Bisen Smart Statements
30
Bisen Smart 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
97.95
100
72.608
74.1
25.342
25.9
5.485
5.6
10.175
10.4
13.966
14.3
11.375
11.6
4.891
5
0.069
0.07
16.336
16.7
1.878
1.9
14.526
14.8
0.082
177.87
102.17
100
79.566
77.9
22.6
22.1
4.255
4.2
12.173
11.9
18.087
17.7
4.513
4.4
8.362
8.2
0.38
0.4
13.262
13
1.749
1.7
11.6
11.4
0.065
177.81
76.693
100
59.948
78.2
16.745
21.8
3.57
4.7
8.835
11.5
11.872
15.5
4.873
6.4
1.73
2.3
0.268
0.3
6.87
9
0.92
1.2
6.316
8.2
0.035
177.92
105.98
100
80.885
76.3
25.094
23.7
4.938
4.7
12.997
12.3
21.342
20.1
3.752
3.5
10.27
9.7
2.393
2.3
16.63
15.7
0.621
0.6
15.322
14.5
0.086
177.86
106.47
100
82.73
77.7
23.736
22.3
4.328
4.1
9.396
8.8
11.208
10.5
12.527
11.8
1.28
1.2
5.1
4.8
18.907
17.8
2.684
2.5
16.298
15.3
0.092
177.88
112.6
100
87.593
77.8
25.004
22.2
4.14
3.7
9.599
8.5
17.868
15.9
7.136
6.3
2.009
1.8
13.993
12.4
23.138
20.5
2.229
2
20.416
18.1
0.115
177.87
82.162
100
66.245
80.6
15.917
19.4
4.741
5.8
8.141
9.9
6.523
7.9
9.394
11.4
1.318
1.6
0.117
0.1
10.829
13.2
1.34
1.6
9.532
11.6
0.054
177.87
164.43
100
141.26
85.9
23.174
14.1
5.274
3.2
1.535
0.9
7.119
4.3
16.055
9.8
1.647
1
-0.696
-0.4
17.008
10.3
1.802
1.1
15.022
9.1
0.405
37.062
126.79
100
96.618
76.2
30.168
23.8
4.728
3.7
12.983
10.2
15.978
12.6
14.19
11.2
0.85
0.7
1.56
1.2
16.576
13.1
1.628
1.3
14.611
11.5
0.082
177.87
138.98
100
102.85
74
36.127
26
4.259
3.1
14.399
10.4
17.848
12.8
18.279
13.2
0.683
0.5
0.15
0.1
19.111
13.8
2.323
1.7
16.158
11.6
0.073
222.32
94.939
100
70.371
74.1
24.568
25.9
3.815
4
9.61
10.1
13.067
13.8
11.501
12.1
0.942
1
6.271
6.6
18.713
19.7
2.52
2.7
15.769
16.6
0.118
133.41
155.7
100
112.83
72.5
42.871
27.5
4.849
3.1
13.944
9
19.019
12.2
23.853
15.3
0.046
0.03
0.15
0.1
24.049
15.4
3.294
2.1
20.602
13.2
0.116
177.87
346.2
100
249.13
72
97.074
28
12.268
3.5
34.293
9.9
47.43
13.7
49.644
14.3
0.971
0.3
2.991
0.9
53.663
15.5
6.272
1.8
45.652
13.2
0.257
177.87