Xi An Statements
30
Xi An 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
70.695
46.23
24.465
5.865
29.147
34.244
-9.779
0.563
1.862
-7.354
1.546
-9.753
-0.116
84.4
65.522
36.16
29.361
5.452
31.974
34.815
-5.453
2.256
0.028
-2.962
-2.913
-0.373
-0.004
84.4
49.566
100
28.476
57.5
21.089
42.5
3.741
7.5
24.643
49.7
27.916
56.3
-6.827
-13.8
3.214
6.5
-0.001
-0.001
-3.613
-7.3
1.624
3.3
-5.875
-11.9
-0.07
84.4
129.41
100
62.805
48.5
66.608
51.5
6.74
5.2
31.867
24.6
43.334
33.5
23.274
18
3.332
2.6
-0.163
-0.1
26.504
20.5
7.579
5.9
18.406
14.2
0.218
84.4
56.191
100
28.505
50.7
27.685
49.3
4.818
8.6
19.863
35.3
4.39
7.8
23.295
41.5
2.91
5.2
-0.016
-0.03
26.189
46.6
2.393
4.3
23.581
42
0.279
84.4
68.426
100
30.193
44.1
38.233
55.9
4.386
6.4
17.645
25.8
19.427
28.4
18.806
27.5
0.439
0.6
-0.044
-0.06
19.201
28.1
4.141
6.1
14.755
21.6
0.175
84.4
50.121
100
23.493
46.9
26.627
53.1
1.812
3.6
14.63
29.2
15.701
31.3
10.927
21.8
-1.229
-2.5
-0.006
-0.01
9.692
19.3
1.689
3.4
7.925
15.8
0.094
84.4
87.786
100
32.845
37.4
54.941
62.6
3.403
3.9
13.935
15.9
14.919
17
40.022
45.6
0.801
0.9
-0.466
-0.5
40.827
46.5
4.465
5.1
35.972
41
0.426
84.4
59.253
100
22.687
38.3
36.566
61.7
2.828
4.8
17.882
30.2
20.556
34.7
16.01
27
-0.532
-0.9
0.476
0.8
15.484
26.1
3.333
5.6
12.03
20.3
0.143
84.4
55.507
100
24.874
44.8
30.633
55.2
2.795
5
16.082
29
18.685
33.7
11.949
21.5
0.358
0.6
-0.503
-0.9
11.819
21.3
1.932
3.5
9.86
17.8
0.117
84.4
42.986
100
20.773
48.3
22.214
51.7
1.583
3.7
12.109
28.2
10.153
23.6
12.06
28.1
-0.864
-2.01
0.007
0.02
11.203
26.1
2.06
4.8
9.153
21.3
0.108
84.4