Xinling Statements
30
Xinling 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
112.81
100
87.059
77.2
25.751
22.8
8.121
7.2
13.221
11.7
20.975
18.6
4.776
4.2
3.694
3.3
-0.225
-0.2
8.8
7.8
-0.152
-0.1
8.18
7.3
0.08
102.45
119.66
100
90.787
75.9
28.874
24.1
7.384
6.2
16.465
13.8
24.439
20.4
4.435
3.7
4.362
3.6
-0.002
-0.002
8.73
7.3
-0.072
-0.06
7.411
6.2
0.072
102.45
87.189
100
67.886
77.9
19.303
22.1
6.077
7
9.948
11.4
16.396
18.8
2.907
3.3
3.921
4.5
-0.003
-0.003
22.442
25.7
2.044
2.3
19.661
22.5
0.192
102.45
106.69
100
79.816
74.8
26.871
25.2
8.109
7.6
8.907
8.3
16.282
15.3
10.589
9.9
1.799
1.7
0.068
0.06
12.622
11.8
-1.537
-1.4
13.236
12.4
0.129
102.45
114.77
100
84.149
73.3
30.617
26.7
6.452
5.6
9.316
8.1
14.966
13
15.651
13.6
-0.591
-0.5
-0.039
-0.03
15.025
13.1
0.653
0.6
13.098
11.4
0.128
102.45
259.89
100
192.35
74
67.542
26
12.848
4.9
18.712
7.2
29.312
11.3
38.23
14.7
-1.251
-0.5
2.949
1.1
39.95
15.4
3.698
1.4
34.185
13.2
0.334
102.45
141.49
100
103.42
73.1
38.069
26.9
7.502
5.3
7.207
5.1
14.729
10.4
23.34
16.5
-0.934
-0.7
3.573
2.5
25.94
18.3
1.166
0.8
24.025
17
0.235
102.45
379.65
100
264.85
69.8
114.8
30.2
19.961
5.3
29.865
7.9
46.393
12.2
68.408
18
-2.326
-0.6
3.306
0.9
69.392
18.3
8.631
2.3
58.124
15.3
0.567
102.45