Zhubo Statements
30
Zhubo 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
172.74
100
98.296
56.9
74.442
43.1
10.505
6.1
40.796
23.6
55.089
31.9
19.353
11.2
6.547
3.8
-0.585
-0.3
25.325
14.7
1.777
1
23.548
13.6
0.163
144.24
161.94
100
102.5
63.3
59.442
36.7
9.98
6.2
30.702
19
17.972
11.1
41.471
25.6
2.846
1.8
-1.179
-0.7
43.108
26.6
3.151
1.9
39.957
24.7
0.25
159.96
130.91
100
105.51
80.6
25.396
19.4
10.19
7.8
29.424
22.5
49.247
37.6
-23.851
-18.2
6.04
4.6
0.177
0.1
-16.46
-12.6
-1.714
-1.3
-14.746
-11.3
-0.09
164.38
251.35
100
126.67
50.4
124.68
49.6
12.011
4.8
35.25
14
54.353
21.6
70.326
28
0.744
0.3
-0.458
-0.2
70.679
28.1
7.321
2.9
63.358
25.2
0.355
178.53
226.17
100
144.06
63.7
82.111
36.3
14.203
6.3
43.603
19.3
61.781
27.3
20.329
9
3.296
1.5
-0.547
-0.2
23.239
10.3
2.085
0.9
21.153
9.4
0.142
148.48
226.99
100
141.89
62.5
85.102
37.5
14.654
6.5
44.222
19.5
20.988
9.2
64.114
28.2
6.355
2.8
-0.247
-0.1
70.352
31
7.618
3.4
62.734
27.6
0.379
165.62
171.8
100
126.3
73.5
45.496
26.5
11.031
6.4
34.554
20.1
47.774
27.8
-2.277
-1.3
4.392
2.6
-0.011
-0.006
2.104
1.2
-0.192
-0.1
2.295
1.3
0.014
164.69
348.2
100
205.85
59.1
142.35
40.9
18.292
5.3
52.149
15
59.371
17.1
82.981
23.8
12.182
3.5
-0.317
-0.09
94.848
27.2
8.873
2.5
85.975
24.7
0.537
160
243.55
100
163.5
67.1
80.045
32.9
15.056
6.2
45.063
18.5
63.499
26.1
16.546
6.8
2.749
1.1
0.005
0.002
19.323
7.9
1.175
0.5
18.149
7.5
0.115
158.37
242.73
100
157.72
65
85.007
35
15.304
6.3
33.983
14
19.073
7.9
65.934
27.2
2.871
1.2
-0.03
-0.01
68.764
28.3
6.652
2.7
62.112
25.6
0.384
161.63