Castech Statements
00
Castech 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
207.06
100
94.621
45.7
112.44
54.3
20.199
9.8
30.987
15
53.265
25.7
59.171
28.6
1.034
0.5
0.076
0.04
60.327
29.1
4.021
1.9
53.376
25.8
0.125
427.43
191.37
100
88.223
46.1
103.15
53.9
14.663
7.7
27.962
14.6
36.811
19.2
66.339
34.7
5.701
3
-0.043
-0.02
72.076
37.7
11.469
6
57.382
30
0.134
427.57
197.32
100
86.161
43.7
111.16
56.3
19.64
10
25.966
13.2
44.198
22.4
66.962
33.9
-0.893
-0.5
-0.08
-0.04
65.989
33.4
9.718
4.9
52.88
26.8
0.124
427.5
162.48
100
83.527
51.4
78.949
48.6
24.783
15.3
26.392
16.2
47.63
29.3
31.319
19.3
7.58
4.7
-4.143
-2.5
34.73
21.4
-5.174
-3.2
39.436
24.3
0.092
427.5
212.41
100
90.71
42.7
121.71
57.3
21.542
10.1
27.305
12.9
47.403
22.3
74.302
35
10.678
5
0.015
0.007
84.961
40
12.35
5.8
68.036
32
0.159
427.5
195.81
100
80.699
41.2
115.12
58.8
14.734
7.5
31.712
16.2
41.522
21.2
73.594
37.6
8.88
4.5
-0.148
-0.08
82.188
42
11.281
5.8
66.269
33.8
0.155
427.5
197.67
100
94.972
48
102.7
52
16.274
8.2
24.402
12.3
39.6
20
63.099
31.9
0.878
0.4
0.334
0.2
64.31
32.5
9.306
4.7
52.649
26.6
0.123
427.5
144.08
100
69.327
48.1
74.757
51.9
16.998
11.8
27.608
19.2
59.963
41.6
14.794
10.3
11.104
7.7
1.126
0.8
26.481
18.4
-5.924
-4.1
30.685
21.3
0.072
427.5
191.66
100
90.409
47.2
101.25
52.8
13.131
6.9
23.573
12.3
30.55
15.9
70.703
36.9
2.179
1.1
-0.378
-0.2
72.503
37.8
10.793
5.6
59.328
31
0.139
427.5
188.08
100
86.832
46.2
101.25
53.8
15.626
8.3
23.824
12.7
36.218
19.3
65.028
34.6
1.458
0.8
-0.432
-0.2
66.054
35.1
9.329
5
55.446
29.5
0.13
427.5
164.9
100
73.8
44.8
91
55.2
15.4
9.3
24.7
15
39.3
23.8
51.8
31.4
2.6
1.6
0.1
0.06
54.5
33.1
8.1
4.9
45.9
27.8
0.11
427.5
125.2
100
55.5
44.3
69.7
55.7
20.2
16.1
26.5
21.2
44.6
35.6
25.1
20
-1.5
-1.2
-3.9
-3.1
19.5
15.6
-3
-2.4
21.4
17.1
0.05
427.5
148.9
100
66.5
44.7
82.4
55.3
12.7
8.5
17.8
12
29.8
20
52.6
35.3
0.1
0.07
-0.2
-0.1
52.4
35.2
6.9
4.6
42.9
28.8
0.1
427.5
151.5
100
71.5
47.2
80
52.8
12.6
8.3
22.7
15
26.7
17.6
53.4
35.2
2.2
1.5
-0.1
-0.07
55.5
36.6
8.3
5.5
46.6
30.8
0.11
427.5
120.8
100
60.9
50.4
59.9
49.6
10.5
8.7
17.3
14.3
26.7
22.1
33.2
27.5
2.5
2.1
3.7
3.1
39.3
32.5
5.8
4.8
32.8
27.2
0.08
427.5
113.1
100
58.9
52.1
54.2
47.9
21.3
18.8
23.6
20.9
34.1
