ActBlue Statements
30
ActBlue 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
240.22
199.16
41.061
11.637
32.776
36.348
4.713
-0.883
0.59
4.422
1.778
0.726
0.009
80
264.61
220.37
44.237
14.384
24.033
37.896
6.341
-1.133
-0.347
4.868
-1.804
6.952
0.087
80
246.43
100
210.24
85.3
36.189
14.7
12.613
5.1
19.073
7.7
31.26
12.7
4.929
2
3.854
1.6
0.381
0.2
9.156
3.7
0.923
0.4
8.353
3.4
0.104
80
200
100
177.19
88.6
22.804
11.4
30.697
15.3
25.332
12.7
57.846
28.9
-35.042
-17.5
-6.218
-3.1
-0.251
-0.1
-41.133
-20.6
-11.963
-6
-29.419
-14.7
-0.368
80
180.53
100
153.43
85
27.101
15
16.119
8.9
26.427
14.6
32.618
18.1
-5.517
-3.06
0.543
0.3
0.186
0.1
-4.798
-2.7
0.447
0.2
-3.951
-2.2
-0.049
80
205.69
100
171.69
83.5
34.001
16.5
11.689
5.7
16.732
8.1
29.714
14.4
4.287
2.1
7.685
3.7
-0.458
-0.2
11.368
5.5
1.818
0.9
9.826
4.8
0.123
80
230.17
100
177.51
77.1
52.659
22.9
17.124
7.4
28.197
12.3
43.435
18.9
9.223
4
2.241
1
1.139
0.5
12.604
5.5
-0.377
-0.2
13
5.6
0.163
80
265.87
100
212.1
79.8
53.775
20.2
10.782
4.1
43.09
16.2
44.32
16.7
9.455
3.6
2.451
0.9
0.274
0.1
12.157
4.6
-0.668
-0.3
13.445
5.1
0.168
80
211.28
100
176.6
83.6
34.678
16.4
14.873
7
15.807
7.5
28.093
13.3
6.585
3.1
0.307
0.1
0.065
0.03
6.954
3.3
1.774
0.8
6.457
3.1
0.081
80
201.26
100
146.22
72.7
55.035
27.3
12.322
6.1
21.493
10.7
38.971
19.4
16.064
8
2.788
1.4
0.099
0.05
18.953
9.4
1.198
0.6
18.692
9.3
0.234
80
187.7
100
134.7
71.8
53.1
28.3
9.7
5.2
17.4
9.3
19.9
10.6
33.1
17.6
2.3
1.2
0.1
0.05
35.6
19
4.8
2.6
31.1
16.6
0.39
80
231.3
100
152.7
66
78.6
34
11.4
4.9
30.4
13.1
37.5
16.2
41.1
17.8
1.8
0.8
—
0
42
18.2
4.8
2.1
36.6
15.8
0.5
73.5
146.2
100
93.3
63.8
52.8
36.1
8.2
5.6
14.3
9.8
20.9
14.3
32
21.9
1.8
1.2
0.8
0.5
34.5
23.6
5.4
3.7
29.2
20
0.37
80
181.2
100
112.9
62.3
68.3
37.7
8.8
4.9
24.1
13.3
27.6
15.2
40.7
22.5
0.9
0.5
0.9
0.5
42.5
23.5
4.8
2.6
37.8
20.9
0.47
80
118.4
100
79
66.7
39.4
33.3
7.1
6
10.2
8.6
17.2
14.5
22.2
18.8
0.9
0.8
2.3
1.9
25.5
21.5
3.9
3.3
21.8
18.4
0.27
80
154.5
100
103.2
66.8
51.3
33.2
11.3
7.3
21.8
14.1
26
16.8
25.2
16.3
-1.3
-0.8
2.3
1.5
26.3
17
3.2
2.1
23.3
15.1
0.39
60
152.7
100
101.2
66.3
51.5
33.7
7.4
4.8
11.1
7.3
18.3
12
33.2
21.7
-0.5
-0.3
0.5
0.3
33.2
21.7
4.3
2.8
29.1
19.1
0.48
60
128.5
100
80.7
62.8
47.7
37.1
7.6
5.9
15
11.7
22.7
17.7
25.1
19.5
-1.3
-1.01
0.5
0.4
24.3
18.9
2.6
2
22
17.1
0.37
60.7
130.3
100
80
61.4
50.3
38.6
5.5
4.2
9.8
7.5
15.6
12
34.7
26.6
-1.1
-0.8
0.5
0.4
33.9
26
5.2
4
29
22.3
0.48
60
114.9
100
73.3
63.8
41.6
36.2
6
5.2
8.8
7.7
14.1
12.3
27.5
23.9
-1.5
-1.3
6.5
5.7
32.5
28.3
3.9
3.4
28.8
25.1
0.48
60