Luxshare Precision Statements
00
Luxshare Precision 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
51 191.2
100
44 792.9
87.5
6 398.3
12.5
2 311.44
4.5
1 717.5
3.4
3 922.54
7.7
2 475.76
4.8
877.19
1.7
-4.987
-0.01
3 351.69
6.5
163.17
0.3
2 925.14
5.7
0.399
7 329.7
76 030.64
100
67 714.28
89.1
8 316.37
10.9
2 044.72
2.7
2 417.27
3.2
4 668.23
6.1
3 648.13
4.8
309.6
0.4
29.373
0.04
4 063.53
5.3
95.572
0.1
3 578.48
4.7
0.5
7 156.22
57 903.64
100
50 058.24
86.5
7 845.4
13.5
2 417.83
4.2
1 686.3
2.9
4 533.2
7.8
3 312.2
5.7
537.42
0.9
-0.405
-0.0007
3 876.84
6.7
327.71
0.6
3 018.45
5.2
0.419
7 197.11
48 028.86
100
42 738.11
89
5 290.74
11
1 779.79
3.7
1 335.64
2.8
3 165.89
6.6
2 124.85
4.4
621.86
1.3
-6.419
-0.01
2 765.13
5.8
139.03
0.3
2 337.79
4.9
0.363
6 447.36
49 942.33
100
45 065.49
90.2
4 876.84
9.8
1 946.43
3.9
969.4
1.9
2 723.72
5.5
2 153.11
4.3
29.883
0.06
2.576
0.005
2 179.55
4.4
79.518
0.2
2 017.93
4
0.25
8 071.73
68 776.14
100
61 318.69
89.2
7 457.45
10.8
2 251.75
3.3
2 005.95
2.9
4 496.27
6.5
2 961.19
4.3
46.313
0.07
45.482
0.07
3 072.16
4.5
-231.68
-0.3
2 762.83
4
0.387
7 130.74
63 291.09
100
55 146.63
87.1
8 144.46
12.9
2 556.45
4
1 705.59
2.7
4 399.97
7
3 744.49
5.9
-101.56
-0.2
-46.89
-0.07
3 622.09
5.7
574.85
0.9
2 616.24
4.1
0.359
7 294.6
40 361.45
100
35 157.01
87.1
5 204.44
12.9
1 950.98
4.8
1 185.62
2.9
3 068.99
7.6
2 135.45
5.3
32.27
0.08
6.207
0.02
2 176.51
5.4
122.84
0.3
1 980.71
4.9
0.275
7 202.32
41 599.71
100
36 782.88
88.4
4 816.84
11.6
1 687.86
4.1
1 057.1
2.5
2 680.59
6.4
2 136.25
5.1
152.17
0.4
-1.293
-0.003
2 287.22
5.5
201.31
0.5
1 803.32
4.3
0.255
7 077.04
72 933.51
100
67 139.08
92.1
5 794.44
7.9
1 841.02
2.5
1 367.15
1.9
2 989.94
4.1
2 804.5
3.8
-145.08
-0.2
0.761
0.001
2 662.69
3.7
-21.073
-0.03
2 380.86
3.3
0.34
7 003.58
32 865.6
100
27 653.9
84.1
5 211.7
15.9
2 172.32
6.6
1 310.31
4
3 349.05
10.2
1 862.65
5.7
89.019
0.3
-2.217
-0.007
1 907.41
5.8
135.85
0.4
1 600.43
4.9
0.221
7 245.78
27 127.97
100
22 916.16
84.5
4 211.81
15.5
1 267.02
4.7
1 166.23
4.3
2 235.36
8.2
1 976.45
7.3
25.183
0.09
-26.558
-0.1
1 971.77
7.3
-32.536
-0.1
1 739.72
6.4
0.247
7 039.05
21 019
100
17 533
83.4
3 486
16.6
1 362
6.5
715
3.4
1 936
9.2
1 550
7.4
50
0.2
3
0.01
1 601
7.6
240
1.1
1 350
6.4
0.19
7 032
32 973
100
28 113
85.3
4 860
14.7
1 279
3.9
1 164
3.5
2 421
7.3
2 439
7.4
19
0.06
1
0.003
2 427
7.4
-236
-0.7
2 546
7.7
0.33
7 625
23 076
100
17 994
78
5 082
22
1 898
8.2
775
3.4
2 499
10.8
2 584
11.2
34
0.1
-14
