NCS Testing Statements
30
NCS Testing 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
233.06
100
110.99
47.6
122.07
52.4
22.23
9.5
69.323
29.7
85.539
36.7
36.535
15.7
-1.417
-0.6
-0.093
-0.04
35.024
15
1.617
0.7
38.729
16.6
0.103
376.84
213.91
100
112.24
52.5
101.66
47.5
20.708
9.7
59.848
28
71.369
33.4
30.295
14.2
-0.213
-0.1
-0.279
-0.1
29.803
13.9
4.276
2
33.236
15.5
0.084
394.05
176.96
100
102.14
57.7
74.821
42.3
20.921
11.8
57.899
32.7
72.411
40.9
2.41
1.4
-0.744
-0.4
0.044
0.02
1.709
1
-1.825
-1.03
9.847
5.6
0.026
372.3
292.24
100
153.78
52.6
138.46
47.4
57.128
19.5
78.571
26.9
127.15
43.5
11.302
3.9
-0.694
-0.2
0.323
0.1
11.967
4.1
-9.402
-3.2
39.586
13.5
0.106
372.3
193.27
100
112.35
58.1
80.918
41.9
17.247
8.9
53.67
27.8
63.711
33
17.207
8.9
-1.975
-1.02
-0.211
-0.1
29.772
15.4
4.251
2.2
27.34
14.1
0.073
372.3
184.47
100
95.462
51.7
89.008
48.3
13.811
7.5
45.433
24.6
50.532
27.4
38.476
20.9
-1.601
-0.9
-1.12
-0.6
35.755
19.4
3.716
2
32.039
17.4
0.129
248.2
145.44
100
80.348
55.2
65.097
44.8
13.15
9
38.712
26.6
46.558
32
18.538
12.7
-1.352
-0.9
0.457
0.3
17.643
12.1
2.765
1.9
14.878
10.2
0.06
248.2
221.73
100
133.46
60.2
88.277
39.8
20.552
9.3
59.726
26.9
71.214
32.1
17.062
7.7
-7.118
-3.2
-0.165
-0.07
9.779
4.4
-4.203
-1.9
13.998
6.3
0.056
248.2
201.26
100
108.2
53.8
93.056
46.2
13.942
6.9
48.219
24
57.21
28.4
35.846
17.8
0.423
0.2
0.28
0.1
36.549
18.2
5.538
2.8
31.015
15.4
0.125
248.2
174.87
100
89.515
51.2
85.351
48.8
14.163
8.1
43.736
25
49.902
28.5
35.449
20.3
-0.345
-0.2
1.914
1.1
37.019
21.2
4.472
2.6
32.529
18.6
0.131
248.2
103.8
100
54.9
52.9
48.9
47.1
10.7
10.3
37.5
36.1
42.4
40.8
6.4
6.2
—
0
1.1
1.1
7.5
7.2
0.9
0.9
6.7
6.5
0.03
248.2
239.5
100
127.2
53.1
112.3
46.9
16.9
7.1
58.3
24.3
70.4
29.4
41.9
17.5
0.5
0.2
-3.6
-1.5
38.8
16.2
3.6
1.5
35.3
14.7
0.14
248.2
140.7
100
80.6
57.3
60.1
42.7
9.7
6.9
36.6
26
37.1
26.4
23
16.3
-0.2
-0.1
0.4
0.3
23.2
16.5
3.2
2.3
20
14.2
0.08
248.2
137
100
76.8
56.1
60.2
43.9
9.6
7
32.7
23.9
33.3
24.3
26.9
19.6
0.2
0.1
1.9
1.4
29
21.2
3.6
2.6
25.4
18.5
0.1
248.2
68.3
100
50.7
74.2
17.6
25.8
8.1
11.9
26.5
38.8
28.7
42
-11.1
-16.3
0.4
0.6
6.4
9.4
-4.3
-6.3
-0.8
-1.2
-3.5
-5.1
-0.01
248.2
169.7
100
103.3
60.9
66.4
39.1
15.7
9.3
47.2
27.8
51.9
30.6
14.5
8.5
—
0
4.7
2.8
19.2
11.3
1.9
1.1
17.4
10.3
0.08
227.4
140.8
100
78.9
56
61.9
44
11.1
7.9
31.7
22.5
37.9
26.9
24
17
0.1
0.07
1.5
1.1
25.6
18.2
3.3
2.3
22.3
15.8
0.12
186.2
125.4
100
72.2
57.6
53.2
42.4
11
8.8
30.4
24.2
36.2
28.9
17
13.6
0.3
0.2
0.3
0.2
17.7
14.1
2.2
1.8
15.5
12.4
0.08
188.2
110.6
100
61.8
55.9
48.8
44.1
7.9
7.1
28.4
25.7
33.6
30.4
15.1
13.7
-0.2
-0.2
0.7
0.6
15.6
14.1
1.6
1.4
14
12.7
0.08
186.1
176.4
100
94.2
53.4
82.2
46.6
18.7
10.6
41.5
23.5
49.6
28.1
32.6
18.5
-0.3
-0.2
1
0.6
33.2
18.8
4
2.3
29.2
16.6
0.16
186.2