Wuxi Lead Statements
30
Wuxi Lead 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
2 441.32
100
1 589.3
65.1
852.02
34.9
441.46
18.1
671.57
27.5
1 021.58
41.8
-169.56
-6.9
-2.655
-0.1
-9.775
-0.4
-181.99
-7.5
-64.462
-2.6
-105.25
-4.3
-0.067
1 577.44
3 442.28
100
2 572.29
74.7
870
25.3
415.74
12.1
917.2
26.6
1 533.12
44.5
-663.12
-19.3
-20.577
-0.6
6.507
0.2
-677.39
-19.7
-129.46
-3.8
-549.04
-15.9
-0.348
1 577.05
6 100.51
100
3 949.67
64.7
2 150.85
35.3
415.53
6.8
551.33
9
939.59
15.4
1 211.26
19.9
54.111
0.9
4.831
0.08
1 270.2
20.8
164.81
2.7
1 123.24
18.4
0.717
1 566.16
3 812.04
100
2 383.58
62.5
1 428.45
37.5
418.95
11
377.01
9.9
760.03
19.9
668.42
17.5
-5.362
-0.1
5.575
0.1
668.95
17.5
1.631
0.04
637.04
16.7
0.407
1 566.16
3 273.53
100
1 960.19
59.9
1 313.34
40.1
425.39
13
341.86
10.4
679.66
20.8
633.67
19.4
4.009
0.1
11.257
0.3
648.94
19.8
102.94
3.1
563.33
17.2
0.36
1 566.16
3 931.97
100
2 258.85
57.4
1 673.12
42.6
448.1
11.4
579
14.7
997.42
25.4
675.7
17.2
1.121
0.03
-0.404
-0.01
677
17.2
24.65
0.6
652.35
16.6
0.416
1 567.4
4 551.26
100
2 884.4
63.4
1 666.86
36.6
354.23
7.8
468.2
10.3
825.05
18.1
841.8
18.5
47.861
1.1
9.504
0.2
899.26
19.8
46.447
1
852.81
18.7
0.545
1 563.53
2 523.15
100
1 574.35
62.4
948.8
37.6
287.57
11.4
260.74
10.3
440.46
17.5
508.34
20.1
37.601
1.5
5.175
0.2
551.12
21.8
85.063
3.4
466.05
18.5
0.298
1 566.07
2 925.97
100
2 048.15
70
877.82
30
257.99
8.8
273.25
9.3
489.81
16.7
388.01
13.3
19.28
0.7
6.209
0.2
413.5
14.1
67.143
2.3
346.36
11.8
0.221
1 565.83
4 088.75
100
2 913.72
71.3
1 175.03
28.7
276.93
6.8
339.57
8.3
575.8
14.1
599.22
14.7
20.542
0.5
1.974
0.05
621.74
15.2
40.824
1
580.91
14.2
0.371
1 563.75
2 679.71
100
1 707.68
63.7
972.04
36.3
258.14
9.6
290.98
10.9
505.87
18.9
466.17
17.4
26.63
1
7.681
0.3
500.48
18.7
-2.141
-0.08
502.62
18.8
0.322
1 562.97
2 061.09
100
1 307.31
63.4
753.78
36.6
232.2
11.3
218.08
10.6
419.79
20.4
333.99
16.2
12.503
0.6
-1.957
-0.09
344.53
16.7
44.183
2.1
300.35
14.6
0.207
1 453.16
1 207
100
728.6
60.4
478.5
39.6
130.6
10.8
171
14.2
256.8
21.3
221.6
18.4
9.4
0.8
7.2
0.6
238.3
19.7
37.5
3.1
200.8
16.6
0.14
1 451.7
1 709.2
100
1 237.1
72.4
472.1
27.6
113.6
6.6
309.8
18.1
386.5
22.6
85.6
5
2.7
0.2
5.5
0.3
93.9
5.5
-34.1
-2
128
7.5
0.09
1 418.9
2 285.2
100
1 532.2
67
753
33
120.5
5.3
204.8
9
283.3
12.4
469.8
20.6
-11.6
-0.5
17.8
0.8
475.9
20.8
64.5
2.8
411.4
18
0.29
1 410.1
