UniTTEC Statements
00
UniTTEC 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
601.41
100
464.86
77.3
136.55
22.7
58.435
9.7
73.297
12.2
124.46
20.7
12.093
2
-11.995
-2
-1.354
-0.2
-0.873
-0.1
-12.844
-2.1
11.7
1.9
0.022
541.39
404.16
100
311.33
77
92.83
23
44.485
11
68.264
16.9
103.85
25.7
-11.025
-2.7
1.71
0.4
0.033
0.008
-9.282
-2.3
-3.064
-0.8
-12.151
-3.006
-0.021
572.7
345.24
100
267.63
77.5
77.609
22.5
45.105
13.1
47.807
13.8
90.365
26.2
-12.756
-3.7
-21.519
-6.2
0.078
0.02
-34.197
-9.9
-8.401
-2.4
-26.991
-7.8
-0.05
539.81
929.02
100
710.32
76.5
218.7
23.5
65.473
7
84.536
9.1
164.02
17.7
54.683
5.9
-33.579
-3.6
-1.156
-0.1
20.951
2.3
4.599
0.5
12.05
1.3
0.031
387.8
650.42
100
507.08
78
143.33
22
52.684
8.1
87.63
13.5
136.53
21
6.802
1
-11.09
-1.7
0.143
0.02
-4.139
-0.6
-5.515
-0.8
-3.771
-0.6
-0.006
593.67
574.83
100
400.68
69.7
174.15
30.3
62.6
10.9
70.013
12.2
119.95
20.9
54.202
9.4
-7.771
-1.4
-0.122
-0.02
46.191
8
9.085
1.6
28.229
4.9
0.049
572.07
405.3
100
246.29
60.8
159
39.2
35.863
8.8
62.066
15.3
104.65
25.8
54.352
13.4
-25.926
-6.4
0.906
0.2
29.325
7.2
6.355
1.6
19.885
4.9
0.04
497.13
1 085.9
100
733.94
67.6
351.96
32.4
92.133
8.5
93.175
8.6
186.3
17.2
165.66
15.3
-50.824
-4.7
-1.261
-0.1
113.59
10.5
21.589
2
93.71
8.6
0.166
565.16
584.47
100
415.77
71.1
168.69
28.9
49.794
8.5
68.615
11.7
100.97
17.3
67.723
11.6
-18.65
-3.2
-0.022
-0.004
44.806
7.7
3.133
0.5
39.986
6.8
0.082
488.23
760.9
100
539.03
70.8
221.87
29.2
57.731
7.6
69.057
9.1
137.06
18
84.808
11.1
-48.412
-6.4
-0.308
-0.04
36.057
4.7
3.998
0.5
34.919
4.6
0.061
572.94
474.9
100
297.2
62.6
177.7
37.4
36.3
7.6
75.4
15.9
116.8
24.6
60.9
12.8
-18.7
-3.9
0.8
0.2
43.1
9.1
10.2
2.1
32
6.7
0.06
542.7
1 089.3
100
777.6
71.4
311.7
28.6
102.7
9.4
143.8
13.2
256.9
23.6
54.8
5
-15.8
-1.5
-16
-1.5
23.2
2.1
-16.2
-1.5
55
5
0.1
564.3
601.2
100
408.2
67.9
192.9
32.1
51.1
8.5
105.2
17.5
152.7
25.4
40.3
6.7
4.4
0.7
45.9
7.6
90.2
15
5.9
1
79.7
13.3
0.15
549.5
895.1
100
637.4
71.2
257.7
28.8
48.6
5.4
75.7
8.5
122.7
13.7
135
15.1
-36.7
-4.1
9.7
1.1
108
12.1
16.3
1.8
74.4
8.3
0.14
539.2
341.2
100
258.4
75.7
82.8
24.3
44.2
13
86.1
25.2
120.2
35.2
-37.4
-11
-181.3
-53.1
0.4
0.1
-218.1
-63.9
-7.7
-2.3
-152.7
-44.8
-0.28
539.2
1 098.2
100
806.3
73.4
291.9
26.6
82.6
7.5
163.8
14.9
236.9
21.6
55
5
-72.6
-6.6
44.6
4.1
27
2.5
9.8
