
145.25
13.1
19.045
1.7
121.53
11
0.096
1 262.83
872.6
100
666.79
76.4
205.81
23.6
32.782
3.8
117.94
13.5
138.7
15.9
67.109
7.7
-14.748
-1.7
-3.255
-0.4
49.033
5.6
10.202
1.2
44.077
5.1
0.035
1 262.83
1 993.72
100
1 116.04
56
877.68
44
91.812
4.6
360.64
18.1
576.63
28.9
301.05
15.1
-18.362
-0.9
-7.296
-0.4
274.55
13.8
28.968
1.5
212.18
10.6
0.168
1 263.16
1 149.23
100
691.12
60.1
458.11
39.9
45.369
3.9
253.8
22.1
296.5
25.8
161.61
14.1
-18.12
-1.6
-6.455
-0.6
136.74
11.9
28.24
2.5
115.34
10
0.119
971.12
1 119.81
100
724.74
64.7
395.07
35.3
43.985
3.9
155.48
13.9
231.52
20.7
163.56
14.6
-21.531
-1.9
-1.981
-0.2
139.49
12.5
28.028
2.5
109.5
9.8
0.113
971.41
856.7
100
656.9
76.7
199.8
23.3
33.4
3.9
109.5
12.8
133.2
15.5
66.5
7.8
-23.7
-2.8
-0.4
-0.05
42.4
4.9
6.6
0.8
34.9
4.1
0.04
971.4
1 974.5
100
1 168.6
59.2
805.8
40.8
105.9
5.4
416
21.1
555
28.1
250.8
12.7
-20.2
-1.02
2.4
0.1
230.8
11.7
35.3
1.8
179.7
9.1
0.18
971.4
1 332.1
100
863.6
64.8
468.5
35.2
50.4
3.8
245.8
18.5
287.7
21.6
180.8
13.6
-71.6
-5.4
-0.2
-0.02
110.6
8.3
9.6
0.7
97.7
7.3
0.1
971.4
1 501.4
100
1 024.1
68.2
477.2
31.8
57.8
3.8
236
15.7
281.3
18.7
196
13.1
-31.7
-2.1
-17.2
-1.1
146.5
9.8
32.2
2.1
103.1
6.9
0.11
971.4
691.4
100
503.7
72.9
187.7
27.1
23.6
3.4
111.5
16.1
129.1
18.7
58.6
8.5
-38.6
-5.6
-0.3
-0.04
19.6
2.8
15.7
2.3
7.7
1.1
0.01
971.4
2 449.5
100
1 538.2
62.8
911.3
37.2
146.9
6
386.2
15.8
523.7
21.4
387.6
15.8
-33.6
-1.4
0.4
0.02
353.2
14.4
44.9
1.8
300.4
12.3
0.31
971.4
1 408.9
100
811.4
57.6
597.5
42.4
53.6
3.8
290.4
20.6
337.8
24
259.7
18.4
-15.8
-1.1
-0.7
-0.05
243.2
17.3
41.2
2.9
203.2
14.4
0.21
971.4
1 182.1
100
724.7
61.3
457.3
38.7
48.8
4.1
215.3
18.2
252.9
21.4
204.5
17.3
-35.4
-3
-1.3
-0.1
169.6
14.3
30.3
2.6
131.9
11.2
0.14
971.4
926.7
100
640.7
69.1
285.9
30.9
26.2
2.8
120.9
13
152.9
16.5
133.1
14.4
-22.1
-2.4
-0.8
-0.09
110.1
11.9
23
2.5
88.1
9.5
0.09
971.4
2 329.5
100
1 509
64.8
820.5
35.2
103.6
4.4
308
13.2
593.8
25.5
226.7
9.7
50.7
2.2
0.9
0.04
278.9
12
17.3
0.7
257.3
11
0.26
971.4
1 721.6
100
1 192.8
69.3
528.8
30.7
39.8
2.3
189.5
11
279.2
16.2
249.6
14.5
-30.5
-1.8
3.5
0.2
222.7
12.9
34.8
2
183.1
10.6
0.19
971.4
1 829.7
100
1 309
71.5
520.7
28.5
—
0
263.6
14.4
335.5
18.3
185.2
10.1
-30.6
-1.7
-6.1
-0.3
148.7
8.1
28.4
1.6
111.9
6.1
0.12
971.4
1 149.4
100
855
74.4
294.4
25.6
—
0
171.3
14.9
174.4
15.2
120
10.4
-23.1
-2.01
2.8
0.2
99.7
8.7
