Changzhou Statements
00
Changzhou 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
1 010.75
100
925.18
91.5
85.57
8.5
23.619
2.3
15.612
1.5
36.554
3.6
49.016
4.8
5.609
0.6
-1.114
-0.1
53.51
5.3
5.976
0.6
45.531
4.5
0.244
186.28
877.69
100
814.76
92.8
62.929
7.2
22.768
2.6
17.838
2
41.353
4.7
21.576
2.5
7.835
0.9
-0.7
-0.08
22.828
2.6
-0.996
-0.1
23.38
2.7
0.119
195.8
808.84
100
756.83
93.6
52.008
6.4
21.921
2.7
15.263
1.9
33.685
4.2
18.322
2.3
-0.818
-0.1
-0.09
-0.01
17.414
2.2
1.365
0.2
15.642
1.9
0.08
194.42
883.28
100
802.25
90.8
81.03
9.2
39.336
4.5
12.011
1.4
51.78
5.9
29.249
3.3
-6.872
-0.8
-0.268
-0.03
21.514
2.4
-3.342
-0.4
24.419
2.8
0.126
194.42
815.74
100
753.21
92.3
62.534
7.7
27.466
3.4
22.999
2.8
46.009
5.6
16.525
2
2.83
0.3
-2.636
-0.3
16.729
2.1
-0.196
-0.02
16.188
2
0.081
200.96
763.69
100
694.96
91
68.73
9
23.17
3
11.583
1.5
38.601
5.1
30.13
3.9
6.988
0.9
-0.232
-0.03
36.876
4.8
3.993
0.5
31.946
4.2
0.167
191.72
705.65
100
675.03
95.7
30.622
4.3
12.05
1.7
15.114
2.1
20.923
3
9.7
1.4
1.477
0.2
-0.296
-0.04
11.235
1.6
-0.384
-0.05
11.04
1.6
0.055
199.06
618.51
100
550.44
89
68.072
11
27.761
4.5
29.475
4.8
43.326
7
24.746
4
-1.921
-0.3
-5.28
-0.9
17.688
2.9
2.214
0.4
13.523
2.2
0.11
122.8
536.92
100
516.65
96.2
20.263
3.8
13.918
2.6
12.992
2.4
26.68
5
-6.418
-1.2
15.073
2.8
3.686
0.7
12.492
2.3
-3.959
-0.7
17.196
3.2
0.086
199.06
299.91
100
308.32
102.8
-8.407
-2.8
13.795
4.6
2.253
0.8
14.519
4.8
-22.926
-7.6
-0.009
-0.003
-2.164
-0.7
-25.099
-8.4
-3.047
-1.02
-22.796
-7.6
-0.152
150.4
576.6
100
500.3
86.8
76.4
13.3
14.8
2.6
10.4
1.8
24.1
4.2
52.2
9.1
-0.1
-0.02
0.9
0.2
53
9.2
6.2
1.1
46.1
8
0.29
160
648.7
100
566.9
87.4
81.8
12.6
21
3.2
19.4
3
37.8
5.8
43.9
6.8
31.4
4.8
7.7
1.2
83.5
12.9
17.4
2.7
65.9
10.2
0.41
160
412.2
100
356.9
86.6
55.3
13.4
13.6
3.3
-6.6
-1.6
0
0
55.3
13.4
-17.8
-4.3
-0.3
-0.07
37.1
9
4.9
1.2
31.4
7.6
0.2
160
448.8
100
349.7
77.9
99.2
22.1
10.6
2.4
39.1
8.7
55.4
12.3
43.7
9.7
-9.7
-2.2
-1.6
-0.4
32.4
7.2
4.3
1
27.1
6
0.17
160
293.2
100
255
87
38.2
13
6.4
2.2
10.6
3.6
15.3
5.2
22.9
7.8
-8.5
-2.9
1.5
0.5
15.9
5.4
1.9
0.6
13.4
4.6
0.08
160
368.2
100
330.7
89.8
37.5
10.2
11.1
3
82.7
22.5
131.7
35.8
-94.2
-25.6
-14.4
-3.9
-0.4
-0.1
-109.7
-29.8
-11.3
-3.07
-98.8
-26.8
-0.62
160
298.9
100
246.8
82.6
52.2
17.5
9.3
3.1
26.7
8.9
33.7
11.3
18.4
6.2
-10.5
-3.5
0.1
0.03
8
2.7
-2.6
-0.9
9.5
3.2
0.06
160
327.2
100
271.9
83.1
55.3
16.9
7.3
2.2
14.6
4.5
23.3
7.1
32
9.8
-16.6
-5.07
0.1
0.03
15.5
4.7
1
0.3
13.4
4.1
0.08
160
190
100
179.2
94.3
10.8
5.7
7.5
3.9
19.8
10.4
20.7
10.9
-9.9
-5.2
-16.1
-8.5
0.4