0.9
50
4.6
0.1
511.8
631.1
100
441.6
70
189.5
30
41.2
6.5
82.1
13
110.1
17.4
79.4
12.6
-6.6
-1.05
-0.1
-0.02
72.8
11.5
19
3
59.1
9.4
0.11
548.3
533.7
100
387.5
72.6
146.1
27.4
35.5
6.7
105.1
19.7
113.8
21.3
32.4
6.1
-18.1
-3.4
—
0
14.4
2.7
1.6
0.3
14.5
2.7
0.03
547
515.1
100
359.2
69.7
155.9
30.3
31.6
6.1
57.6
11.2
107.3
20.8
48.5
9.4
-26.3
-5.1
-0.1
-0.02
22.2
4.3
6.2
1.2
10.2
2
0.02
550.1
910.6
100
646.6
71
264
29
123.4
13.6
10.7
1.2
223.7
24.6
40.3
4.4
-63.7
-7
-0.6
-0.07
-24
-2.6
2.5
0.3
-13.9
-1.5
-0.03
550.1
382.8
100
269.6
70.4
113.1
29.5
9.5
2.5
75
19.6
82.2
21.5
30.9
8.1
10.3
2.7
0.3
0.08
42.2
11
3.7
1
24.5
6.4
0.04
550.1
492
100
356.8
72.5
135.2
27.5
—
0
62.4
12.7
89.4
18.2
45.8
9.3
-50.3
-10.2
0.4
0.08
-4.1
-0.8
-8.4
-1.7
15.4
3.1
0.03
556.1
303.8
100
214.3
70.5
89.5
29.5
—
0
68.8
22.6
67.8
22.3
21.7
7.1
-1.3
-0.4
-0.3
-0.1
20.1
6.6
9.9
3.3
0.9
0.3
—
550.1
1 064.9
731.2
333.8
—
123.4
160.9
172.9
-62.1
-3.1
107.4
29.1
30.6
0.09
333.1
515.8
382
133.7
—
46
54.1
79.6
-21.1
1.4
59.8
6.5
55.7
0.12
555.5
341.9
262.1
79.8
—
64.2
72.1
7.8
-15.8
-0.9
-8.8
-2.3
-10
-0.02
449
163.8
123.3
40.4
—
52.4
56
-15.5
10.1
2
-3.4
-0.5
-16.1
-0.04
448.5
484.3
469.2
15
—
65.9
95.9
-80.8
-37.6
25.3
-93.3
-10.4
-81.4
-0.18
448.5
214.4
159.7
54.8
—
45
47.4
7.3
-37
3.6
-26.1
-0.9
-15.1
-0.03
448.5
337
264.1
72.9
—
55.7
57.2
15.8
-32.7
2.5
-14.5
-9.5
7.3
0.02
453.4
170.2
114.4
55.8
—
48.4
54
1.9
-21.1
1.8
-17.4
3.5
-19.6
-0.04
448.5
601.7
479.9
121.7
—
75.4
77
44.7
-24.7
6.1
26.2
5.4
26.2
0.06
448.5
458.2
378.8
79.4
—
59.6
63.5
15.9
-27.8
3.5
-8.4
1.4
-3.3
-0.01
448.5
481.6
372
109.6
—
68.3
72.9
36.7
-25.1
-0.4
11.2
2.7
10.2
0.02
431.1
293.8
234.1
59.7
—
40.6
40.9
18.8
-21.7
0.2
-2.7
-0.5
1
—
448.5
774.2
649.9
124.2
—
76.4
87.6
36.7
-27.1
14.8
24.4
-12
35.9
0.09
394.2
352.9
265.7
87.2
—
56.4
52
35.2
-30.4
0.2
5
8.3
-3.4
-0.01
431.1
373.1
303.5
69.6
—
76
68.5
1.1
-15.8
-2.3
-17
-0.5
-16.5
-0.04
431.1
267.6
226
41.6
—
34.1
33.5
8
-13.7
2.4
-3.3
0.6
-3.9
-0.01
430
573.5
498.4
75.1
—
102.8
233.7
-158.6
-8.6
10.9
-156.4
-10
-146.4
-0.39
379.9
362.5
316.2
46.4
—
42.4
43.7
2.7
-6.6
0.6
-3.4
1.4
-4.7
-0.01
435.9
285.2
238.6
46.6
—
29.6
28.3
18.3
-13.1
1.6
6.7
2.3
4.5
0.01
424.2
190.6
157.3
33.3
—
28.9
14.6
18.7
-22.3
2.4
-1.2
0.7
-1.9
—
421.9
573.6
495.1
78.5
—
54
55.9
22.7
-14.7
2.4
10.4
3.1
7.3
0.02
421.9