Feitian Statements
30
Feitian 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
187.96
100
125.15
66.6
62.81
33.4
15.831
8.4
88.361
47
103.1
54.9
-40.29
-21.4
5.023
2.7
-0.211
-0.1
-33.618
-17.9
-1.157
-0.6
-32.434
-17.3
-0.078
418.04
180.62
100
114.32
63.3
66.297
36.7
24.48
13.6
101.78
56.4
123.16
68.2
-56.864
-31.5
12.271
6.8
1.006
0.6
-43.587
-24.1
-2.245
-1.2
-41.223
-22.8
-0.099
418.04
148.69
100
108.07
72.7
40.617
27.3
16.237
10.9
69.098
46.5
83.791
56.4
-43.174
-29.04
0.582
0.4
0.808
0.5
-41.773
-28.09
-5.891
-4
-35.835
-24.1
-0.086
418.04
242.58
100
160.94
66.3
81.647
33.7
11.071
4.6
80.808
33.3
122.23
50.4
-40.581
-16.7
4.916
2
0.701
0.3
-34.95
-14.4
39.074
16.1
-73.927
-30.5
-0.177
418.04
227.11
100
157.73
69.5
69.379
30.5
30.759
13.5
80.123
35.3
108.9
48
-39.522
-17.4
8.479
3.7
0.063
0.03
-30.98
-13.6
-7.309
-3.2
-23.697
-10.4
-0.057
418.04
231.39
100
156.47
67.6
74.913
32.4
34.855
15.1
73.795
31.9
106.61
46.1
-31.701
-13.7
7.413
3.2
0.342
0.1
-23.947
-10.3
-6.979
-3.02
-16.91
-7.3
-0.04
418.04
166.61
100
110.19
66.1
56.413
33.9
19.458
11.7
58.779
35.3
75.975
45.6
-19.562
-11.7
6.97
4.2
3.041
1.8
-9.551
-5.7
-3.16
-1.9
-6.456
-3.9
-0.015
418.04
245.2
100
153.96
62.8
91.24
37.2
22.545
9.2
76.728
31.3
111.78
45.6
-20.542
-8.4
5.53
2.3
1.988
0.8
-13.02
-5.3
-3.116
-1.3
-10.64
-4.3
-0.025
418.04
217.49
100
133.21
61.3
84.275
38.7
23.675
10.9
89.277
41
109.56
50.4
-25.281
-11.6
7.589
3.5
0.644
0.3
-17.031
-7.8
-5.278
-2.4
-12.248
-5.6
-0.029
418.04
186.02
100
106.92
57.5
79.102
42.5
17.737
9.5
87.257
46.9
103.55
55.7
-24.446
-13.1
4.256
2.3
-0.138
-0.07
-20.328
-10.9
-6.025
-3.2
-14.9
-8.01
-0.036
418.04
130.6
100
77.1
59
53.5
41
26
19.9
52.9
40.5
73.3
56.1
-19.8
-15.2
4.8
3.7
2.3
1.8
-12.8
-9.8
-1.4
-1.07
-11.1
-8.5
-0.03
418
319
100
206.7
64.8
112.3
35.2
27.1
8.5
55.1
17.3
85.5
26.8
26.9
8.4
4.8
1.5
2
0.6
33.7
10.6
4.5
1.4
28.9
9.1
0.07
418
227.3
100
134.9
59.3
92.4
40.7
27.6
12.1
66.4
29.2
89.6
39.4
2.8
1.2
4.6
2
1.1
0.5
8.6
3.8
0.1
0.04
8.2
3.6
0.02
418
234.8
100
139.1
59.2
95.6
40.7
16.3
6.9
68.2
29
80.7
34.4
15
6.4
9
3.8
3.6
1.5
27.6
11.8
1.4
0.6
25.2
10.7
0.06
418
117.4
100
66.2
56.4
