Wiscom Statements
00
Wiscom 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
374.61
100
276.84
73.9
97.773
26.1
45.751
12.2
56.272
15
99.643
26.6
-1.87
-0.5
1.497
0.4
0.117
0.03
-0.282
-0.08
-3.37
-0.9
5.183
1.4
0.013
399.17
406.8
100
307.57
75.6
99.23
24.4
51.714
12.7
48.852
12
97.389
23.9
1.84
0.5
2.442
0.6
-0.138
-0.03
4.086
1
-4.511
-1.1
9.001
2.2
0.022
407.94
387.61
100
297.7
76.8
89.911
23.2
40.641
10.5
54.525
14.1
83.508
21.5
6.403
1.7
0.494
0.1
0.113
0.03
7.01
1.8
-1.742
-0.4
9.133
2.4
0.024
380.48
559.23
100
415.24
74.3
143.99
25.7
85.49
15.3
64.317
11.5
143.64
25.7
0.349
0.06
5.145
0.9
2.118
0.4
7.613
1.4
-8.909
-1.6
13.808
2.5
0.036
380.48
331.03
100
236.25
71.4
94.785
28.6
42.842
12.9
63.215
19.1
95.236
28.8
-0.45
-0.1
2.005
0.6
-0.105
-0.03
1.389
0.4
-2.79
-0.8
3.603
1.1
0.009
380.48
278.61
100
213.76
76.7
64.851
23.3
30.597
11
40.571
14.6
62.842
22.6
2.009
0.7
-1.471
-0.5
-0.094
-0.03
0.41
0.1
-2.818
-1.01
4.322
1.6
0.011
380.48
358.9
100
282.63
78.7
76.277
21.3
29.343
8.2
46.873
13.1
73.522
20.5
2.754
0.8
2.662
0.7
-0.018
-0.005
5.4
1.5
-2.293
-0.6
8.286
2.3
0.022
380.48
650.25
100
521.14
80.1
129.11
19.9
56.026
8.6
81.631
12.6
127.94
19.7
1.176
0.2
121.68
18.7
-2.298
-0.4
120.58
18.5
9.059
1.4
103.48
15.9
0.305
339.74
252.79
100
187.22
74.1
65.57
25.9
42.99
17
28.833
11.4
62.503
24.7
3.067
1.2
-2.728
-1.08
0.186
0.07
0.527
0.2
-2.006
-0.8
0.515
0.2
0.001
404.26
383.15
100
288.47
75.3
94.678
24.7
37.512
9.8
54.864
14.3
84.933
22.2
9.746
2.5
-0.591
-0.2
0.038
0.01
9.104
2.4
-1.767
-0.5
11.243
2.9
0.028
404.26
354.6
100
273.8
77.2
80.8
22.8
28.4
8
41
11.6
65.1
18.4
15.7
4.4
21.1
6
-0.1
-0.03
36.7
10.3
3.7
1
29.7
8.4
0.07
404.3
870.1
100
673.9
77.5
196.2
22.5
62.8
7.2
106.1
12.2
159
18.3
37.2
4.3
-1.1
-0.1
-0.5
-0.06
35.6
4.1
-8.4
-1
35.2
4
0.09
404.3
328.6
100
248
75.5
80.6
24.5
37.3
11.4
30.9
9.4
60.6
18.4
20
6.1
-10.2
-3.1
-0.2
-0.06
9.8
3
0.2
0.06
11.6
3.5
0.03
404.3
362.9
100
259.7
71.6
103.2
28.4
32.2
8.9
54.1
14.9
81.6
22.5
21.5
5.9
-6.1
-1.7
-0.3
-0.08
14.8
4.1
0.8
0.2
10.7
2.9
0.03
408
296.7
100
219.9
74.1
76.8
25.9
26.9
9.1
36.6
12.3
58.9
19.9
17.9
6
-4.5
-1.5
-0.1
-0.03
13.3
4.5
2.7
0.9
7.7
2.6
0.02
404.9
714.8
100
543.6
76
171.2
24
77.8
10.9
81.7
11.4
151.3
21.2
19.8
2.8
-42.5
-5.9
20.3
2.8
-2.6
-0.4
-8.1
-1.1
1.9
