Digiwin Statements
30
Digiwin 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
509.81
100
217.22
42.6
292.59
57.4
44.965
8.8
245.39
48.1
276.9
54.3
15.691
3.1
2.835
0.6
0.471
0.09
18.984
3.7
6.781
1.3
12.715
2.5
0.05
255.08
546.29
100
210.89
38.6
335.4
61.4
65.811
12
217.34
39.8
277.94
50.9
57.459
10.5
2.916
0.5
-0.065
-0.01
60.31
11
10.155
1.9
46.746
8.6
0.16
292.56
358.34
100
146.72
40.9
211.63
59.1
50.183
14
191.29
53.4
223.46
62.4
-11.83
-3.3
1.484
0.4
-0.007
-0.002
-10.354
-2.9
2.893
0.8
-10.621
-3
-0.04
263.22
716.38
100
225.06
31.4
491.32
68.6
118.45
16.5
259.51
36.2
372.4
52
118.92
16.6
13.821
1.9
-0.063
-0.009
132.68
18.5
42.637
6
85.942
12
0.329
261.03
464.34
100
172.16
37.1
292.19
62.9
67.535
14.5
221.64
47.7
280.92
60.5
11.262
2.4
4.146
0.9
0.076
0.02
15.732
3.4
2.904
0.6
13.185
2.8
0.05
262.24
488.84
100
169.98
34.8
318.86
65.2
62.047
12.7
197.68
40.4
258.71
52.9
60.145
12.3
1.161
0.2
-0.183
-0.04
61.122
12.5
10.801
2.2
51.403
10.5
0.191
268.66
325.65
100
137.78
42.3
187.87
57.7
43.319
13.3
175.2
53.8
201.89
62
-14.03
-4.3
1.263
0.4
0.829
0.3
-11.938
-3.7
3.07
0.9
-16.94
-5.2
-0.064
264.22
615.64
100
188.23
30.6
427.42
69.4
90.479
14.7
278.66
45.3
359.44
58.4
67.976
11
1.741
0.3
-1.717
-0.3
67.996
11
22.19
3.6
45.236
7.3
0.171
264.22
449.2
100
152.33
33.9
296.87
66.1
52.09
11.6
212.62
47.3
255.74
56.9
41.133
9.2
2.246
0.5
0.391
0.09
43.769
9.7
10.706
2.4
32.766
7.3
0.123
266.66
437.34
100
154.15
35.2
283.19
64.8
50.828
11.6
185.76
42.5
226.81
51.9
56.385
12.9
5.773
1.3
0.031
0.007
62.245
14.2
10.697
2.4
51.465
11.8
0.198
259.59
286
100
121.6
42.5
164.4
57.5
36
12.6
151.6
53
181.2
63.4
-16.8
-5.9
1.6
0.6
0.2
0.07
-15.1
-5.3
3
1
-17.3
-6.05
-0.06
266.4
480.9
100
337.9
70.3
143
29.7
68.4
14.2
15.1
3.1
76.3
15.9
66.7
13.9
3.2
0.7
-1
-0.2
68.6
14.3
19.3
4
49.5
10.3
0.18
280.5
413.2
100
67.4
16.3
345.8
83.7
44.7
10.8
235
56.9
248.3
60.1
97.5
23.6
3.5
0.8
0.2
0.05
101.2
24.5
14.4
3.5
86.6
21
0.33
266.2
370.7
100
66.2
17.9
304.4
82.1
41.9
11.3
218.8
59
258.2
69.7
46.2
12.5
2.2
0.6
0.8
0.2
49.3
13.3
11.5
3.1
38
10.3
0.14
262.9
231.4
100
98.4
42.5
133
57.5
34.3
14.8
162.3
70.1
186
80.4
-53.1
-22.9
2.7
1.2
-0.1
-0.04
-50.5
-21.8
0.5
0.2
-50.5
-21.8
-0.19
266
458.6
100
82.5
18
376
82
48.2
10.5
275.3
60
316.4
69
59.7
13
-1.3
-0.3
-0.8
-0.2
57.6
12.6
15.8
3.4
41.7
9.1
0.16
262.7
351.3
100
60.1
17.1
291.2
82.9
42.1
12
228.4
65
263.8
75.1
27.4
7.8
—
0
0.6
0.2
28
8
6.7
1.9
21.4
6.1
0.08
264.6
401.7
100
66.9
16.7
334.8
83.3
37
9.2
221.7
55.2
269.8
67.2
65
16.2
3.4
0.8
0.6
0.1
69
17.2
15.1
3.8
53
13.2
0.2
262.6
255.2
100
44.2
17.3
211
82.7
