Chutian Statements
00
Chutian 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
326.07
100
219.59
67.3
106.47
32.7
25.38
7.8
47.395
14.5
62.592
19.2
43.882
13.5
3.472
1.1
-0.177
-0.05
47.178
14.5
3.995
1.2
43.233
13.3
0.094
461.14
480.88
100
363.49
75.6
117.39
24.4
27.721
5.8
56.092
11.7
68.565
14.3
48.826
10.2
-5.529
-1.1
-1.311
-0.3
39.577
8.2
-0.974
-0.2
40.62
8.4
0.088
461.14
547.87
100
391.03
71.4
156.84
28.6
27.036
4.9
82.68
15.1
98.428
18
58.417
10.7
9.391
1.7
-0.012
-0.002
66.073
12.1
11.883
2.2
54.216
9.9
0.118
461.14
427.76
100
313.64
73.3
114.12
26.7
26.071
6.1
64.065
15
81.988
19.2
32.135
7.5
3.742
0.9
-0.922
-0.2
34.955
8.2
4.677
1.1
30.38
7.1
0.066
461.14
262.88
100
148.35
56.4
114.54
43.6
20.172
7.7
51.915
19.7
74.69
28.4
39.847
15.2
4.597
1.7
-1.933
-0.7
42.515
16.2
1.925
0.7
40.769
15.5
0.088
461.14
460.34
100
342.96
74.5
117.38
25.5
24.364
5.3
53.916
11.7
72.826
15.8
44.556
9.7
4.083
0.9
-8.99
-2
39.602
8.6
7.561
1.6
35.434
7.7
0.083
427.18
358.34
100
293.09
81.8
65.242
18.2
19.646
5.5
54.575
15.2
69.463
19.4
-4.221
-1.2
4.126
1.2
-0.611
-0.2
-0.67
-0.2
-3.142
-0.9
2.659
0.7
0.006
443.25
212.43
100
147.15
69.3
65.289
30.7
21.058
9.9
47.345
22.3
61.041
28.7
4.248
2
3.542
1.7
-0.556
-0.3
7.182
3.4
-0.153
-0.07
7.524
3.5
0.016
461.14
277.7
100
199.2
71.7
78.5
28.3
20.8
7.5
49.9
18
64.4
23.2
14.1
5.1
2.4
0.9
1
0.4
17.5
6.3
0.5
0.2
17.1
6.2
0.04
461.1
368.4
100
252.9
68.6
115.5
31.4
24.5
6.7
39.3
10.7
60.1
16.3
55.4
15
1.9
0.5
1.6
0.4
58.9
16
7.9
2.1
51.2
13.9
0.13
382.7
196.03
100
131.31
67
64.714
33
19.841
10.1
36.388
18.6
45.725
23.3
18.988
9.7
1.235
0.6
-0.002
-0.001
20.221
10.3
2.172
1.1
18.135
9.3
0.047
382.74
270.3
100
178.5
66
91.8
34
20.3
7.5
49.9
18.5
71.2
26.3
20.6
7.6
2.1
0.8
-0.1
-0.04
22.6
8.4
1.1
0.4
22
8.1
0.06
382.7
190.4
100
124.4
65.3
66.1
34.7
13.9
7.3
41.3
21.7
51.7
27.2
14.4
7.6
1.4
0.7
-1.1
-0.6
14.6
7.7
3.1
1.6
12.9
6.8
0.03
382.7
370.6
100
253.3
68.3
117.3
31.7
20.8
5.6
34.3
9.3
53.1
14.3
64.1
17.3
1.6
0.4
0.8
0.2
67
18.1
6.7
1.8
59.7
16.1
0.16
382.7