Beijing SuperMap Statements
30
Beijing SuperMap 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
580.05
292.62
287.43
60.634
160.96
211.17
76.265
5.999
3.858
86.194
6.329
82.476
0.166
496.74
395.54
100
180.79
45.7
214.76
54.3
57.693
14.6
123.82
31.3
178.96
45.2
35.797
9.1
5.251
1.3
0.115
0.03
41.081
10.4
1.652
0.4
40.774
10.3
0.084
488
294.96
100
120.02
40.7
174.95
59.3
53.512
18.1
119.84
40.6
168.22
57
6.723
2.3
7.183
2.4
0.488
0.2
14.403
4.9
4.366
1.5
12.187
4.1
0.025
492.77
591.14
100
431.02
72.9
160.12
27.1
82.873
14
268.7
45.5
599.52
101.4
-439.41
-74.3
12.776
2.2
2.117
0.4
-427.43
-72.3
-26.106
-4.4
-400.86
-67.8
-0.819
489.55
557.88
100
215.73
38.7
342.15
61.3
61.318
11
181.2
32.5
238.98
42.8
103.17
18.5
5.789
1
0.176
0.03
109.13
19.6
-1.254
-0.2
111.84
20
0.23
486.02
169.37
100
95.766
56.5
73.606
43.5
59.401
35.1
90.75
53.6
146.64
86.6
-73.038
-43.1
5.139
3
6.793
4
-61.106
-36.08
1.274
0.8
-61.318
-36.2
-0.124
493.08
277.3
100
121.62
43.9
155.68
56.1
47.405
17.1
116.11
41.9
151.29
54.6
4.393
1.6
8.332
3
-0.207
-0.07
12.522
4.5
3.022
1.1
11.695
4.2
0.024
489.55
712.97
100
317.1
44.5
395.87
55.5
76.308
10.7
213.52
29.9
285.79
40.1
110.08
15.4
8.194
1.1
1.414
0.2
119.69
16.8
22.313
3.1
97.172
13.6
0.197
492.53
538.18
100
193.18
35.9
345
64.1
41.961
7.8
178.97
33.3
216.11
40.2
128.89
23.9
3.129
0.6
5.888
1.1
138.2
25.7
3.815
0.7
134.97
25.1
0.276
488.47
354.41
100
171.89
48.5
182.52
51.5
58.035
16.4
90.685
25.6
144.84
40.9
37.678
10.6
5.369
1.5
1.467
0.4
44.625
12.6
1.848
0.5
43.897
12.4
0.084
520.34
269.5
100
130
48.2
139.6
51.8
41
15.2
98.3
36.5
129
47.9
10.6
3.9
2.3
0.9
1.4
0.5
14.3
5.3
3.5
1.3
11.6
4.3
0.03
452.4
652.3
100
295.4
45.3
356.9
54.7
79.7
12.2
183.4
28.1
256.6
39.3
100.4
15.4
2.7
0.4
2.4
0.4
105.5
16.2
14.8
2.3
89.9
13.8
0.19
483.3
434.5
100
161
37.1
273.5
62.9
59.4
13.7
107.8
24.8
162.6
37.4
110.9
25.5
2
0.5
0.2
0.05
113.2
26.1
10.1
2.3
103.1
23.7
0.23
448.4
301.6
100
136.1
45.1
165.5
54.9
52.4
17.4
97.6
32.4
138.7
46
26.8
8.9
3.6
1.2
3.7
1.2
34.1
11.3
1.3
0.4
32.8
10.9
0.07
455.9
221.6
100
99.7
45
121.9
55
32.8
14.8
84.7
38.2
116.7
52.7
5.2
2.3
3.4
1.5
1.6
0.7
10.2
4.6
2.6
1.2
8.8
4
0.02
449.5
681.7
100
336.9
49.4
344.8
50.6
79.1
11.6
176.6
25.9
251.3
36.9
93.5
13.7