39.1
15.3
189.7
74.3
223.9
87.7
-12.9
-5.05
1.4
0.5
-0.3
-0.1
-11.8
-4.6
1.2
0.5
-12.8
-5.02
-0.05
264.7
378.9
100
65.2
17.2
313.7
82.8
51.3
13.5
257.2
67.9
287.8
76
25.9
6.8
9
2.4
-2
-0.5
33.1
8.7
8.7
2.3
22.7
6
0.09
264.7
350.3
100
66.5
19
283.8
81
44.6
12.7
223.2
63.7
257.2
73.4
26.7
7.6
0.9
0.3
0.1
0.03
27.6
7.9
8.6
2.5
21.3
6.1
0.08
264.7
347.3
100
61.8
17.8
285.5
82.2
—
0
242.9
69.9
241.8
69.6
43.7
12.6
2.6
0.7
-0.1
-0.03
46.2
13.3
11.5
3.3
32.4
9.3
0.12
264.7
265
100
37.8
14.3
227.2
85.7
—
0
226.3
85.4
225.4
85.1
1.8
0.7
4.7
1.8
-0.2
-0.08
6.3
2.4
3.8
1.4
2.8
1.1
0.01
264.7
333.6
100
65.6
19.7
268
80.3
—
0
264
79.1
238.7
71.6
29.3
8.8
-1.5
-0.4
-9
-2.7
18.8
5.6
7.2
2.2
8.4
2.5
0.03
264.7
308.3
100
55.2
17.9
253.1
82.1
40
13
191.7
62.2
224.6
72.9
28.5
9.2
2.8
0.9
—
0
31.3
10.2
11.3
3.7
19.6
6.4
0.08
236.1
336.5
100
55.5
16.5
281
83.5
—
0
234.3
69.6
231.7
68.9
49.3
14.7
3.3
1
—
0
52.4
15.6
10.9
3.2
42.2
12.5
0.16
261
237.5
100
43.1
18.1
194.4
81.9
—
0
200.4
84.4
203.3
85.6
-8.9
-3.7
2.1
0.9
-0.1
-0.04
-6.9
-2.9
1.7
0.7
-9
-3.8
-0.03
261
334.2
100
69.6
20.8
264.6
79.2
—
0
234.3
70.1
273.5
81.8
-8.8
-2.6
1.2
0.4
24
7.2
16.5
4.9
5
1.5
11
3.3
0.04
261
282.6
100
46.7
16.5
235.9
83.5
—
0
228
80.7
223.5
79.1
12.4
4.4
1.9
0.7
0.4
0.1
14.7
5.2
4.6
1.6
9.7
3.4
0.04
236.1
300.9
100
54.5
18.1
246.4
81.9
—
0
186.2
61.9
210.7
70
35.7
11.9
2
0.7
-5.5
-1.8
31.9
10.6
4.9
1.6
26.8
8.9
0.1
261
222.3
100
37
16.6
185.3
83.4
—
0
189.6
85.3
196.5
88.4
-11.2
-5.04
2.2
1
5.5
2.5
-3.6
-1.6
2.5
1.1
-6.4
-2.9
-0.02
261
254
100
47.4
18.7
206.6
81.3
—
0
230.8
90.9
251.3
98.9
-44.7
-17.6
7.8
3.1
13.9
5.5
-22.8
-9
-5.6
-2.2
-17.5
-6.9
-0.07
261
274.7
100
60
21.8
214.7
78.2
—
0
210.6
76.7
222.2
80.9
-7.5
-2.7
3.8
1.4
13.3
4.8
9.5
3.5
2.6
0.9
6.6
2.4
0.03
261
294.8
100
59.6
20.2
235.2
79.8
—
0
177.2
60.1
202.3
68.6
32.9
11.2
5.1
1.7
8.5
2.9
46
15.6
8.2
2.8
37.8
12.8
0.14
261
196.7
100
39.7
20.2
156.9
79.8
—
0
168.8
85.8
175.6
89.3
-18.7
-9.5
2.4
1.2
1.7
0.9
-14.6
-7.4
0.7
0.4
-15.3
-7.8
-0.06
261
288.1
100
50.3
17.5
237.8
82.5
—
0
201.6
70
225.6
78.3
12.3
4.3
6.4
2.2
17.8
6.2
36.6
12.7
7.5
2.6
29.4
10.2
0.11
261
245.3
100
53.9
22
191.4
78
—
0
192.5
78.5
202.4
82.5
-11
-4.5
3.6
1.5
5
2
-2.4
-1
0.3
0.1
-2.7
-1.1
-0.01
229
317.8
100
67.8
21.3
250
78.7
—
0
172.7
54.3
197.9
62.3
52.1
16.4
6.6
2.1
4.9
1.5
63.5
20
11.7
3.7
50.5
15.9
0.28
180.5
202
100
39.6
19.6
162.4
80.4
—
0
172.1
85.2
178.9
88.6
-16.5
-8.2
0.4
0.2
1.7
0.8
-14.6
-7.2
0.6
0.3
-13.9
-6.9
-0.05
261
332.8
100
64.7
19.4
268.1
80.6
—
0
212
63.7
221.8
66.6
46.3
13.9
1.5
0.5
17.7
5.3
65.6
19.7
16.8
5
48
14.4
0.15
323.6