Northking Information Statements
00
Northking 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
1 099.3
100
835.59
76
263.71
24
104.9
9.5
58.697
5.3
164.27
14.9
99.436
9
0.097
0.009
-0.007
-0.0006
99.527
9.1
0.954
0.09
98.572
9
0.23
427.73
1 023.38
100
780.5
76.3
242.88
23.7
98.659
9.6
61.763
6
158.9
15.5
83.983
8.2
0.647
0.06
-0.091
-0.009
84.516
8.3
-4.414
-0.4
88.93
8.7
0.202
440.86
999.94
100
789.02
78.9
210.92
21.1
96.351
9.6
62.847
6.3
157.15
15.7
53.775
5.4
4.291
0.4
-0.037
-0.004
58.208
5.8
-3.084
-0.3
61.292
6.1
0.139
440.85
966.38
100
758.74
78.5
207.64
21.5
99.661
10.3
25.332
2.6
116.95
12.1
90.686
9.4
0.876
0.09
-0.023
-0.002
91.548
9.5
2.857
0.3
88.69
9.2
0.2
444.53
978.3
100
760.8
77.8
217.5
22.2
85.832
8.8
48.291
4.9
129.73
13.3
87.768
9
1.561
0.2
-0.177
-0.02
89.158
9.1
5.813
0.6
83.345
8.5
0.195
427.5
895.66
100
679.89
75.9
215.78
24.1
81.33
9.1
60.108
6.7
137.9
15.4
77.876
8.7
0.801
0.09
0.008
0.0009
78.715
8.8
-2.032
-0.2
80.749
9
0.246
327.7
832.94
100
672.99
80.8
159.95
19.2
79.608
9.6
61.914
7.4
141.86
17
18.094
2.2
3.603
0.4
-0.083
-0.01
21.617
2.6
-2.558
-0.3
24.253
2.9
0.079
308.68
831.3
100
657.57
79.1
173.72
20.9
82.113
9.9
50.38
6.1
130.02
15.6
43.702
5.3
2.219
0.3
-0.217
-0.03
45.688
5.5
1.602
0.2
44.193
5.3
0.143
309.08
786.7
100
601.74
76.5
184.96
23.5
66.454
8.4
56.66
7.2
120.64
15.3
64.324
8.2
2.588
0.3
-0.087
-0.01
66.825
8.5
2.672
0.3
64.169
8.2
0.204
314.9
742.84
100
566.08
76.2
176.75
23.8
66.085
8.9
57.984
7.8
115.26
15.5
61.492
8.3
3.753
0.5
-0.273
-0.04
64.891
8.7
-5.005
-0.7
69.896
9.4
0.222
314.9
693.4
100
530.2
76.5
163.2
23.5
66.3
9.6
43.4
6.3
114.9
16.6
48.4
7
5.1
0.7
-0.2
-0.03
53.2
7.7
0.8
0.1
52.3
7.5
0.23
224.9
708.5
100
515.4
72.7
193.1
27.3
64.9
9.2
37
5.2
101
14.3
92.1
13
8.2
1.2
-0.1
-0.01
100.1
14.1
8.2
1.2
92
13
0.41
224.9
617.4
100
433.5
70.2
183.9
29.8
52.6
8.5
41.5
6.7
90.2
14.6
93.7
15.2
1.1
0.2
—
0
94.7
15.3
2.9
0.5
91.7
14.9
0.41
225.3
557.6
100
392.1
70.3
165.5
29.7
42.9
7.7
48.7
8.7
88.9
15.9
76.6
13.7
0.3
0.05
0.6
0.1
77.5
13.9
9.3
1.7
68.2
12.2
0.33
206.2
409.1
100
326.4
79.8
82.7
20.2
32.4
7.9
30.3
7.4
58.4
14.3
24.3
5.9
-0.1
-0.02
—
0
24.2
5.9
—
0
24.2
5.9
0.14
168.7
503.7
100
377.9
75
125.8
25
38
7.5
28.2
5.6
63.1
12.5
62.7
12.4
-1.5
-0.3
0.1
0.02
61.3
12.2
4.9
1
56.4
11.2
0.33
168.7
442.9
100
310.7
70.2
132.2
29.8
32.9
7.4
26.5
6
57.1
12.9
75.1
17
-1.8
-0.4
-0.1
-0.02
73.3
16.6
7.4
1.7
65.9
14.9
0.39
168.7
384.7
100
287.7
74.8
97
25.2
25.2
6.6
41.3
10.7
65.1
16.9
31.9
8.3
-1.6
-0.4
—
0
30.2
7.9
0.8
0.2
29.4
7.6
0.18
164.9
355.6
100
270.5
76.1
85.1
23.9
27.7
7.8
31.4
8.8
58.8
16.5
26.3
7.4
-1
-0.3
—
0
25.3
7.1
2.2
0.6
23.1
6.5
0.14
168.7