-0.06
2 621
11.4
415
1.8
2 142
9.3
0.31
6 997
19 938
100
15 985
80.2
3 954
19.8
1 540
7.7
560
2.8
2 050
10.3
1 903
9.5
-18
-0.09
-9
-0.05
1 887
9.5
291
1.5
1 556
7.8
0.22
6 985
16 513
100
13 929
84.4
2 584
15.6
1 028
6.2
451
2.7
1 414
8.6
1 170
7.1
38
0.2
-10
-0.06
1 201
7.3
175
1.1
982
5.9
0.14
6 982
24 680
100
20 068
81.3
4 612
18.7
1 491
6
908
3.7
2 469
10
2 143
8.7
-43
-0.2
-29
-0.1
2 077
8.4
175
0.7
1 826
7.4
0.26
6 954
16 395
100
12 887
78.6
3 508
21.4
1 306
8
510
3.1
1 733
10.6
1 775
10.8
-25
-0.2
-8
-0.05
1 742
10.6
270
1.6
1 386
8.5
0.2
6 954
12 422
100
10 065
81
2 357
19
890
7.2
353
2.8
1 165
9.4
1 192
9.6
-40
-0.3
-61
-0.5
1 091
8.8
173
1.4
886
7.1
0.13
7 030
9 019
100
7 351
81.5
1 668
18.5
688
7.6
259
2.9
886
9.8
782
8.7
-48
-0.5
-12
-0.1
724
8
90
1
616
6.8
0.09
6 954
13 719
100
10 811
78.8
2 907
21.2
781
5.7
513
3.7
1 447
10.5
1 460
10.6
-145
-1.06
26
0.2
1 344
9.8
178
1.3
1 066
7.8
0.15
6 954
10 105
100
7 933
78.5
2 172
21.5
801
7.9
306
3
1 103
10.9
1 070
10.6
-19
-0.2
-3
-0.03
1 049
10.4
189
1.9
831
8.2
0.12
6 954
6 622
100
5 358
80.9
1 264
19.1
—
0
784
11.8
744
11.2
520
7.9
27
0.4
-34
-0.5
514
7.8
48
0.7
493
7.4
0.07
6 971
5 404
100
4 365
80.8
1 039
19.2
—
0
618
11.4
589
10.9
450
8.3
-74
-1.4
-1
-0.02
375
6.9
54
1
333
6.2
0.05
6 971
8 928
7 441
1 487
477
242
772
714
30
-4
742
77
608
0.09
6 971
5 612
4 407
1 205
506
215
715
489
-2
-5
483
82
400
0.06
6 971
4 354
3 399
956
—
550
492
463
20
-29
452
70
381
0.05
6 986
3 933
3 133
800
—
444
447
353
-16
28
362
62
301
0.04
6 986
5 346
4 308
1 038
—
515
527
511
38
10
575
78
476
0.07
6 986
3 664
2 902
762
—
426
428
334
-17
25
341
56
280
0.04
6 955
2 656
2 048
608
—
352
355
253
-20
9
243
39
202
0.03
6 183
2 097
1 621
476
—
259
259
216
-12
26
230
33
199
0.03
6 168
3 154
2 412
743
—
313
314
428
3
50
479
44
426
0.07
6 168
2 561
1 936
625
—
296
297
328
13
6
344
50
271
0.04
6 168
2 613
2 119
494
—
248
252
242
19
21
281
39
229
0.04
5 997
1 811
1 406
405
—
231
231
174
—
14
188
27
153
0.02
6 168
2 180
1 663
518
—
265
263
254
-55
26
225
32
200
0.03
5 839
1 910
1 440
469
—
195
195
275
-2
15
287
39
193
0.03
5 700
1 850
1 415
435
—
197
198
237
-51
12
198
32
148
0.03
5 683
1 356
1 116
240
—
129
129
111
34
8
153
22
90
0.02
4 059
1 538
1 223
315
—
143
156
159
25
30
215
37
120
0.02
5 683
1 267
1 000
267
—
110
111
156
-5
2
153
21
101
0.02
5 683
1 004
811
193
—
88
87
106
-6
10
110
11
74
0.01
5 683
783
639
144
—
82
82
62
-8
10
65
13
45
0.01
5 683
985
784
201
—
84
86
116
-11
2
107
15
77
0.01
5 683