Qiming Information Statements
00
Qiming Information 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
325.52
100
256.49
78.8
69.025
21.2
14.227
4.4
40.272
12.4
52.288
16.1
16.737
5.1
3.561
1.1
0.096
0.03
20.54
6.3
0.168
0.05
20.372
6.3
0.05
408.55
280.36
100
211.76
75.5
68.602
24.5
14.129
5
30.301
10.8
37.137
13.2
31.465
11.2
3.584
1.3
-0.471
-0.2
34.579
12.3
1.449
0.5
33.129
11.8
0.081
408.55
191.37
100
167.94
87.8
23.428
12.2
9.251
4.8
2.177
1.1
12.733
6.7
10.696
5.6
2.948
1.5
0.001
0.0005
13.644
7.1
2.226
1.2
11.419
6
0.028
408.55
495.91
100
418.12
84.3
77.795
15.7
29.829
6
71.309
14.4
84.767
17.1
-6.972
-1.4
11.054
2.2
0.131
0.03
4.213
0.8
-1.435
-0.3
5.648
1.1
0.014
408.55
271.41
100
207.47
76.4
63.938
23.6
29.719
11
28.017
10.3
55.19
20.3
8.747
3.2
5.587
2.1
0.053
0.02
14.388
5.3
0.079
0.03
14.308
5.3
0.035
408.55
490.23
100
399.87
81.6
90.357
18.4
20.107
4.1
23.527
4.8
45.392
9.3
44.965
9.2
4.775
1
0.754
0.2
50.494
10.3
5.69
1.2
44.804
9.1
0.11
408.55
283.57
100
251.59
88.7
31.981
11.3
6.538
2.3
18.029
6.4
25.173
8.9
6.808
2.4
3.027
1.1
0.274
0.1
10.13
3.6
1.73
0.6
8.4
3
0.021
408.55
445.48
100
361.15
81.1
84.33
18.9
45.442
10.2
55.749
12.5
94.82
21.3
-10.489
-2.4
2.923
0.7
0.173
0.04
-7.308
-1.6
-3.232
-0.7
-4.076
-0.9
-0.01
408.55
160.31
100
115.82
72.2
44.493
27.8
19.134
11.9
24.104
15
42.004
26.2
2.489
1.6
5.067
3.2
0.292
0.2
7.849
4.9
1.2
0.7
6.649
4.1
0.016
408.55
288.44
100
215.07
74.6
73.368
25.4
10.793
3.7
28.87
10
40.39
14
32.977
11.4
4.964
1.7
1.438
0.5
39.38
13.7
7.15
2.5
32.23
11.2
0.079
408.55
157
100
133.1
84.8
23.9
15.2
4.7
3
17.5
11.1
20.6
13.1
3.3
2.1
3.7
2.4
—
0
7
4.5
1.4
0.9
5.6
3.6
0.01
408.5
587.1
100
427.5
72.8
159.6
27.2
40.6
6.9
52.5
8.9
96.6
16.5
63
10.7
7.6
1.3
-26.3
-4.5
44.3
7.5
6.1
1
38.2
6.5
0.09
408.5
358.5
100
288.9
80.6
69.6
19.4
23.4
6.5
35.4
9.9
46.4
12.9
23.3
6.5
2.7
0.8
—
0
26
7.3
1.6
0.4
24.4
6.8
0.06
408.5
487.8
100
381.4
78.2
106.3
21.8
13.3
2.7
28.6
5.9
40.4
8.3
66
13.5
2.6
0.5
0.2
0.04
68.8
14.1
7.7
1.6
59.7
12.2
0.15
408.5
118.5
100
92.5
78.1
26
21.9
6.3
5.3
18.5
15.6
22.5
19
3.5
3
2.2
1.9
—
0
5.6
4.7
1
0.8
4.3
3.6
0.01
408.5
732.3
100
587.3
80.2
145
19.8
27.9
3.8
54.6
7.5
