Zhejiang Changsheng Statements
30
Zhejiang Changsheng 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
284.28
183.89
100.38
14.673
18.888
30.871
69.513
1.716
-0.254
71.023
10.708
60.187
0.2
300.94
276.81
182.15
94.668
12.988
19.264
28.263
66.405
13.715
-0.057
80.084
11.584
66.865
0.224
297.86
258.34
100
163.91
63.4
94.428
36.6
11.652
4.5
27.285
10.6
38.366
14.9
56.062
21.7
2.676
1
-0.054
-0.02
58.747
22.7
7.54
2.9
51.566
20
0.173
297.86
269.84
100
187.44
69.5
82.392
30.5
7.84
2.9
17.349
6.4
23.334
8.6
59.058
21.9
-97.881
-36.3
-0.148
-0.05
-38.878
-14.4
-10.377
-3.8
-28.517
-10.6
-0.092
310.4
271.79
100
191.46
70.4
80.33
29.6
11.762
4.3
22.896
8.4
29.865
11
50.465
18.6
9.844
3.6
0.015
0.005
60.346
22.2
9.019
3.3
52.882
19.5
0.181
292.65
269.46
100
195.34
72.5
74.121
27.5
13.579
5
20.319
7.5
31.937
11.9
42.185
15.7
14.23
5.3
-0.115
-0.04
56.285
20.9
8.275
3.1
47.44
17.6
0.158
300.56
260.3
100
197.82
76
62.48
24
11.137
4.3
20.141
7.7
28.387
10.9
34.093
13.1
1.434
0.6
-0.055
-0.02
35.528
13.6
5.287
2
30.252
11.6
0.102
297.07
257.13
100
199.93
77.8
57.195
22.2
12.18
4.7
18.768
7.3
24.998
9.7
32.197
12.5
5.122
2
0.008
0.003
37.323
14.5
4.674
1.8
33.986
13.2
0.113
301.46
228.09
100
169.8
74.4
58.294
25.6
10.398
4.6
21.349
9.4
31.132
13.6
27.162
11.9
6.143
2.7
0.037
0.02
33.348
14.6
3.248
1.4
29.484
12.9
0.099
297.07
278
100
198.2
71.3
79.794
28.7
10.361
3.7
18.51
6.7
26.078
9.4
53.716
19.3
5.576
2
-0.053
-0.02
59.275
21.3
7.644
2.7
50.389
18.1
0.17
296.93
221.8
100
155.1
69.9
66.7
30.1
8.3
3.7
18.3
8.3
26.2
11.8
40.5
18.3
3.9
1.8
—
0
48.5
21.9
7.1
3.2
41.2
18.6
0.14
297.2
212.3
100
148.4
69.9
63.9
30.1
10
4.7
10.3
4.9
22.6
10.6
41.4
19.5
8.1
3.8
-1.7
-0.8
47.7
22.5
4.4
2.1
43.4
20.4
0.15
297
165.4
100
101.7
61.5
63.7
38.5
7.5
4.5
15.6
9.4
21
12.7
42.7
25.8
8.1
4.9
—
0
50.8
30.7
7.6
4.6
43.1
26.1
0.15
297
146.8
100
88.5
60.3
58.3
39.7
10.2
6.9
19.1
13
26.7
18.2
31.6
21.5
7.5
5.1
-0.1
-0.07
39
26.6
6.2
4.2
32.2
21.9
0.11
297
130.8
100
87.8
67.1
42.9
32.8
5.7
4.4
14.7
11.2
19.9
15.2
23.1
17.7
8.9
6.8
-0.1
-0.08
31.9
24.4
4.9
3.7
26.7
20.4
0.09
297
154
100
93.9
61
60.1
39
8.4
5.5
18.2
11.8
23.7
15.4
36.5
23.7
9.1
5.9
0.5
0.3
46
29.9
5.4
3.5
39.5
25.6
0.13
297
139
100
87.6
63
51.3
36.9
7.3
5.3
15.1
10.9
22.5
16.2
28.9
20.8
7.3
5.3
1.1
0.8
37.3
26.8
5.6
4
31
22.3
0.1
297
147.5
100
97.3
66
50.2
34
7.8
5.3
16.4
11.1
23.1
15.7
27.1
18.4
6.9
4.7
-0.2
-0.1
33.7
22.8
5
3.4
28.2
19.1
0.1
297
160.3
100
104.7
65.3
55.6
34.7
7.3
4.6
14.6
9.1
21.1
13.2
34.5
21.5
0.7
0.4
—
0
35.2
22
5.6
3.5
29.2
18.2
0.1
297
160.9
100
95.3
59.2
65.6
40.8
6.7
4.2
17.4
10.8
22.2
13.8
43.4
27
5.6
3.5
0.2
0.1
49.1
30.5
5.2
3.2
42.9
26.7
0.14
297
159.9
100
106.7
66.7
53.2
33.3
6.6
4.1
15.6
9.8
21.6
13.5
31.5
19.7
9.5
5.9
1.7
1.1
42.8
26.8
7.1
4.4
35.2
22
0.12
297
180.3
100
116.2
64.4
64.1
35.6
—
0
20.5
11.4
21.5
11.9
42.6
23.6
6.6
3.7
1.9
1.1
51.1
28.3
9.2
5.1
41.5
23
0.14
297
161.5
100
109
67.5
52.5
32.5
—
0
20.4
12.6
20.3
12.6
32.2
19.9
0.9
0.6
0.4
0.2
33.6
20.8
5.4
3.3
27.8
17.2
0.09
297
147.9
97.3
50.6
—
21.3
21.3
29.2
2.2
-0.2
31.2
3.8
26.8
0.1
277.2
150.1
94.5
55.6
5.6
11.5
17.3
38.3
0.8
0.3
39.4
6.9
32
0.15
218.1
148
91.4
56.6
—
17.8
17.9
38.8
5.3
3.1
47.2
8
38.6
0.17
221.4
120.5
74.3
46.2
—
18.1
18.4
27.8
1.9
0.2
29.9
5.3
24.1
0.11
224.1
108.3
65.4
42.9
—
16
15.5
27.3
1.8
-0.3
28.9
3.6
24.6
0.11
220