NanJing Research Statements
30
NanJing Research 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
134.12
89.682
44.442
8.432
23.614
33.374
11.068
-2.302
-0.049
8.706
2.135
5.817
0.04
145.7
144.4
100
101.58
70.3
42.814
29.7
12.475
8.6
29.958
20.7
40.374
28
2.44
1.7
-1.138
-0.8
-0.118
-0.08
1.172
0.8
0.518
0.4
1.531
1.1
0.011
145.6
94.615
100
57.925
61.2
36.689
38.8
7.998
8.5
15.06
15.9
24.114
25.5
12.576
13.3
-0.707
-0.7
0.005
0.005
11.874
12.6
1.208
1.3
10.491
11.1
0.072
145.6
448.21
100
313.81
70
134.4
30
24.501
5.5
54.781
12.2
82.578
18.4
51.823
11.6
1.577
0.4
-0.294
-0.07
53.097
11.8
4.213
0.9
41.813
9.3
0.288
145.02
157.52
100
107.48
68.2
50.036
31.8
9.266
5.9
30.964
19.7
45.749
29
4.288
2.7
1.201
0.8
0.095
0.06
5.575
3.5
0.954
0.6
4.205
2.7
0.03
139.69
129.14
100
81.601
63.2
47.539
36.8
10.563
8.2
25.291
19.6
31.515
24.4
16.024
12.4
1.806
1.4
-0.012
-0.009
17.825
13.8
2.546
2
14.478
11.2
0.096
151.51
97.01
100
58.014
59.8
38.996
40.2
7.187
7.4
18.66
19.2
28.785
29.7
10.212
10.5
2.189
2.3
-0.01
-0.01
12.389
12.8
1.997
2.1
10.776
11.1
0.074
145.6
399.83
100
280.2
70.1
119.62
29.9
18.919
4.7
39.437
9.9
69.542
17.4
50.081
12.5
1.916
0.5
1.589
0.4
53.503
13.4
7.325
1.8
39.686
9.9
0.273
145.6
141.86
100
90.686
63.9
51.169
36.1
11.431
8.1
22.234
15.7
35.974
25.4
15.195
10.7
1.518
1.1
-0.314
-0.2
16.473
11.6
1.78
1.3
12.809
9
0.088
145.6
134.02
100
86.668
64.7
47.35
35.3
9.67
7.2
20.885
15.6
30.341
22.6
17.008
12.7
2.451
1.8
0.306
0.2
19.758
14.7
3.036
2.3
15.301
11.4
0.103
148.42
87.9
100
52.6
59.8
35.3
40.2
4.4
5
15.1
17.2
20.7
23.5
14.6
16.6
3.1
3.5
-0.1
-0.1
17.6
20
2.8
3.2
14.1
16
0.13
109.8
260.1
100
179.6
69.1
80.5
30.9
16.5
6.3
17.7
6.8
42.1
16.2
38.4
14.8
4.7
1.8
0.7
0.3
43.8
16.8
5.1
2
38.2
14.7
0.46
83.2
79.8
100
52.5
65.8
27.3
34.2
5.2
6.5
17.9
22.4
21.5
26.9
5.8
7.3
2.1
2.6
—
0
7.9
9.9
1.4
1.8
6.2
7.8
0.06
112
116
100
67.4
58.1
48.5
41.8
6
5.2
24.4
21
30.2
26
18.4
15.9
1.1
0.9
—
0
19.5
16.8
2.5
2.2
16.8
14.5
0.15
113.4
87.4
100
56.4
64.5
31
35.5
5
5.7
12.6
14.4
16.2
18.5
14.8
16.9
—
0
—
0
14.8
16.9
2.5
2.9
11.4
13
0.14
84.1
128.4
100
78.7
61.3
49.6
38.6
5.5
4.3
19.5
15.2
23.5
18.3
26.2
20.4
—
0
—
0
26.2
20.4
4.7
3.7
21.1
16.4
0.25
84
99.7
100
62.7
62.9
37
37.1
7.3
7.3
14.3
14.3
21.5
21.6
15.4
15.4
-0.1
-0.1
—
0
15.3
15.3
2
2
13.5
13.5
0.16
84