Tjk Machinery Statements
30
Tjk Machinery 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
127.71
100
70.419
55.1
57.289
44.9
7.109
5.6
24.876
19.5
36.471
28.6
20.818
16.3
1.263
1
0.143
0.1
22.439
17.6
1.396
1.1
18.791
14.7
0.201
93.559
110.98
100
68.149
61.4
42.832
38.6
7.3
6.6
31.476
28.4
37.169
33.5
5.663
5.1
1.224
1.1
11.304
10.2
18.227
16.4
8.314
7.5
8.277
7.5
0.088
93.559
95.304
100
60.344
63.3
34.96
36.7
9.138
9.6
17.266
18.1
27.603
29
7.357
7.7
1.233
1.3
0.138
0.1
8.751
9.2
-3.807
-4
13.206
13.9
0.141
93.559
129.96
100
87.292
67.2
42.665
32.8
2.606
2
28.318
21.8
36.923
28.4
5.742
4.4
0.132
0.1
-0.093
-0.07
6.2
4.8
2.08
1.6
3.445
2.7
0.037
93.559
112.8
100
76.174
67.5
36.628
32.5
8.335
7.4
17.565
15.6
29.939
26.5
6.689
5.9
2.556
2.3
-0.208
-0.2
9.247
8.2
-0.382
-0.3
8.756
7.8
0.094
93.559
99.95
100
65.94
66
34.009
34
8.029
8
19.146
19.2
23.899
23.9
10.11
10.1
2.463
2.5
-0.078
-0.08
12.497
12.5
1.059
1.1
10.852
10.9
0.116
93.559
94.577
100
56.21
59.4
38.367
40.6
7.904
8.4
16.716
17.7
25.853
27.3
12.515
13.2
1.685
1.8
-0.213
-0.2
13.997
14.8
1.437
1.5
12.388
13.1
0.132
93.559
136.86
100
77.909
56.9
58.952
43.1
9.598
7
29.445
21.5
37.458
27.4
21.495
15.7
1.397
1
0.326
0.2
24.105
17.6
1.127
0.8
19.559
14.3
0.209
93.559
118.64
100
65.204
55
53.436
45
6.446
5.4
19.109
16.1
26.665
22.5
26.771
22.6
1.658
1.4
0.1
0.08
29.375
24.8
3.323
2.8
25.543
21.5
0.273
93.559
122.37
100
67.785
55.4
54.589
44.6
5.384
4.4
17.28
14.1
23.823
19.5
30.766
25.1
1.22
1
0.066
0.05
32.288
26.4
4.995
4.1
26.682
21.8
0.285
93.559
103.3
100
55.7
53.9
47.5
46
8.4
8.1
19.4
18.8
27.4
26.5
20.2
19.6
1.3
1.3
—
0
21.5
20.8
2.5
2.4
18.8
18.2
0.2
93.6
136.3
100
79.2
58.1
57
41.8
10.3
7.6
19.1
14
30.3
22.2
26.7
19.6
1.8
1.3
0.1
0.07
28.7
21.1
2.8
2.1
25.4
18.6
0.27
94.6
119.8
100
66.8
55.8
53
44.2
5.8
4.8
23.5
19.6
25.4
21.2
27.6
23
0.2
0.2
0.3
0.3
28.2
23.5
4.3
3.6
23.7
19.8
0.25
93.6
123.5
100
70.2
56.8
53.3
43.2
6
4.9
20
16.2
22.2
18
31.1
25.2
0.5
0.4
-0.4
-0.3
31.2
25.3
5.6
4.5
24.8
20.1
0.27
90.8
86.6
100
43.1
49.8
43.6
50.3
4.6
5.3
20.3
23.4
24.8
28.6
18.8
21.7
-0.8
-0.9
0.2
0.2
18.3
21.1
2.4
2.8
15.7
18.1
0.22
71.6
100.3
100
49.7
49.6
50.7
50.5
4.3
4.3
21.6
21.5
29.6
29.5
21
20.9
-2
-2
0.2
0.2
19.3
19.2
2.4
2.4
16.8
16.7
0.24
69.9