Wuhan Nusun Statements
30
Wuhan Nusun 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
9.413
6.58
2.833
4.399
3.6
7.182
-4.349
-0.329
0.17
-4.508
0.241
-3.647
-0.012
293.29
12.449
3.222
9.226
1.65
6.058
7.632
1.594
-0.392
-0.051
2.266
-1.006
-0.485
-0.002
293.29
59.235
100
45.167
76.3
14.068
23.7
1.644
2.8
4.713
8
6.766
11.4
7.301
12.3
-0.519
-0.9
-0.131
-0.2
6.654
11.2
3.342
5.6
4.261
7.2
0.015
293.29
77.029
100
25.461
33.1
51.568
66.9
3.225
4.2
22.288
28.9
21.854
28.4
29.714
38.6
-1.543
-2.003
-0.299
-0.4
28.172
36.6
6.645
8.6
18.407
23.9
0.063
293.29
214.08
100
194.64
90.9
19.443
9.1
1.233
0.6
17.15
8
16.757
7.8
2.686
1.3
-0.567
-0.3
—
0
2.116
1
1.437
0.7
1.429
0.7
0.005
293.29
62.218
100
49.687
79.9
12.531
20.1
1.233
2
16.938
27.2
14.23
22.9
-1.699
-2.7
-0.296
-0.5
-0.503
-0.8
-2.351
-3.8
-1.245
-2.0008
-0.098
-0.2
0
292.48
34.594
100
22.264
64.4
12.33
35.6
1.53
4.4
6.962
20.1
7.9
22.8
4.429
12.8
0.453
1.3
-0.086
-0.2
4.773
13.8
2.278
6.6
3.73
10.8
0.013
293.29
76.127
100
59.289
77.9
16.838
22.1
0.004
0.005
12.882
16.9
25.897
34
-9.059
-11.9
0.19
0.2
-0.004
-0.006
-8.817
-11.6
-4.294
-5.6
-2.875
-3.8
-0.01
293.29
86.324
100
74.278
86
12.046
14
0.008
0.01
12.815
14.8
13.353
15.5
-1.307
-1.5
0.524
0.6
0
-0.0004
-0.786
-0.9
1.062
1.2
-0.904
-1.05
-0.003
293.29
65.042
100
52.064
80
12.978
20
1.722
2.6
8.896
13.7
10.467
16.1
2.512
3.9
1.004
1.5
0.076
0.1
3.59
5.5
0.471
0.7
2.182
3.4
0.007
293.29
80.1
100
68.4
85.4
11.8
14.7
1.6
2
10.5
13.1
12.1
15.1
-0.4
-0.5
2
2.5
-0.4
-0.5
1.2
1.5
—
0
1.1
1.4
—
293.3
112.6
100
93.6
83.1
19.1
17
3.5
3.1
11.2
9.9
14.4
12.8
4.6
4.1
0.4
0.4
—
0
5.3
4.7
0.6
0.5
4.7
4.2
0.02
293.3
45.9
100
35.6
77.6
10.3
22.4
1.2
2.6
9.7
21.1
10.9
23.7
-0.6
-1.3
0.4
0.9
0.1
0.2
-0.1
-0.2
-0.3
-0.7
0.2
0.4
—
293.3
47.9
100
38.9
81.2
9
18.8
2.1
4.4
6.1
12.7
8.1
16.9
0.9
1.9
0.2
0.4
-0.1
-0.2
1
2.1
—
0
1.1
2.3
—
293.3
81.9
100
75.5
92.2
6.4
7.8
1.9
2.3
3.1
3.8
5
6.1
1.3
1.6
-0.1
-0.1
—
0
1.2
1.5
0.1
0.1
1.2
1.5
—
293.3
104
100
82.9
79.7
21.1
20.3
3.3
3.2
9.6
9.2
12.7
12.2
8.4
8.1
-0.2
-0.2
0.6
0.6
8.8
8.5
0.8
0.8
8
7.7
0.03
293.3
124.8
100
91.7
73.5
33
26.4
4.6
3.7
9.8
7.9
14.4
11.5
18.7
15
0.8
0.6
—
0
19.5
15.6
2.7
2.2
16.8
13.5
0.06
293.3
143.5
100
103.6
72.2
39.9
27.8
4.1
2.9
10
7
14.9
10.4
25
17.4
0.9
0.6
—
0
25.8
18
2.9
2
22.9
16
0.08
293.3
90.6
100
73.1
80.7
17.4
19.2
3.6
4
9.3
10.3
12.2
13.5
5.3
5.8
-0.1
-0.1
—
0
5.2
5.7
0.3
0.3
4.9
5.4
0.02
293.3
114.5
100
87
76
27.5
24
4.5
3.9
9
7.9
12.3
10.7
15.2
13.3
-3.8
-3.3
-0.7
-0.6
10.7
9.3
0.8
0.7
9.9
8.6
0.03
293.3
122.8
100
86.2
70.2
36.5
29.7
3.9
3.2
9.4
7.7
17
13.8
19.6
16
-0.6
-0.5
0.2
0.2
19.2
15.6
3.4
2.8
15.8
12.9
0.05
293.3
141.7
100
98.9
69.8
42.8
30.2
—
0
12.1
8.5
16.8
11.9
26.1
18.4
-0.1
-0.07
-0.1
-0.07
25.9
18.3
3.9
2.8
22
15.5
0.07
293.3
81.2
100
60.5
74.5
20.8
25.6
—
0
14.8
18.2
15.3
18.8
5.4
6.7
-0.9
-1.1
0.6
0.7
5.1
6.3
0.5
0.6
4.6
5.7
0.02
293.3
102.2
70.8
31.4
—
12.8
18.6
12.8
-0.7
0.6
12.8
1.8
11
0.04
293.3
119.2
88.4
30.9
—
13.8
12.5
18.4
-0.9
—
17.5
2.2
15.3
0.05
293.3
145.4
105.8
39.7
—
10.6
15
24.6
0.5
—
25.1
3.6
21.5
0.07
293.3
57.8
44.2
13.6
—
11.3
10
3.6
1
—
4.6
0.5
4.1
0.01
293.3
93.8
70.5
23.3
—
11.7
12.4
10.9
0.4
3.5
14.8
2
12.9
0.05
285.5
106.2
78
28.2
—
10.6
12.5
15.7
0.4
-0.1
16.1
2.2
13.9
0.06
232.2
135.6
98.5
37.1
—
12.2
12.3
24.8
0.1
—
23.8
3.3
20.5
0.09
220
45.2
32.3
12.9
—
10.2
9.1
3.8
0.3
—
4.1
0.4
3.7
0.02
220
89.4
66.6
22.8
—
9.1
9.9
12.9
0.1
0.9
13.9
1.9
12
0.05
220
97.6
72.9
24.7
—
12.2
10.7
14
0.4
—
14.4
1.9
12.5
0.06
220