Ningbo Zhenyu Statements
30
Ningbo Zhenyu 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
1 877.22
100
1 675.78
89.3
201.43
10.7
83.045
4.4
90.076
4.8
157.2
8.4
44.236
2.4
-26.396
-1.4
0.012
0.0007
16.954
0.9
-2.886
-0.2
19.84
1.1
0.193
102.78
1 328.64
100
1 145.57
86.2
183.06
13.8
54.429
4.1
76.873
5.8
142.62
10.7
40.44
3
-27.819
-2.09
1.203
0.09
13.924
1
-5.302
-0.4
19.226
1.4
0.187
102.78
1 069.6
100
914.85
85.5
154.75
14.5
60.954
5.7
63.051
5.9
123.53
11.5
31.219
2.9
-21.344
-2
-0.425
-0.04
9.374
0.9
-6.4
-0.6
15.774
1.5
0.153
102.78
1 741.71
100
1 586.08
91.1
155.63
8.9
59.021
3.4
88.787
5.1
205.19
11.8
-49.556
-2.8
-25.144
-1.4
-0.322
-0.02
-76.349
-4.4
-45.439
-2.6
-30.91
-1.8
-0.306
101.09
1 496.61
100
1 307.22
87.3
189.39
12.7
59.689
4
80.295
5.4
139.54
9.3
49.85
3.3
-23.136
-1.5
-0.454
-0.03
29.268
2
-0.677
-0.05
29.945
2
0.322
93.08
1 257.1
100
1 085.34
86.3
171.76
13.7
52.021
4.1
55.358
4.4
99.675
7.9
72.088
5.7
-17.445
-1.4
-0.106
-0.008
54.603
4.3
6.094
0.5
48.509
3.9
0.521
93.08
1 256.91
100
1 084.01
86.2
172.9
13.8
44.01
3.5
47.189
3.8
99.521
7.9
73.377
5.8
-18.835
-1.5
-0.417
-0.03
54.165
4.3
-1.931
-0.2
56.096
4.5
0.603
93.08
1 099.71
100
929.82
84.6
169.89
15.4
43.026
3.9
43.547
4
100.76
9.2
69.128
6.3
-9.653
-0.9
-0.757
-0.07
59.097
5.4
6.502
0.6
52.595
4.8
0.563
93.465
846.23
100
717.24
84.8
128.99
15.2
30.713
3.6
41.118
4.9
76.505
9
52.482
6.2
-6.913
-0.8
-0.479
-0.06
45.768
5.4
1.157
0.1
44.611
5.3
0.477
93.454
576.2
100
454.68
78.9
121.52
21.1
35.943
6.2
39.792
6.9
84.709
14.7
36.807
6.4
-7.579
-1.3
0.717
0.1
27.088
4.7
-4.517
-0.8
31.605
5.5
0.343
92.06
512
100
394.6
77.1
117.3
22.9
23.1
4.5
37
7.2
59.1
11.5
58.2
11.4
-7
-1.4
-1.1
-0.2
50.2
9.8
8.8
1.7
41.4
8.1
0.59
70.2
489.15
100
368.64
75.4
120.51
24.6
16.116
3.3
13.903
2.8
36.153
7.4
84.356
17.2
-6.484
-1.3
-0.759
-0.2
76.737
15.7
14.337
2.9
62.4
12.8
0.894
69.81
326.21
100
240.18
73.6
86.025
26.4
12.924
4
27.177
8.3
41.357
12.7
44.667
13.7
-4.732
-1.5
0.034
0.01
39.896
12.2
5.16
1.6
34.737
10.6
0.498
69.81
238.43
100
170.16
71.4
68.269
28.6
8.045
3.4
20.075
8.4
28.798
12.1
39.471
16.6
-3.763
-1.6
-0.022
-0.009
35.685
15
3.216
1.3
32.469
13.6
0.44
73.773
139
100
113.05
81.3
25.947
18.7
4.632
3.3
16.145
11.6
21.419
15.4
4.528
3.3
-3.618
-2.6
-0.213
-0.2
0.684
0.5
0.025
0.02
0.658
0.5
0.01
65.847
385.55
100
285.15
74
100.4
26
13.915
3.6
36.713
9.5
51.331
13.3
49.073
12.7
-6.912
-1.8
-0.414
-0.1
41.805
10.8
3.456
0.9
38.35
9.9
0.549
69.81
363.98
100
268.32
73.7
95.665
26.3
11.604
3.2
31.818
8.7
44.482
12.2
51.183
14.1
-5.781
-1.6
-0.087
-0.02
45.259
12.4
6.15
1.7
39.109
10.7
0.573
68.292