Inno Laser Statements
30
Inno Laser 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
89.663
100
51.789
57.8
37.873
42.2
20.484
22.8
21.755
24.3
44.693
49.8
-6.819
-7.6
3.004
3.3
0.015
0.02
-3.804
-4.2
-2.315
-2.6
-1.207
-1.3
-0.008
151.51
75.88
100
41.986
55.3
33.894
44.7
16.539
21.8
16.781
22.1
39.473
52
-5.579
-7.4
0.916
1.2
0.171
0.2
-4.498
-5.9
-4.395
-5.8
-0.106
-0.1
-0.001
151.51
57.822
100
29.685
51.3
28.137
48.7
15.271
26.4
18.018
31.2
35.71
61.8
-7.574
-13.1
2.664
4.6
0.08
0.1
-4.829
-8.4
0.366
0.6
-4.957
-8.6
-0.033
151.51
78.615
100
37.831
48.1
40.784
51.9
12.501
15.9
20.721
26.4
46.729
59.4
-5.944
-7.6
1.085
1.4
0.037
0.05
-4.822
-6.1
-5.255
-6.7
-0.337
-0.4
-0.002
151.17
71.07
100
34.049
47.9
37.021
52.1
14.637
20.6
23.298
32.8
40.755
57.3
-3.735
-5.3
-1.396
-2
-0.025
-0.03
-5.155
-7.3
-1.302
-1.8
-3.712
-5.2
-0.024
151.59
89.578
100
45.496
50.8
44.082
49.2
15.372
17.2
18.205
20.3
28.997
32.4
15.085
16.8
0.305
0.3
0.014
0.02
15.404
17.2
1.289
1.4
14.229
15.9
0.094
151.65
80.499
100
37.817
47
42.682
53
11.791
14.6
13.866
17.2
29.828
37.1
12.854
16
2.407
3
0.001
0.0008
15.262
19
2.085
2.6
12.395
15.4
0.082
151.65
96.873
100
64.282
66.4
32.591
33.6
14.65
15.1
15.443
15.9
28.82
29.8
3.771
3.9
2.765
2.9
-0.022
-0.02
6.684
6.9
-2.647
-2.7
8.613
8.9
0.057
151.7
91.385
100
39.716
43.5
51.669
56.5
12.502
13.7
20.101
22
25.78
28.2
25.889
28.3
0.363
0.4
-1.248
-1.4
25.004
27.4
0.261
0.3
25.838
28.3
0.17
151.65
116.64
100
58.679
50.3
57.957
49.7
12.057
10.3
24.948
21.4
33.686
28.9
24.271
20.8
0.545
0.5
-0.022
-0.02
25.012
21.4
3.874
3.3
20.895
17.9
0.138
151.65
86.082
100
44.19
51.3
41.892
48.7
10.283
11.9
14.393
16.7
18.646
21.7
23.246
27
-1.071
-1.2
1.026
1.2
23.2
27
2.343
2.7
19.563
22.7
0.129
151.65
123.28
100
59.56
48.3
63.71
51.7
7.8
6.3
16.42
13.3
22.4
18.2
41.31
33.5
0.74
0.6
0.27
0.2
42.37
34.4
6.08
4.9
36.29
29.4
0.24
151.65
82.348
100
43.43
52.7
38.918
47.3
11.399
13.8
14.147
17.2
25.205
30.6
13.713
16.7
0.214
0.3
1.41
1.7
15.337
18.6
1.519
1.8
13.674
16.6
0.09
151.65
90.42
100
45.874
50.7
44.546
49.3
8.819
9.8
14.534
16.1
23.023
25.5
21.523
23.8
-1.154
-1.3
0.016
0.02
20.371
22.5
0.194
0.2
19.963
22.1
0.132
151.65
43.005
100
24.392
56.7
18.614
43.3
9.511
22.1
12.342
28.7
22.082
51.3
-3.469
-8.07
-1.312
-3.05
0.023
0.05
-4.763
-11.07
-0.095
-0.2
-4.236
-9.9
-0.028
151.65