51.2
43.6
24.5
20.9
39
33.2
58
49.4
-6.8
-5.8
6
5.1
1.3
1.1
0.6
0.5
0.1
0.09
0.3
0.3
—
418
344.3
100
209.9
61
134.4
39
24.5
7.1
63.2
18.4
88.6
25.7
45.9
13.3
7.4
2.1
4
1.2
65.9
19.1
3.7
1.1
60.7
17.6
0.15
418
208.5
100
125.6
60.2
82.8
39.7
24.4
11.7
61.4
29.4
76.7
36.8
6.1
2.9
9.4
4.5
4
1.9
19.5
9.4
1.1
0.5
18.2
8.7
0.04
418
196.7
100
127.8
65
68.9
35
18.9
9.6
61.7
31.4
73.8
37.5
-4.9
-2.5
10.2
5.2
4.1
2.1
9.3
4.7
-0.4
-0.2
9.1
4.6
0.02
418
190.2
100
123.1
64.7
67.1
35.3
23.7
12.5
45.4
23.9
72
37.9
-5
-2.6
4.6
2.4
3.7
1.9
3.3
1.7
0.9
0.5
2.1
1.1
0.01
418
382.4
100
248.6
65
133.9
35
23.6
6.2
57.2
15
74.8
19.6
59
15.4
4
1
0.7
0.2
63.6
16.6
7
1.8
56.2
14.7
0.13
418
261.5
100
167.4
64
94.1
36
33
12.6
49.9
19.1
72.4
27.7
21.7
8.3
9.4
3.6
13.4
5.1
44.5
17
3.7
1.4
40.5
15.5
0.1
418
275.7
100
169.8
61.6
106
38.4
—
0
79.2
28.7
81.1
29.4
24.9
9
13.7
5
2.8
1
41.4
15
6.9
2.5
34.5
12.5
0.08
418
152.1
100
90
59.2
62.2
40.9
—
0
66.6
43.8
63.4
41.7
-1.3
-0.9
3.7
2.4
1.4
0.9
3.7
2.4
1.7
1.1
2.1
1.4
0.01
418
413.6
265.1
148.5
—
84.1
79
69.5
7.2
3.4
80.1
11.5
71.3
0.17
418
283.5
171.7
111.8
—
115.8
105
6.8
5.9
2
14.8
2.5
28.2
0.07
418
218.7
129.1
89.6
—
81
74.2
15.5
4.6
-2.1
18
4.2
14.8
0.04
418
187.2
116.1
71.1
—
70.7
69.8
1.4
9.7
1.6
12.7
3.2
10.8
0.03
418
342.7
215.4
127.3
—
80.8
81.7
45.6
7
19.3
71.9
6.6
67.5
0.16
418
201.1
119.4
81.7
—
63.5
62.9
18.7
7.5
1
27.2
5.3
23.2
0.06
418
196.4
115.6
80.8
—
74.7
76.9
3.9
6.9
15.8
26.6
6.8
20.4
0.05
418
149.3
83.9
65.4
—
62.5
64.6
0.8
6.6
0.8
8.2
1.2
8.4
0.02
418
328.2
183.9
144.3
—
81.4
76.1
68.2
15.1
21.4
104.7
2.9
100.9
0.24
414.8
202.6
130.5
72
—
63
62.8
9.2
9.8
3
22
0.4
22.7
0.05
418
234.5
148.6
85.9
—
64.7
66.4
19.5
11.4
15
45.9
8
39
0.09
418
146.4
92.9
53.5
—
48.5
49.8
3.7
7.7
12.8
24.2
4
21
0.05
418
345.7
233.4
112.3
—
57
49.7
62.6
2.2
11.7
76.5
1.7
75
0.18
418
250
140
109.9
—
45.5
45.4
64.5
0.6
3.7
68.8
5.5
63.3
0.15
418
316.9
177
139.9
—
46.2
51.5
88.4
1
13.4
102.8
11.8
91.1
0.28
330
167.8
102.5
65.3
—
33.5
36.9
28.4
0.1
9.2
37.7
2.7
35
0.11
330
274.4
168.6
105.8
—
52.9
47.7
58.1
0.1
18.6
76.8
2.3
74.5
0.23
330
205.1
118.1
87
—
37.5
38.1
49
—
18.1
67
16.6
50.5
0.15
330