91.2
12.5
53.8
7.3
1.7
0.2
—
0
55.5
7.6
5.5
0.8
48.9
6.7
0.12
408.5
279.3
100
241.3
86.4
38
13.6
4.6
1.6
16.5
5.9
17
6.1
21
7.5
3.6
1.3
—
0
24.6
8.8
2.3
0.8
21.5
7.7
0.05
408.5
238.8
100
198.2
83
40.7
17
3.3
1.4
23.7
9.9
23.9
10
16.7
7
4.8
2
0.1
0.04
21.6
9
5.7
2.4
14.2
5.9
0.03
408.5
270.9
100
243.2
89.8
27.7
10.2
3.3
1.2
21.3
7.9
22.9
8.5
4.8
1.8
2.2
0.8
—
0
7
2.6
0.5
0.2
6.3
2.3
0.02
408.5
690.3
100
590.8
85.6
99.5
14.4
10.7
1.6
50.7
7.3
62.1
9
37.4
5.4
3
0.4
—
0
40.4
5.9
7.4
1.1
32
4.6
0.08
408.5
315.3
100
265.3
84.1
50
15.9
6.4
2
24.5
7.8
28.7
9.1
21.3
6.8
2.9
0.9
—
0
24.2
7.7
4
1.3
17.7
5.6
0.04
408.5
359
100
307.5
85.7
51.5
14.3
—
0
35.2
9.8
35.4
9.9
16.1
4.5
4.8
1.3
—
0
20.9
5.8
-2
-0.6
21.3
5.9
0.05
408.5
223.5
100
183.9
82.3
39.6
17.7
—
0
36
16.1
35.2
15.7
4.4
2
1.3
0.6
—
0
5.6
2.5
2.7
1.2
1.2
0.5
—
408.5
812.5
693.4
119.1
25.2
44.2
74.1
45
4
-10.3
38.3
2.8
34
0.08
408.5
324.3
277.4
46.9
—
0.3
33.6
13.3
1.7
2.8
17.8
2.8
13.2
0.03
413
312.3
272.1
40.2
—
34.4
35.5
4.7
2.6
2.9
10.2
2.7
4.8
0.01
408.5
263.2
234.4
28.7
—
34.2
32.9
-4.2
4.6
2.3
2.8
0.3
1.3
—
408.5
667
555.5
111.5
—
62.9
111.8
-0.3
3.6
44.8
48.1
0.7
45.3
0.11
408.5
230.5
186.8
43.6
—
45.3
45.7
-2
1.2
1.9
1.1
1
-0.7
—
408.5
201.6
161.5
40.1
—
42.5
43.1
-3
1.4
3.2
1.7
0.4
0.5
—
408.5
170.7
137.2
33.6
—
33.8
34.7
-1.2
1.5
1.9
2.3
0.9
0.7
—
408.5
627.8
470.9
156.9
—
91.9
127.1
29.8
2.5
-17.3
15.1
2.7
12.2
0.03
408.5
274.9
231.1
43.8
—
55.5
57.1
-13.3
1.8
1.4
-10.1
—
-10.8
-0.03
408.5
293.3
240
53.3
—
51.6
52.4
0.9
0.1
1.1
2.1
2.7
0.7
—
408.5
192.9
158.2
34.7
—
33.3
33.4
1.4
1.1
1.4
3.8
0.9
1
—
408.5
607.1
530.2
77
—
56.5
81.5
-4.6
-1.5
5.9
-0.2
-5.7
4.2
0.01
408.5
297
244.3
52.7
—
55.3
55.6
-3
-0.1
5.4
2.3
0.1
2.2
0.01
408.5
326.6
274.8
51.7
—
55.4
58
-6.2
1.9
5
0.7
—
0.5
—
408.5
157
118.5
38.5
—
40.1
40.2
-1.7
0.8
1.6
0.7
1.3
0.8
—
408.5
639.5
539.1
100.4
—
102.5
110.2
-9.8
-1.5
9.8
-1.6
-4.7
4.1
0.01
408.5
264.5
221.2
43.3
—
42.9
44.7
-1.4
-1.5
3.1
0.1
0.2
1.6
—
408.5
267.5
229.3
38.2
—
37.9
40.5
-2.3
0.7
3.7
2.1
1.4
0.9
—
408.5
168.9
136.3
32.6
—
32.8
34.1
-1.5
-0.1
2.1
0.5
0.6
1
—
408.5
524.1
510.7
13.4
—
48.7
50.8
-37.4
-1.3
7.5
-31.2
-6.2
-22.8
-0.06
408.5