Suzhou Jinfu Statements
30
Suzhou Jinfu 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
419.32
100
366.08
87.3
53.236
12.7
17.682
4.2
71.101
17
87.432
20.9
-34.196
-8.2
-17.98
-4.3
0.203
0.05
-51.876
-12.4
-2.196
-0.5
-51.482
-12.3
-0.047
1 094.12
319.62
100
272.55
85.3
47.073
14.7
14.01
4.4
72.428
22.7
85.539
26.8
-38.466
-12.03
-9.528
-3
20.158
6.3
-27.475
-8.6
-3.778
-1.2
-11.31
-3.5
-0.01
1 094.12
327.08
100
272.95
83.4
54.138
16.6
13.485
4.1
71.293
21.8
83.785
25.6
-29.646
-9.06
-13.174
-4.03
-0.001
-0.0004
-42.904
-13.1
-3.425
-1.05
-36.434
-11.1
-0.033
1 094.12
473.54
100
349.72
73.9
123.82
26.1
26.788
5.7
119.8
25.3
258.32
54.6
-134.5
-28.4
-69.301
-14.6
1.585
0.3
-202.46
-42.8
25.564
5.4
-239.31
-50.5
-0.219
1 094.12
435.9
100
324.94
74.5
110.96
25.5
19.548
4.5
64.441
14.8
83.325
19.1
27.639
6.3
-6.56
-1.5
-1.015
-0.2
20.082
4.6
1.345
0.3
14.018
3.2
0.013
1 094.12
293.01
100
237.85
81.2
55.156
18.8
13.528
4.6
52.386
17.9
71.372
24.4
-16.216
-5.5
-3.027
-1.03
-1.016
-0.3
-20.212
-6.9
-15.701
-5.4
-7.151
-2.4
-0.007
1 094.12
199.52
100
172.79
86.6
26.732
13.4
13.688
6.9
39.703
19.9
53.247
26.7
-26.514
-13.3
-9.74
-4.9
40.008
20.1
3.747
1.9
-2.757
-1.4
6.816
3.4
0.006
1 094.12
141.22
100
88.046
62.3
53.177
37.7
16.688
11.8
82.12
58.1
275.87
195.3
-222.7
-157.7
-7.979
-5.7
7.084
5
-225.77
-159.9
81.762
57.9
-299.73
-212.2
-0.274
1 094.12
244.04
100
193.87
79.4
50.165
20.6
11.375
4.7
36.626
15
47.878
19.6
2.287
0.9
-5.855
-2.4
-0.568
-0.2
-6.804
-2.8
-4.628
-1.9
-6.637
-2.7
-0.006
1 094.12
152.03
100
112.87
74.2
39.164
25.8
11.194
7.4
49.169
32.3
60.06
39.5
-20.896
-13.7
-8.083
-5.3
-0.638
-0.4
-32.185
-21.2
-9.829
-6.5
-25.174
-16.6
-0.023
1 094.12
264.4
100
230.3
87.1
34.1
12.9
10.2
3.9
36.3
13.7
46.3
17.5
-12.2
-4.6
-8.4
-3.2
1.4
0.5
-18.8
-7.1
-5.9
-2.2
-14.1
-5.3
-0.01
1 094.1
422.3
100
295.9
70.1
126.3
29.9
16.5
3.9
69.5
16.5
86.5
20.5
39.9
9.4
-5.8
-1.4
4.6
1.1
38.6
9.1
10
2.4
27.6
6.5
0.03
1 094.1
356.6
100
294.8
82.7
61.9
17.4
10.1
2.8
30.4
8.5
40.4
11.3
21.5
6
-7.2
-2.02
-0.1
-0.03
14.9
4.2
1.9
0.5
9.1
2.6
0.01
1 094.1
340.2
100
281.8
82.8
58.4
17.2
10.3
3
37.9
11.1
48.2
14.2
10.3
3
-9.3
-2.7
2.8
0.8
3.8
1.1
-1.8
-0.5
4.6
1.4
—
1 094.1
245.1
100
217.7
88.8
27.4
11.2
8.6
3.5
30.5
12.4
39
15.9
-11.6
-4.7
-13.2
-5.4
0.1
0.04
-24.6
-10.04
-4.4
-1.8
-19
-7.8
-0.02
1 094.1
387
100
320
82.7
67
17.3
14.2
3.7
108.3
28
143.5
37.1
-76.5
-19.8
40.4
10.4
-2.8
-0.7
-38.3
-9.9
-30.1
-7.8
0.7
0.2
—
1 094.1
359.4
100
303.4
84.4
56
15.6
11
3.1
33.6
9.3
43.6
12.1
12.4
3.5
-9.6
-2.7
-0.2
-0.06
2
0.6
1
0.3
-4.8
-1.3
—
1 094.1
397.4
100
347.4
87.4
50
12.6
9.7
2.4
34.8
8.8
44.9
11.3
5.1
1.3
5.7
1.4
-0.3
-0.08
11.2
2.8
-4
-1.007
17.5
4.4
0.02
1 094.1
435.6
100
372.3
85.5
63.3
14.5
9.1
2.1
38.6
8.9
