Bringspring Science Statements
30
Bringspring Science 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
198.28
100
113.95
57.5
84.325
42.5
13.77
6.9
60.428
30.5
69.878
35.2
14.447
7.3
-0.154
-0.08
1.283
0.6
15.563
7.8
1.812
0.9
11.547
5.8
0.018
640.56
173.26
100
104.69
60.4
68.572
39.6
11.866
6.8
60.476
34.9
65.922
38
2.65
1.5
5.648
3.3
-0.441
-0.3
7.985
4.6
2.795
1.6
1.504
0.9
0.002
640.56
147.9
100
94.492
63.9
53.408
36.1
15.507
10.5
44.013
29.8
53.248
36
0.16
0.1
-0.012
-0.008
0.038
0.03
0.153
0.1
2.651
1.8
-4.886
-3.3
-0.008
640.56
153.02
100
107.5
70.3
45.524
29.7
35.872
23.4
91.107
59.5
305.88
199.9
-260.35
-170.1
1.036
0.7
-0.462
-0.3
-259.78
-169.8
-1.114
-0.7
-254.96
-166.6
-0.401
635.75
249.39
100
162.96
65.3
86.433
34.7
18.604
7.5
55.464
22.2
67.112
26.9
19.32
7.7
-0.465
-0.2
-0.073
-0.03
18.783
7.5
2.65
1.1
8.794
3.5
0.014
639.24
184.82
100
128.59
69.6
56.222
30.4
14.253
7.7
44.123
23.9
53.008
28.7
3.214
1.7
-1.889
-1.02
49.979
27
51.304
27.8
2.74
1.5
44.228
23.9
0.069
638.36
117.92
100
81.676
69.3
36.239
30.7
14.775
12.5
42.852
36.3
54.045
45.8
-17.806
-15.1
-2.122
-1.8
0.019
0.02
-19.91
-16.9
0.82
0.7
-23.276
-19.7
-0.036
639.24
141.9
100
127.86
90.1
14.045
9.9
40.426
28.5
120.07
84.6
331.36
233.5
-317.31
-223.6
2.922
2.1
-50.843
-35.8
-378.46
-266.7
42.569
30
-421.33
-296.9
-0.67
628.98
288.27
100
211.85
73.5
76.421
26.5
14.879
5.2
60.743
21.1
65.901
22.9
10.52
3.6
-1.554
-0.5
0.005
0.002
8.975
3.1
0.912
0.3
4.349
1.5
0.008
573.41
245.15
100
154.26
62.9
90.89
37.1
17.077
7
63.199
25.8
75.5
30.8
15.39
6.3
-0.632
-0.3
-0.071
-0.03
14.688
6
0.388
0.2
9.771
4
0.014
676.81
142
100
95.4
67.2
46.6
32.8
12.7
8.9
39.1
27.5
40
28.2
6.6
4.6
-1.4
-1
—
0
5.3
3.7
0.9
0.6
2.4
1.7
—
597.5
307.3
100
182
59.2
125.3
40.8
22
7.2
43.2
14.1
63.3
20.6
62
20.2
1.5
0.5
-2
-0.7
61.5
20
-4.7
-1.5
62.2
20.2
0.12
498.7
199.5
100
123.9
62.1
75.6
37.9
18.5
9.3
48.7
24.4
61.1
30.6
14.5
7.3
-0.8
-0.4
—
0
13.7
6.9
1.7
0.9
8.4
4.2
0.01
597.5
184.1
100
112.9
61.3
71.3
38.7
12.2
6.6
30.5
16.6
36.7
19.9
34.6
18.8
-0.1
-0.05
—
0
34.8
18.9
4.2
2.3
24.6
13.4
0.04
575.3
97
100
74
76.3
23
23.7
7.6
7.8
39.3
40.5
36.2
37.3
-13.2
-13.6
-1.6
-1.6
-0.1
-0.1
-14.9
-15.4
-0.8
-0.8
-14.8
-15.3
-0.03
575.3
263.2