25.8
2.2
70.9
6.2
0.07
971.4
2 460.9
100
1 688.4
68.6
772.5
31.4
—
0
532.6
21.6
522.1
21.2
250.4
10.2
-46.1
-1.9
11.6
0.5
212.8
8.6
38.2
1.6
159.3
6.5
0.17
950.3
1 617.5
100
1 166.8
72.1
450.8
27.9
32
2
160
9.9
235.2
14.5
215.5
13.3
-6.5
-0.4
0.8
0.05
212
13.1
42.5
2.6
153
9.5
0.16
944.9
1 404.6
100
1 013.9
72.2
390.7
27.8
—
0
194.1
13.8
253.5
18
137.2
9.8
-26.8
-1.9
8.7
0.6
119.1
8.5
14.8
1.1
95
6.8
0.1
939.7
1 036
100
773.4
74.7
262.6
25.3
—
0
163.2
15.8
172.9
16.7
89.7
8.7
-14.6
-1.4
6
0.6
81.2
7.8
22.2
2.1
56.5
5.5
0.06
937.3
2 131.5
100
1 521.4
71.4
610.1
28.6
—
0
343.8
16.1
422
19.8
188.1
8.8
-8.8
-0.4
7.9
0.4
187.2
8.8
39.1
1.8
137.7
6.5
0.14
966.2
845.9
100
580.3
68.6
265.5
31.4
—
0
133
15.7
180.7
21.4
84.8
10
-9.7
-1.1
69.5
8.2
144.6
17.1
19.5
2.3
115.8
13.7
0.12
932.3
736.4
100
504.5
68.5
231.9
31.5
—
0
91.9
12.5
117.5
16
114.4
15.5
-15.5
-2.1
2.6
0.4
101.5
13.8
15.2
2.1
71.2
9.7
0.08
932.3
487.5
100
344.2
70.6
143.3
29.4
—
0
69.2
14.2
83.7
17.2
59.6
12.2
3.6
0.7
1.7
0.3
64.9
13.3
10.4
2.1
54.6
11.2
0.06
932.3
1 080.9
100
720.7
66.7
360.2
33.3
—
0
176.8
16.4
227
21
133.2
12.3
24.5
2.3
8.8
0.8
166.5
15.4
38.5
3.6
110.1
10.2
0.12
931.6
607.9
100
369.7
60.8
238.2
39.2
—
0
81.3
13.4
111
18.3
127.2
20.9
-1.6
-0.3
4.8
0.8
130.3
21.4
22.1
3.6
100.7
16.6
0.11
884.1
498
100
317.9
63.8
180.1
36.2
—
0
65.6
13.2
99.9
20.1
80.2
16.1
-1
-0.2
3.4
0.7
82.6
16.6
18.8
3.8
58.1
11.7
0.07
874.7
375.8
100
264.4
70.4
111.3
29.6
—
0
63.2
16.8
59.5
15.8
51.8
13.8
-4.8
-1.3
2.4
0.6
49.4
13.1
9.9
2.6
41.6
11.1
0.05
848
869.2
100
566.5
65.2
302.7
34.8
—
0
147.3
16.9
194.1
22.3
108.7
12.5
12.3
1.4
6.4
0.7
127.4
14.7
27.7
3.2
92.2
10.6
0.12
750.1
638.3
100
432.7
67.8
205.5
32.2
—
0
78.6
12.3
103.5
16.2
102
16
-0.7
-0.1
2.2
0.3
103.5
16.2
16.9
2.6
82.1
12.9
0.1
843.5
391.1
100
272.9
69.8
118.2
30.2
—
0
54.9
14
72.1
18.4
46.1
11.8
11.3
2.9
1.4
0.4
58.8
15
7.4
1.9
47.6
12.2
0.06
806.4
264.2
100
192.5
72.9
71.7
27.1
—
0
42.1
15.9
30.6
11.6
41.1
15.6
0.5
0.2
1.4
0.5
43
16.3
11.6
4.4
30.6
11.6
0.04
806.4
730.2
100
549.9
75.3
180.3
24.7
—
0
95.4
13.1
110.3
15.1
70
9.6
7.4
1
4.4
0.6
81.8
11.2
12.9
1.8
65
8.9
0.08
806.4
346.5
100
222.7
64.3
123.8
35.7
—
0
53.9
15.6
56.1
16.2
67.7
19.5
8.2
2.4
0.2
0.06
76.1
22
13.7
4
60.7
17.5
0.08
806.4
340.5
100
246.3
72.3
94.2
27.7
—
0
45.3
13.3
54.8
16.1
39.4
11.6
8.2
2.4
0.8
0.2
48.3
14.2
10.4
3.1
36.6
10.7
0.05
806.4