46.1
10.6
17.2
3.9
-13.7
-3.1
-0.2
-0.05
3
0.7
0.4
0.09
1.3
0.3
—
1 094.1
506.7
100
510.8
100.8
-4.1
-0.8
20.5
4
79.9
15.8
874.9
172.7
-878.9
-173.5
-14.2
-2.8
-3.8
-0.7
-912.6
-180.1
-52.7
-10.4
-808.2
-159.5
-0.74
1 094.1
558.2
100
493.4
88.4
64.8
11.6
12.5
2.2
52.9
9.5
73.6
13.2
-8.8
-1.6
-19.1
-3.4
0.4
0.07
-27.4
-4.9
-8.3
-1.5
-16.5
-3
-0.02
1 094.1
820.7
100
734.4
89.5
86.3
10.5
—
0
70.3
8.6
79.3
9.7
7
0.9
-14.8
-1.8
1.1
0.1
-6.3
-0.8
-4.4
-0.5
-2.8
-0.3
—
1 094.1
678.6
100
612.5
90.3
66.1
9.7
—
0
55.1
8.1
52.4
7.7
13.7
2
-9.5
-1.4
0.3
0.04
5
0.7
1.5
0.2
4
0.6
—
1 094.1
954.1
100
825.6
86.5
128.6
13.5
16.5
1.7
51.8
5.4
76.2
8
52.4
5.5
-6.2
-0.6
-1.5
-0.2
43.3
4.5
4.1
0.4
25.3
2.7
0.02
1 094.1
758.8
100
657.3
86.6
101.5
13.4
13.1
1.7
52
6.9
75.4
9.9
26.1
3.4
-5.2
-0.7
-0.6
-0.08
30.8
4.1
6.6
0.9
19.2
2.5
0.02
1 094.1
673.2
100
593.1
88.1
80.2
11.9
—
0
66.5
9.9
75.6
11.2
4.5
0.7
-4.8
-0.7
-1.5
-0.2
16.5
2.5
3.4
0.5
11.3
1.7
0.01
1 105.1
635.3
100
572.5
90.1
62.8
9.9
—
0
55.7
8.8
55.2
8.7
7.6
1.2
-5.3
-0.8
-0.1
-0.02
2.1
0.3
—
0
2.7
0.4
—
1 083.1
1 032.2
100
875.9
84.9
156.3
15.1
—
0
82.4
8
383.4
37.1
-227.1
-22.002
0.4
0.04
285
27.6
58.3
5.6
11.9
1.2
36.8
3.6
0.04
854.1
872.6
100
742.8
85.1
129.8
14.9
—
0
63.1
7.2
76.2
8.7
53.6
6.1
-2
-0.2
0.8
0.09
52.4
6
8.5
1
37.2
4.3
0.03
1 145.1
609.3
100
556.6
91.4
52.7
8.6
—
0
68.2
11.2
80.3
13.2
-27.6
-4.5
-5.2
-0.9
2.2
0.4
-30.7
-5.04
-9.1
-1.5
-22.2
-3.6
-0.02
1 095.7
459.2
100
423.5
92.2
35.6
7.8
—
0
53.6
11.7
62.8
13.7
-27.2
-5.9
-1.2
-0.3
3.7
0.8
-24.6
-5.4
-9.4
-2.05
-13.6
-3
-0.01
1 194.5
795.6
100
694
87.2
101.6
12.8
—
0
65
8.2
347.3
43.7
-245.7
-30.9
-0.2
-0.03
279.2
35.1
33.3
4.2
12.7
1.6
16.5
2.1
0.01
1 220.2
889.2
100
805.6
90.6
83.6
9.4
—
0
57.7
6.5
69.3
7.8
14.3
1.6
-4
-0.4
3.5
0.4
13.7
1.5
-0.5
-0.06
11.3
1.3
0.01
1 179.9
825.7
100
739.4
89.5
86.3
10.5
—
0
59.5
7.2
75
9.1
11.2
1.4
-0.8
-0.1
-0.6
-0.07
9.8
1.2
-0.3
-0.04
5.5
0.7
—
1 158
643.7
100
605.7
94.1
38
5.9
—
0
52.3
8.1
56.1
8.7
-18.1
-2.8
-0.6
-0.09
4.8
0.7
-13.9
-2.2
-3.3
-0.5
-11.7
-1.8
-0.01
1 191.9
728
100
679.5
93.3
48.6
6.7
—
0
55.4
7.6
63.2
8.7
-14.6
-2.005
1.2
0.2
7
1
-6.4
-0.9
5.6
0.8
-14.8
-2.03
-0.02
840.4
657
100
583.3
88.8
73.7
11.2
—
0
50.7
7.7
53.3
8.1
20.4
3.1
-3
-0.5
1
0.2
18.4
2.8
3.6
0.5
11.9
1.8
0.01
975.8
670
100
575.1
85.8
94.9
14.2
—
0
46.2
6.9
54.7
8.2
40.2
6
-2.2
-0.3
-2.7
-0.4
35.3
5.3
2.9
0.4
30.7
4.6
0.03
1 015.7
598
100
515.8
86.3
82.3
13.8
—
0
31.4
5.3
30.9
5.2
51.3
8.6
-0.2
-0.03
3.8
0.6
54.9
9.2
9.1
1.5
43.2
7.2
0.05
937.2
663.1
100
567.1
85.5
96
14.5
—
0
41.9
6.3
69.9
10.5
26.1
3.9
21
3.2
2.3
0.3
49.4
7.4
5.8
0.9
40.9
6.2
0.04
976.6
459.6
100
400.8
87.2
58.7
12.8
—
0
38.2
8.3
42.3
9.2
16.5
3.6
-1.2
-0.3
-0.5
-0.1
14.7
3.2
-2.2
-0.5
11.2
2.4
0.01
976.7