100
159.4
60.6
103.8
39.4
15
5.7
62.7
23.8
69.6
26.4
34.1
13
-1.6
-0.6
—
0
32.8
12.5
0.7
0.3
31.6
12
0.06
553.8
165.8
100
108.6
65.5
57.3
34.6
9.1
5.5
48.5
29.3
51.9
31.3
5.3
3.2
-2
-1.2
—
0
3.4
2.1
0.5
0.3
2.6
1.6
—
553.8
157.3
100
103.3
65.7
53.9
34.3
13.4
8.5
40.3
25.6
50.4
32
3.6
2.3
-1.9
-1.2
-0.1
-0.06
1.8
1.1
-0.4
-0.3
1.9
1.2
—
553.8
137.5
100
87.5
63.6
50.1
36.4
8.1
5.9
31.4
22.8
41.2
30
8.8
6.4
-0.9
-0.7
—
0
8
5.8
0.8
0.6
7
5.1
0.01
553.8
256.1
100
157.9
61.7
98.1
38.3
9
3.5
62.9
24.6
83.2
32.5
15
5.9
-1.2
-0.5
-0.1
-0.04
13.7
5.3
1.5
0.6
11.6
4.5
0.02
507.9
147.9
100
99.3
67.1
48.6
32.9
11.7
7.9
35
23.7
43.8
29.6
4.7
3.2
-1.9
-1.3
—
0
2.8
1.9
0.4
0.3
2.5
1.7
—
507.9
127.1
100
83
65.3
44
34.6
—
0
49.4
38.9
41.5
32.7
2.5
2
-1.3
-1.02
—
0
1.2
0.9
-0.2
-0.2
0.9
0.7
—
533.6
95.7
100
70.2
73.4
25.5
26.6
—
0
23.7
24.8
18.1
18.9
7.4
7.7
-0.8
-0.8
-0.1
-0.1
6.6
6.9
1.1
1.1
5.5
5.7
0.01
482.1
164.8
118.7
46.1
—
36.2
36.7
9.4
-1.1
-0.4
7.9
0.7
7.2
0.01
482.1
80.6
58.9
21.7
4.1
20.6
26.3
-4.6
-1
0.3
-5.3
-0.7
-4.6
-0.01
482.2
86.7
56.2
30.5
—
23.5
14.6
15.9
-0.7
-3.4
11.8
2.1
12.6
0.03
482
86.5
61.1
25.4
—
23.8
25.7
-0.3
0.6
3.4
3.7
0.2
3.6
0.01
482.1
184.3
133.1
51.2
—
26.9
38.7
12.5
0.6
3
16.1
0.1
14.1
0.03
482.1
100.3
63.6
36.7
—
23.1
25.5
11.2
1.4
-0.6
12
0.4
4.7
0.01
482.1
126.8
85.6
41.2
—
22.9
32.3
9
0.4
1.2
10.6
1.6
9.5
0.02
482.1
91.2
65.5
25.6
—
24.7
24.4
1.3
0.7
2.3
4.2
0.9
4.1
0.01
482.1
256.1
178.9
77.2
—
32.7
39.5
37.7
0.3
2.1
40.2
1.1
30.4
0.06
481.3
90.4
66.6
23.8
—
20.2
20.3
3.4
-0.4
—
3
0.8
2.6
0.01
482.9
117.4
77.3
40.1
—
20.4
26.4
13.7
-1.7
3.3
15.3
3.2
12.3
0.03
408
78.1
53.1
25
—
18.5
19.5
5.5
-2
2.1
5.6
0.7
5.4
0.01
408
198.3
129.8
68.5
—
22.9
27.8
40.6
-1.6
1.3
40.3
2.9
35.6
0.09
408
63.4
41.2
22.2
—
18.2
19
3.2
-0.8
0.4
2.8
0.4
2.6
0.01
408
85.8
53
32.8
—
15.4
17.4
15.4
-0.9
—
14.5
1
13.8
0.03
408
64.5
47.2
17.4
—
16.1
16.1
1.2
-1.1
5.4
5.5
0.7
5
0.01
408
152.3
102
50.3
—
15.8
18.4
31.9
-0.9
1.8
32.8
2.9
29.4
0.07
408
67.3
47.2
20
—
13.8
15.3
4.7
-0.8
0.2
4.1
0.7
3.4
0.01
408
109
68.2
40.8
—
20.9
22.8
18
-0.1
0.8
18.7
2.8
15.9
0.04
408
47
33.4
13.6
—
12.7
12.7
0.9
0.1
4.2
5.2
0.7
4.5
0.01
408
156.9
111.4
45.4
—
15
15.6
29.9
0.6
2.5
33
5.6
27.4
0.07
408