Beijing Relpow Statements
30
Beijing Relpow 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
206.23
122.92
83.31
85.547
41.011
125.99
-42.684
-3.302
-0.111
-46.085
-10.258
-32.38
-0.058
559.25
389.89
193.33
196.56
80.255
49.33
122.17
74.389
11.115
0.119
85.803
5.644
76.662
0.143
537.93
497.45
100
256.3
51.5
241.15
48.5
71.503
14.4
53.952
10.8
122.45
24.6
118.7
23.9
-4.743
-1
-0.116
-0.02
113.94
22.9
5.869
1.2
113.78
22.9
0.212
537.94
377.19
100
225.4
59.8
151.79
40.2
73.432
19.5
47.427
12.6
160.59
42.6
-8.798
-2.3
-0.717
-0.2
-0.161
-0.04
-9.602
-2.5
-7.377
-2
-2.777
-0.7
-0.005
514.14
450.37
100
220.49
49
229.88
51
67.493
15
48.579
10.8
112.7
25
117.18
26
-7.578
-1.7
0.756
0.2
110.36
24.5
4.86
1.1
100.31
22.3
0.208
483.05
414.82
100
196.89
47.5
217.93
52.5
64.715
15.6
42.701
10.3
103.78
25
114.16
27.5
-0.863
-0.2
-0.319
-0.08
112.98
27.2
13.74
3.3
98.32
23.7
0.267
368.31
471.13
100
262.92
55.8
208.21
44.2
54.042
11.5
46.96
10
98.885
21
109.32
23.2
-8.666
-1.8
-0.029
-0.006
100.87
21.4
12.415
2.6
86.851
18.4
0.233
372.38
469.74
100
276.49
58.9
193.24
41.1
59.983
12.8
35.157
7.5
94.288
20.1
98.957
21.1
-5.547
-1.2
-0.664
-0.1
92.522
19.7
5.319
1.1
79.022
16.8
0.21
375.58
386.01
100
202.91
52.6
183.09
47.4
50.468
13.1
40.728
10.6
89.694
23.2
93.4
24.2
-5.981
-1.5
-0.801
-0.2
86.618
22.4
4.973
1.3
75.102
19.5
0.204
368.47
338.97
100
168.75
49.8
170.23
50.2
46.123
13.6
37.089
10.9
81.912
24.2
88.314
26.1
-5.631
-1.7
0.234
0.07
82.91
24.5
8.631
2.5
68.381
20.2
0.183
373.08
283
100
144.7
51.1
138.3
48.9
44
15.5
36.2
12.8
79.5
28.1
58.8
20.8
-1.7
-0.6
-0.1
-0.04
57
20.1
6.9
2.4
51.2
18.1
0.19
264.9
283
100
149.7
52.9
133.3
47.1
36.5
12.9
25.8
9.1
63.9
22.6
69.4
24.5
-1.1
-0.4
-0.6
-0.2
67.7
23.9
1.3
0.5
54.9
19.4
0.21
266.5
252.5
100
128
50.7
124.5
49.3
31.5
12.5
28
11.1
58
23
66.5
26.3
-8.5
-3.4
-0.3
-0.1
57.7
22.9
8.7
3.4
39.9
15.8
0.15
264.9
206.7
100
115
55.6
91.7
44.4
31.4
15.2
27.4
13.3
54.6
26.4
37.2
18
-4
-1.9
—
0
33.1
16
1.6
0.8
24.5
11.9
0.09
264.9
100.4
100
51.5
51.3
48.9
48.7
23.5
23.4
25.2
25.1
49
48.8
-0.1
-0.1
-3.5
-3.5
—
0
-3.5
-3.5
-1.6
-1.6
4
4
0.02
264.9
215.8
100
136.9
63.4
79
36.6
31.9
14.8
21.1
9.8
55.8
25.9
23.1
10.7
-4.2
-1.9
-0.4
-0.2
18.5
8.6
-2.4
-1.1
12
5.6
0.05
255.4
194.6
100
103.8
53.3
90.8
46.7
32.3
16.6
28.7
14.7
59.2
30.4
31.6
16.2
-5.4
-2.8
-0.2
-0.1
26
13.4
1.3
0.7
22.5
11.6
0.09
264.3
189.9
100
117.4
61.8
72.5
38.2
30.1
15.9
26.1
13.7
51.6
27.2
20.9
11
-3.6
-1.9
—
0
17.3
9.1
-0.5
-0.3
18.3
9.6
0.07
264.3
172.1
100
102.8
59.7
69.3
40.3
26.7
15.5
25.7
14.9
52.6
30.6
16.7
9.7
-3.6
-2.09
—
0
13.1
7.6
1.5
0.9
9.4
5.5
0.04
264.3
143.7
100
93.5
65.1
50.1
34.9
25
17.4
23.9
16.6
43.7
30.4
6.4
4.5
-3.8
-2.6
-0.1
-0.07
2.6
1.8
-1
-0.7
2.5
1.7
0.01
258.2
133.3
100
72.1
54.1
61.2
45.9
21
15.8
21.6
16.2
42.9
32.2
18.3
13.7
-6.7
-5.03
-0.1
-0.08
11.5
8.6
-1.3
-1
12.3
9.2
0.05
258.8
127.6
100
73
57.2
54.5
42.7
—
0
-0.9
-0.7
36.3
28.4
18.2
14.3
-1.4
-1.1
-0.2
-0.2
16.7
13.1
1.2
0.9
15.4
12.1
0.06
261.7
72
100
40.5
56.3
31.5
43.8
—
0
27.6
38.3
25.3
35.1
6.3
8.8
-0.5
-0.7
—
0
5.7
7.9
0.2
0.3
5.5
7.6
0.02
258.8
75.9
44.6
31.3
—
30.7
23.7
7.6
0.7
-2.9
5.3
—
5.3
0.02
258.8
98.3
52.1
46.2
—
29.5
30.8
15.3
0.2
0.8
16.4
1.5
14.9
0.06
258.8
96.8
57
39.7
—
33.1
33.2
6.6
1.7
0.9
11.4
0.8
10.6
0.04
258.8
75.3
39.3
36
—
28.9
31.2
4.8
-0.7
1.2
5.2
0.5
4.8
0.02
258.8
82.1
41.4
40.8
21.4
11.6
33.6
7.1
-0.4
0.8
7.5
0.9
6.6
0.03
194.1
93.8
46.9
47
16.7
13.1
30.8
16.1
-0.8
0.5
15.8
1.4
14.4
0.07
194.1
89.3
52.1
37.2
—
25.6
26.4
10.8
-0.9
0.4
10.3
0.7
9.6
0.05
194.1
83.4
43.6
39.8
—
22
24.5
15.3
-0.6
0.1
14.8
1.4
13.4
0.07
194.1
58.5
29
29.5
15.2
12.2
28.4
1.1
-0.3
0.3
1
-0.8
1.7
0.01
194.1
73.4
39.9
33.4
15.3
11.3
27.8
5.7
-0.5
—
5.2
0.3
4.9
0.03
194.1