0.3
—
404
457.8
100
343.4
75
114.4
25
33.4
7.3
64.5
14.1
89.5
19.6
24.9
5.4
-17.3
-3.8
-0.1
-0.02
7.5
1.6
3.7
0.8
2.6
0.6
0.01
404.3
438.9
100
325.2
74.1
113.7
25.9
43.8
10
69.1
15.7
101.1
23
12.6
2.9
57.8
13.2
-0.1
-0.02
70.3
16
12
2.7
64.1
14.6
0.16
408.7
403.6
100
277.8
68.8
125.7
31.1
42.1
10.4
64.3
15.9
97.9
24.3
27.9
6.9
0.2
0.05
—
0
28.1
7
-1.9
-0.5
29.9
7.4
0.07
404.3
530.3
100
399.4
75.3
130.9
24.7
62.3
11.7
76.1
14.4
146.6
27.6
-15.6
-2.9
23
4.3
-0.3
-0.06
7.3
1.4
-5.8
-1.09
11.6
2.2
0.03
404.3
376.9
100
253.8
67.3
123.1
32.7
32.3
8.6
52.1
13.8
78.5
20.8
44.6
11.8
-18.1
-4.8
-0.1
-0.03
26.3
7
4.4
1.2
21.6
5.7
0.05
404.3
384.1
100
290.4
75.6
93.6
24.4
—
0
19.1
5
76.7
20
17
4.4
-6.8
-1.8
-0.2
-0.05
33.3
8.7
-0.4
-0.1
37.5
9.8
0.09
408.7
384.6
100
277.3
72.1
107.3
27.9
—
0
79.8
20.7
72.8
18.9
34.5
9
-14.4
-3.7
—
0
19.8
5.1
-1.6
-0.4
21.3
5.5
0.05
404.3
605
472.7
132.3
—
125.1
93.9
38.4
-11.6
-0.3
26.4
0.4
44.2
0.11
403.3
446.7
324.5
122.2
34.7
65.5
89.6
32.5
-0.2
1.8
34
-0.2
31.8
0.08
404.3
709.5
554.9
154.6
—
83.7
95.8
58.9
-11.1
-0.2
47.5
3.9
43.2
0.11
405.2
544.8
418.7
126.1
—
80.7
69.6
56.5
-10.8
—
45.7
4.7
34.3
0.09
403.3
805.2
666.5
138.6
—
116
131
7.6
4.6
26.2
50.1
6.5
33.8
0.08
398.1
359.8
237.1
122.8
—
80.9
88.4
34.4
-15.7
9.3
28
-6.8
27.1
0.07
400.6
352.5
218
134.5
—
74.4
80.5
54
-19.1
9.2
44.1
4.5
27.1
0.07
393.9
356.7
253.2
103.5
—
72.9
72.7
30.8
-10.9
8.3
28.2
3.2
21.3
0.05
401.4
397.6
278.3
119.2
—
91.8
104.5
14.8
-4.9
24.5
34.3
-6.1
29.7
0.08
393.8
277.8
191.3
86.6
—
73.9
74.1
12.4
-4.3
10.5
18.6
0.7
20
0.05
399.3
293.6
195.6
98
—
65.7
67.1
30.8
-3
7.2
35
8.2
26.1
0.07
368.8
272.4
197.4
75
—
65.8
65.3
9.7
39.8
9.5
59
5
54.6
0.15
367.9
370.6
261.3
109.2
—
81.3
90.1
19.1
37.3
10.1
66.5
5.4
54.5
0.15
357.9
264.5
185.4
79.2
—
67.6
66.4
12.7
-5
9.6
17.3
1.2
16.6
0.05
360.8
292.9
205.1
87.8
—
62.5
68.5
19.3
-4.5
10.9
25.7
3.1
20.5
0.06
369.2
251.1
180
71.1
—
57.2
59.9
11.2
-1.9
7.5
16.8
1
15.9
0.05
349.7
323.6
237.2
86.4
—
77.7
78.6
7.8
-0.7
20.3
27.4
1.9
23.6
0.07
358.3
268.3
194.3
74
—
58.2
61.5
12.5
-4.4
4.5
12.6
0.8
10.7
0.03
346.8
258
184.5
73.5
—
54.4
61.1
12.3
-3.8
5.6
14.2
0.8
13.8
0.04
346.8
202.6
146.7
55.9
—
43.8
46.4
9.5
-3.1
6.8
13.3
1.9
11
0.03
346.8
247.1
169.9
77.2
—
62.4
69
8.1
-0.1
5.7
13.7
-2.6
13.3
0.04
346.8