30.2
20.1
17.8
1.6
1.4
-0.3
-0.3
21.4
18.9
-2.5
-2.2
24
21.2
0.06
427.5
124.8
100
63.4
50.8
61.4
49.2
11.4
9.1
16
12.8
27.3
21.9
34.1
27.3
4.8
3.8
1.4
1.1
40.3
32.3
5.8
4.6
34.1
27.3
0.08
427.5
138.1
100
62.4
45.2
75.7
54.8
10.9
7.9
21.5
15.6
31.9
23.1
43.8
31.7
3.9
2.8
—
0
47.6
34.5
7
5.1
39.4
28.5
0.09
427.5
125.1
100
55.3
44.2
69.9
55.9
10.4
8.3
16.2
12.9
25.2
20.1
44.6
35.7
-0.1
-0.08
-0.1
-0.08
44.5
35.6
6.5
5.2
37
29.6
0.09
427.5
104.7
100
43.2
41.3
61.5
58.7
46.8
44.7
-4.9
-4.7
45.5
43.5
16
15.3
0.5
0.5
1.6
1.5
17.8
17
-2.6
-2.5
19.4
18.5
0.05
427.5
130.3
100
50.9
39.1
79.4
60.9
—
0
26.4
20.3
26.4
20.3
53
40.7
4.3
3.3
0.9
0.7
58.2
44.7
8.6
6.6
48.3
37.1
0.11
427.5
131.2
100
55.8
42.5
75.4
57.5
—
0
25.1
19.1
25.8
19.7
49.6
37.8
3.7
2.8
—
0
53.4
40.7
8.1
6.2
44.2
33.7
0.1
427.5
125.1
100
52.3
41.8
72.8
58.2
—
0
26.2
20.9
26.2
20.9
46.6
37.3
-1.5
-1.2
—
0
45
36
6.8
5.4
38.5
30.8
0.09
427.5
108.8
47.6
61.2
—
29
25.8
35.4
0.2
0.1
34.5
2.8
31.1
0.07
427.5
123.5
47
76.6
—
29.1
29.3
47.2
0.6
0.7
48.4
7
39.3
0.09
427.5
114.7
51.8
62.9
—
23.8
24.5
38.4
0.7
1.3
40.3
6.1
33.2
0.08
427.5
106.7
43.1
63.6
—
24.6
25.2
38.4
0.5
0.4
39.2
5.8
33
0.08
427.5
78.7
38.2
40.5
—
27.4
26.3
14.2
3.4
1.5
19
0.4
18.1
0.04
427.5
85.9
38
47.9
—
19
25.5
22.4
1.7
0.5
24.5
4.7
19
0.04
427.5
75.3
39.2
36.2
—
17.2
17.5
18.6
2.1
0.4
21.1
3.2
17.5
0.04
427.5
68.3
31.8
36.5
—
17.4
17.7
18.8
0.2
0.1
19.1
2.8
15.7
0.04
427.5
49.5
27.4
22.1
—
22.7
23.6
-1.5
1.1
0.9
0.5
-0.3
0.5
—
427.5
53.6
28.7
25
—
18.3
18.9
6.1
-1.4
0.6
5.1
0.8
4.2
0.01
427.5
53.2
23.8
29.3
—
12.4
12.7
16.7
1
0.6
18.4
2.2
16.2
0.04
427.5
54.2
24.9
29.4
—
13.1
13.3
16
0.3
1
17.3
2.6
14.7
0.03
427.5
45.6
22.8
22.9
—
14
72.4
-49.6
-1.8
0.7
-50.8
0.4
-51.5
-0.12
427.5
56.3
26.5
29.8
—
13.8
72
-42.2
-4.8
0.2
-47.1
2.4
-49.9
-0.12
427.5
54.3
29.6
24.7
—
14.2
14.7
10
5
2.7
17.7
2.5
15
0.04
427.5
45.7
20.2
25.5
—
13.8
13.9
11.6
3.3
0.3
15.1
1.8
13
0.03
427.5
42.1
20.1
22
—
18.3
20.2
1.8
2.7
-0.7
3.8
-0.9
5.1
0.01
427.5
46.4
22.8
23.6
—
15
13.8
9.8
1
1.4
12.3
1.6
10.5
0.02
427.5
45.8
22.2
23.6
—
12.3
12
11.6
2.9
0.1
14.6
1.9
12.4
0.03
427.5
43.7
24.2
19.5
—
10.9
11.1
8.5
1.6
2.5
12.5
1.6
11.2
0.03
427.5
42.5
22.5
20
—
16.6
17.9
2.1
2.1
1.1
5.2
-0.1
5.2
0.01
427.5