997.5
100
568.4
57
429.1
43
167.3
16.8
120
12
267.6
26.8
161.6
16.2
-0.2
-0.02
-4.2
-0.4
157.2
15.8
23.3
2.3
133.8
13.4
0.09
1 410.3
866.4
100
554
63.9
312.3
36
136.6
15.8
87.6
10.1
206.6
23.8
105.8
12.2
-2.8
-0.3
8.6
1
111.6
12.9
17.3
2
94.3
10.9
0.07
1 410.3
1 466.9
100
958.8
65.4
508.1
34.6
176.1
12
241.5
16.5
348.5
23.8
159.6
10.9
2.1
0.1
-62.7
-4.3
99
6.7
-31.2
-2.1
130.2
8.9
0.09
1 411.9
1 355.9
100
833.5
61.5
522.4
38.5
144.2
10.6
94.3
7
245
18.1
277.4
20.5
-5.4
-0.4
7
0.5
279
20.6
36.5
2.7
242.5
17.9
0.17
1 410.5
1 017.6
100
602.7
59.2
414.9
40.8
119
11.7
93.3
9.2
184.9
18.2
229.9
22.6
-2.6
-0.3
3.8
0.4
231.1
22.7
32.2
3.2
198.9
19.5
0.14
1 410.5
843.6
100
475.1
56.3
368.6
43.7
92.6
11
92.9
11
134
15.9
234.6
27.8
-11.4
-1.4
3.2
0.4
226.4
26.8
32.5
3.9
193.9
23
0.14
1 410.6
1 194.2
100
686.8
57.5
507.3
42.5
107.3
9
124.8
10.5
168
14.1
339.3
28.4
-4.9
-0.4
-137.6
-11.5
196.8
16.5
1.4
0.1
195.4
16.4
0.14
1 408.4
1 255.6
100
822.6
65.5
433
34.5
84.9
6.8
118.7
9.5
172.3
13.7
260.7
20.8
-7.4
-0.6
2.9
0.2
259.5
20.7
39.4
3.1
220.2
17.5
0.16
1 408.4
783.7
100
507.4
64.7
276.4
35.3
—
0
116.5
14.9
99.3
12.7
177.1
22.6
-0.6
-0.08
2.3
0.3
178.8
22.8
25
3.2
153.8
19.6
0.11
1 410.7
656.6
100
383.2
58.4
273.4
41.6
—
0
86.3
13.1
72.3
11
201
30.6
4.2
0.6
1.8
0.3
203.7
31
30.6
4.7
173.1
26.4
0.12
1 406.2
1 129
678.7
450.3
—
144.9
159.4
290.9
6.7
-2
295.6
36.7
258.9
0.19
1 391.2
425.3
271.1
154.2
—
91.2
42.9
111.2
4.1
1.7
117
17.4
99.6
0.08
1 327
360.6
205.8
154.9
—
64.4
50.4
104.5
2
-3.4
103.1
14.8
88.3
0.07
1 303.5
262
146
116.1
—
34.7
33
83
1.8
22.2
107
16.3
90.7
0.07
1 303.5
486.1
280.7
205.4
—
57.3
62.5
143
1.7
9.4
154
16.4
137.6
0.11
1 303.5
201.5
114.3
87.1
—
58
58.8
28.4
1.6
38.2
68.2
10.2
57.9
0.04
1 303.5
219.9
136.5
83.3
—
33.7
39.3
44.1
2.8
7.8
54.7
8.2
46.5
0.04
1 303.5
171.5
99.6
71.9
—
23.9
26.7
45.3
2.6
9.4
57.3
8.6
48.6
0.04
1 303.5
257.5
142.2
115.3
—
35
40.8
74.5
2.8
14.2
91.5
12.8
78.7
0.06
1 303.6
86.3
51.7
34.5
—
26.2
26.3
8.2
2.2
13.9
24.3
3.7
20.6
0.02
1 303.6
106.9
68.3
38.6
—
21.9
23.1
15.5
1.1
9
25.6
4.1
21.5
0.02
1 303.6
85.4
49.1
36.3
—
11.8
10.6
25.7
0.5
2.7
28.9
4.2
24.7
0.03
977.7
188.5
110.2
78.4
—
18.4
26.7
51.7
0.5
1.8
54
7.7
46.2
0.05
977.7
16
8.6
7.4
—
12.3
11.5
-4.1
0.2
0.5
-3.4
—
-3.4
—
977.7
91.7
50.7
41
—
10.7
12.5
28.5
0.2
—
28.7
4.1
24.6
0.03
977.7
10.4
5.7
4.7
—
7.7
6.8
-2.1
0.1
0.1
-1.9
—
-1.9
—
977.7