Jouder Precision Statements
30
Jouder Precision 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
80.584
56.603
23.982
4.7
15.73
18.265
5.716
0.125
-0.147
5.673
0.732
4.941
0.037
133.34
88.99
65.387
23.603
5.739
14.759
20.165
3.438
-1.069
0.042
2.363
-1.104
3.467
0.026
133.34
96.031
100
70.662
73.6
25.369
26.4
4.405
4.6
13.601
14.2
17.038
17.7
8.331
8.7
0.394
0.4
0
0.0004
8.716
9.1
1.281
1.3
7.435
7.7
0.056
133.34
99.188
100
70.619
71.2
28.569
28.8
4.553
4.6
13.81
13.9
20.393
20.6
8.176
8.2
1.064
1.1
-0.009
-0.009
9.196
9.3
0.322
0.3
8.932
9
0.067
133.34
113.87
100
82.329
72.3
31.539
27.7
5.797
5.1
16.835
14.8
21.615
19
9.925
8.7
-0.899
-0.8
0.423
0.4
9.403
8.3
0.164
0.1
9.238
8.1
0.069
133.34
93.871
100
67.444
71.8
26.427
28.2
7.546
8
13.768
14.7
19.744
21
6.683
7.1
-1.093
-1.2
0
0.0002
5.558
5.9
0.805
0.9
4.685
5
0.035
133.34
89.78
100
65.067
72.5
24.714
27.5
5.251
5.8
13.237
14.7
17.993
20
6.72
7.5
-0.074
-0.08
0.029
0.03
6.667
7.4
1.024
1.1
5.632
6.3
0.042
133.34
96.746
100
68.521
70.8
28.226
29.2
5.702
5.9
14.768
15.3
20.788
21.5
7.438
7.7
2.514
2.6
-0.03
-0.03
9.97
10.3
0.871
0.9
9.531
9.9
0.071
133.34
96.953
100
68.139
70.3
28.813
29.7
5.498
5.7
16.43
16.9
18.628
19.2
10.185
10.5
-1.02
-1.05
-0.037
-0.04
9.119
9.4
1.005
1
8.12
8.4
0.061
133.34
105.6
100
74.88
70.9
30.721
29.1
5.004
4.7
16.028
15.2
21.189
20.1
9.532
9
2.133
2
-0.15
-0.1
11.341
10.7
1.927
1.8
9.503
9
0.071
133.34
90.8
100
63
69.4
27.8
30.6
3.8
4.2
11.4
12.6
13.7
15.1
14.1
15.5
-1
-1.1
—
0
13.1
14.4
1.7
1.9
11.3
12.4
0.08
133.3
102.9
100
73.4
71.3
29.5
28.7
3.2
3.1
14.9
14.5
20
19.4
9.5
9.2
3.6
3.5
-0.6
-0.6
12.3
12
1.2
1.2
11.1
10.8
0.08
133.3
78.2
100
53.1
67.9
25.1
32.1
5.5
7
11.8
15.1
15.6
19.9
9.5
12.1
1.5
1.9
1.2
1.5
12.2
15.6
1.6
2
10.6
13.6
0.08
133.3
76
100
52.2
68.7
23.7
31.2
5.6
7.4
12.9
17
17.6
23.2
6.1
8
-0.2
-0.3
—
0
5.9
7.8
0.1
0.1
5.9
7.8
0.04
133.3
54.4
100
45.5
83.6
8.9
16.4
3.2
5.9
10.2
18.8
13.2
24.3
-4.3
-7.9
-0.5
-0.9
—
0
-4.9
-9.007
0.1
0.2
-5
-9.2
-0.04
133.3
85
100
59.4
69.9
25.7
30.2
4.6
5.4
18.5
21.8
22.5
26.5
3.2
3.8
1.9
2.2
—
0
5
5.9
0.7
0.8
4.3
5.1
0.03
133.3
88.4
100
65.1
73.6
23.3
26.4
3.8
4.3
14.6
16.5
17.8
20.1
5.5
6.2
-3
-3.4
—
0
2.5
2.8
0.4
0.5
2.1
2.4
0.02
133.3
93.9
100
67
71.4
26.9
28.6
3.3
3.5
15.7
16.7
19.2
20.4
7.7
8.2
-0.6
-0.6
—
0
7.1
7.6
0.8
0.9
6.3
6.7
0.05
130.4
86.2
100
62.6
72.6
23.6
27.4
2.8
3.2
13.5
15.7
15.5
18
8.1
9.4
1.6
1.9
—
0
9.7
11.3
1.5
1.7
8.2
9.5
0.06
133.3
94.4
100
63.9
67.7
30.6
32.4
3.6
3.8
13.7
14.5
15.7
16.6
14.8
15.7
0.9
1
-0.5
-0.5
15.3
16.2
1.8
1.9
13.5
14.3
0.1
133.3
93
100
61.2
65.8
31.8
34.2
4.2
4.5
14.9
16
18.6
20
13.3
14.3
-2.8
-3.01
—
0
10.4
11.2
1.6
1.7
8.8
9.5
0.07
133.3
99.6
100
64
64.3
35.5
35.6
—
0
20.2
20.3
20
20.1
15.6
15.7
-3.1
-3.1
-0.3
-0.3
12.2
12.2
1.5
1.5
10.7
10.7
0.08
133.3
93.9
100
62.3
66.3
31.6
33.7
—
0
17.1
18.2
17
18.1
14.7
15.7
4
4.3
0.2
0.2
18.8
20
2.8
3
16
17
0.12
133.3
110.8
67.8
43
—
25.1
24.1
18.9
1.2
-1.4
18.7
2.5
16.2
0.12
133.3
109.3
71.4
37.8
—
19.1
18.8
19.1
2.7
0.4
22.2
3.5
18.8
0.14
133.3
127.6
84.1
43.5
—
20.5
20.3
23.1
2.1
0.1
25.3
3.8
21.5
0.16
133.3
113.2
75.7
37.5
—
15.9
16.5
20.9
0.9
0.8
22.6
3.3
19.3
0.14
133.3
104.5
66.9
37.6
—
17.2
17.5
20.1
-2.8
4.9
22.2
3.1
19
0.14
133.3
95.3
62.7
32.6
—
15.4
15.5
17.1
-1.3
—
15.8
2.6
13.1
0.1
133.3
87.5
55.2
32.3
—
16.2
16.3
16
-2.9
0.1
13.2
1.6
11.6
0.12
100
76.7
52.6
24.2
—
14.2
14.2
9.9
-0.6
1
10.4
2.2
8.2
0.08
100
85.9
55
30.8
—
11.8
11.8
19
-2.7
0.4
16.7
2.2
14.5
0.15
100
80.3
48.7
31.7
—
13.9
14.3
17.3
-2.8
-0.1
14.5
3.4
11.1
0.11
100