0.2
-25.6
-13.5
-5
-2.6
-21.2
-11.2
-0.13
160
231.3
100
227.9
98.5
3.4
1.5
12.3
5.3
15.5
6.7
48.6
21
-45.3
-19.6
-25.6
-11.07
-3.5
-1.5
9.6
4.2
-5.7
-2.5
15
6.5
0.09
160
344.1
100
321.5
93.4
22.6
6.6
7.2
2.1
36.8
10.7
43.1
12.5
-20.6
-6
66
19.2
3.9
1.1
49.3
14.3
2.9
0.8
45.3
13.2
0.28
160
694.3
100
613
88.3
81.3
11.7
—
0
43.7
6.3
49.2
7.1
32.1
4.6
-22.3
-3.2
1
0.1
10.8
1.6
-1.8
-0.3
11.4
1.6
0.07
160
260.7
100
217.5
83.4
43.2
16.6
—
0
22.5
8.6
15.1
5.8
28.1
10.8
-17.9
-6.9
-0.1
-0.04
10.1
3.9
1.9
0.7
7.5
2.9
0.05
160
340.4
100
293.1
86.1
47.3
13.9
—
0
38.6
11.3
41.1
12.1
6.3
1.9
-20.6
-6.05
-7.1
-2.09
-21.1
-6.2
9.9
2.9
-32
-9.4
-0.2
160
438.3
100
375.3
85.6
63
14.4
—
0
49.6
11.3
48.6
11.1
14.4
3.3
-20.4
-4.7
3.1
0.7
-2.9
-0.7
-5.1
-1.2
1.4
0.3
0.01
160
506.7
100
446.3
88.1
60.4
11.9
—
0
47.9
9.5
50.2
9.9
10.2
2
-16.5
-3.3
2.2
0.4
-4.1
-0.8
-5.8
-1.1
0.6
0.1
—
160
327
100
280.2
85.7
46.8
14.3
—
0
31.8
9.7
23.6
7.2
23.2
7.1
-14.1
-4.3
-0.1
-0.03
9
2.8
1.1
0.3
7
2.1
0.04
160
280.8
100
228.8
81.5
51.9
18.5
—
0
63.6
22.6
64.1
22.8
-12.1
-4.3
-23.5
-8.4
3.1
1.1
-32.6
-11.6
-7.6
-2.7
-26.3
-9.4
-0.16
160
331.9
100
284.2
85.6
47.7
14.4
—
0
30.3
9.1
43.2
13
4.5
1.4
6.6
2
2.4
0.7
13.5
4.1
-2
-0.6
15.5
4.7
0.1
160
541
100
475.8
87.9
65.2
12.1
—
0
36.1
6.7
41.7
7.7
23.6
4.4
-1.5
-0.3
1.9
0.4
24
4.4
4.6
0.9
19.3
3.6
0.12
160
242.1
100
204.9
84.6
37.2
15.4
—
0
26.1
10.8
21.5
8.9
15.7
6.5
-5
-2.07
2
0.8
12.7
5.2
2
0.8
10.7
4.4
0.07
160
290.8
100
250.7
86.2
40.1
13.8
—
0
38.5
13.2
39.7
13.7
0.4
0.1
-11.9
-4.09
-1
-0.3
-12.5
-4.3
-1.6
-0.6
-10.9
-3.7
-0.07
160
328.5
100
277.3
84.4
51.2
15.6
—
0
29.7
9
32.5
9.9
18.8
5.7
0.2
0.06
2.7
0.8
21.6
6.6
2.9
0.9
18.8
5.7
0.12
160
260.1
100
219.8
84.5
40.3
15.5
—
0
23.8
9.2
13.9
5.3
26.3
10.1
4.5
1.7
3.2
1.2
34
13.1
7
2.7
27.1
10.4
0.17
160
212.7
100
173.1
81.4
39.6
18.6
—
0
23.1
10.9
23.6
11.1
16.1
7.6
5.8
2.7
1.3
0.6
23.2
10.9
3.6
1.7
19.6
9.2
0.12
160
255.2
100
204.8
80.3
50.4
19.7
—
0
24.9
9.8
48.9
19.2
1.6
0.6
10.7
4.2
2.1
0.8
14.4
5.6
—
0
14.4
5.6
0.09
160
206.8
100
188.9
91.3
17.9
8.7
—
0
22.7
11
24.4
11.8
-6.5
-3.1
11
5.3
1.2
0.6
5.7
2.8
1.2
0.6
4.4
2.1
0.03
160
200.6
100
182.3
90.9
18.3
9.1
—
0
26.4
13.2
26.8
13.4
-8.6
-4.3
10.6
5.3
1.9
0.9
4
2
0.9
0.4
3
1.5
0.02
160
200.2
100
171.8
85.8
28.4
14.2
—
0
21.4
10.7
21.1
10.5
7.3
3.6
10.4
5.2
1.2
0.6
18.8
9.4
2.8
1.4
16
8
0.1
160
240.5
100
201.5
83.8
39
16.2
—
0
24.8
10.3
29.6
12.3
9.4
3.9
11.5
4.8
-4
-1.7
16.9
7
1.2
0.5
15.6
6.5
0.1
160
196.4
100
164.1
83.6
32.3
16.4
—
0
20.2
10.3
19.2
9.8
13.2
6.7
11.1
5.7
2.9
1.5
27.2
13.8
4
2
23.1
11.8
0.14
160