1.5
0.2
7.8
1.1
102.8
15.1
13.8
2
90.6
13.3
0.2
449.5
413.6
100
165.7
40.1
247.8
59.9
72
17.4
103.1
24.9
156.5
37.8
91.3
22.1
0.6
0.1
2.8
0.7
94.7
22.9
8.4
2
87.7
21.2
0.2
449.5
423.4
100
194.8
46
228.6
54
45.7
10.8
157.4
37.2
199.6
47.1
28.9
6.8
3.4
0.8
2.8
0.7
35.2
8.3
2.8
0.7
33.2
7.8
0.07
449.5
216.4
100
100.7
46.5
115.7
53.5
32.5
15
87.5
40.4
112.6
52
3.1
1.4
2
0.9
2.3
1.1
7.3
3.4
1.1
0.5
7.7
3.6
0.02
449.5
602.2
100
307.3
51
294.9
49
60.3
10
188.6
31.3
233.4
38.8
61.6
10.2
-0.2
-0.03
-6.3
-1.05
55.2
9.2
1.7
0.3
61.5
10.2
0.14
449.5
362.3
100
156.8
43.3
205.4
56.7
67.7
18.7
88.5
24.4
150.9
41.7
54.6
15.1
1.9
0.5
15.8
4.4
72.3
20
7.2
2
66.6
18.4
0.15
449.5
317.1
100
118.8
37.5
198.3
62.5
—
0
158.8
50.1
175.7
55.4
22.6
7.1
3.6
1.1
1.4
0.4
27.6
8.7
1.9
0.6
26.7
8.4
0.06
449.5
236.2
100
112.6
47.7
123.6
52.3
—
0
109.1
46.2
111.2
47.1
12.4
5.2
1.4
0.6
—
0
13.8
5.8
1.9
0.8
12.8
5.4
0.03
448
532.5
230.9
301.5
175.4
17.2
174.9
126.7
1.8
0.8
128.9
7.3
126.2
0.28
448
314
127.7
186.4
—
140.7
142.2
44.2
1.3
1.1
46.6
3.7
44
0.1
446.7
212.6
86.4
126.2
—
119.2
107.3
18.9
1.4
-0.7
19.7
2.3
18.4
0.04
446.7
190.7
77.1
113.5
—
105.4
108.4
5.1
1.6
2.2
8.7
1.5
7.6
0.02
446.4
409.2
147.4
261.9
—
169.1
177.8
84
1.3
20.7
105.9
13.6
92.6
0.21
446.4
186.1
69
117.1
—
93
95.1
22
0.7
3.9
26.4
3.3
24.2
0.05
444.4
150.1
66.7
83.4
—
78.4
76.7
6.7
-1.8
5.8
10.7
1.8
8.9
0.02
406
87.7
28.6
59.1
—
59.3
61.1
-2
1.1
3.9
2.9
1.3
1.7
—
385.2
206.2
53.7
152.6
—
108.4
108.3
44.2
-0.6
8.8
52.3
3.2
49
0.13
385.2
103.9
45.8
58.1
—
54.3
57.5
0.5
0.9
5.6
6.8
1.2
6
0.02
385
94.7
47.9
46.8
—
49
49.9
-3.1
1.5
7.3
5.7
0.5
5.5
0.01
385
62.3
22.9
39.4
—
44
44.3
-4.9
1.5
1.8
-1.6
—
-1.7
—
391.8
183.6
51.4
132.3
—
70.8
80.1
52.1
0.4
7.6
60
5.7
53.9
0.14
384
53.9
14.4
39.5
—
47.1
46.9
-7.4
0.6
7.4
0.5
-0.2
0.9
—
392.3
68
38.9
29.1
—
47.6
45.4
-16.3
1.1
5.8
-9.4
0.3
-9.5
-0.02
391.4
55.5
20
35.6
—
39.1
39
-3.5
0.8
3.3
0.6
0.2
0.5
—
391.4
157
34.3
122.7
—
63.2
74.2
48.5
0.3
3
51.7
5.3
46.1
0.12
386.5
63.5
24.4
39.1
—
40.4
40.7
-1.6
20.1
4.7
23.2
1.9
21.6
0.06
384
59.9
34.2
25.6
—
44.3
43.9
-18.3
-0.3
6.4
-12.1
-0.1
-12
-0.03
384
32.5
8.8
23.7
—
29.5
29.3
-5.6
-0.1
5
-0.7
0.2
-1
—
384
110.6
48.2
62.4
—
74.9
73.6
-11.1
3.1
7.9
-0.2
-1.8
2.2
0.01
384