Thunder Software Statements
30
Thunder Software 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
1 222.68
100
814
66.6
408.67
33.4
244.3
20
169.24
13.8
400.29
32.7
8.382
0.7
30.204
2.5
-1.62
-0.1
37.296
3.1
17.587
1.4
13.61
1.1
0.029
462.39
1 365.84
100
1 014.27
74.3
351.57
25.7
246.11
18
302.5
22.1
480.11
35.2
-128.54
-9.4
21.829
1.6
-1.767
-0.1
-107.84
-7.9
9.555
0.7
-139.79
-10.2
-0.304
459.29
1 391.55
100
843.12
60.6
548.43
39.4
261.37
18.8
171.71
12.3
397.93
28.6
150.5
10.8
32.422
2.3
0.851
0.06
182.86
13.1
4.446
0.3
218.02
15.7
0.476
458.04
1 318.58
100
773.47
58.7
545.12
41.3
253.57
19.2
180.92
13.7
404.25
30.7
140.86
10.7
36.08
2.7
-2.023
-0.2
174.96
13.3
8.127
0.6
219.57
16.7
0.478
459.77
1 166.27
100
693.94
59.5
472.33
40.5
189.59
16.3
147.42
12.6
316.85
27.2
155.48
13.3
19.6
1.7
-1.237
-0.1
173.84
14.9
6.977
0.6
168.38
14.4
0.364
461.96
1 591.21
100
1 039.15
65.3
552.05
34.7
306.91
19.3
192.28
12.1
425.52
26.7
126.54
8
14.543
0.9
-0.906
-0.06
140.49
8.8
14.842
0.9
129.7
8.2
0.282
459.72
1 377.39
100
875.49
63.6
501.9
36.4
144.43
10.5
149.02
10.8
274.3
19.9
227.61
16.5
20.795
1.5
-5.72
-0.4
242.69
17.6
11.224
0.8
246.37
17.9
0.561
439.41
1 324.23
100
729.3
55.1
594.93
44.9
206.85
15.6
185.76
14
368.21
27.8
226.71
17.1
-7.567
-0.6
0.223
0.02
219.37
16.6
9.569
0.7
236.87
17.9
0.555
426.5
1 152.63
100
678.3
58.8
474.33
41.2
188.58
16.4
150.05
13
320.86
27.8
153.47
13.3
8.761
0.8
-0.364
-0.03
161.91
14
4.018
0.3
155.83
13.5
0.367
425.06
1 454.53
100
948.81
65.2
505.72
34.8
169.57
11.7
178.32
12.3
303.96
20.9
201.76
13.9
-10.644
-0.7
-12.434
-0.9
178.71
12.3
-12.497
-0.9
196.89
13.5
0.465
423.86
977.76
100
580.79
59.4
396.97
40.6
145.43
14.9
131.86
13.5
255.55
26.1
141.42
14.5
37.481
3.8
-0.395
-0.04
178.55
18.3
13.318
1.4
173.21
17.7
0.396
437.79
903.93
100
553.09
61.2
350.84
38.8
68.766
7.6
132.68
14.7
191.94
21.2
158.9
17.6
-1.004
-0.1
0.857
0.09
158.73
17.6
8.32
0.9
166.93
18.5
0.377
442.41
790.5
100
431.1
54.5
359.4
45.5
129.1
16.3
107.9
13.6
226.2
28.6
133.3
16.9
-7
-0.9
0.1
0.01
126.3
16
3
0.4
110.2
13.9
0.26
417.5
840.6
100
375.6
44.7
465
55.3
226.2
26.9
144.5
17.2
316.1
37.6
148.9
17.7
9.3
1.1
0.1
0.01
158.3
18.8
5.1
0.6
151.5
18
0.36
422.7
737.7
100
465.4
63.1
272.3
36.9
67.9
9.2
88.2
12
147.2
20
125.1
17
-5.1
-0.7
—
0
120.1
16.3
1
0.1
117.5
15.9
0.28
420.9
607.4
100
401.7
66.1
205.8
33.9
37.4
6.2
75.2
12.4
101.2
16.7
104.5
17.2
2
0.3
-0.2
-0.03
106.3
17.5
-3.5
-0.6
107.5
17.7
0.27
401.8
442.1
100
230.5
52.1
211.7
47.9
71.1
16.1
77.7
17.6
132.3
29.9
79.3
17.9
-2.1
-0.5
0.2
0.05
77.4
17.5
9.7
2.2
67
15.2
0.17
402.5
552.7
100
265.2
48
287.5
52
146.6
26.5
92.7
16.8
195
35.3
92.5
16.7
-8.8
-1.6
-0.6
-0.1
83.1
15
4.5
0.8
82.4
14.9
0.21
401.5
539.1
100
352.7
65.4
186.4
34.6
50.9
9.4
71.6
13.3
113.3
21
73.1
13.6
-0.5
-0.09
-0.1
-0.02
72.5
13.4
4.7
0.9
67.1
12.4
0.17
402.9
400.2
100
245.2
61.3
154.9
38.7
50.2
12.5
73.1
18.3
113
28.2
42
10.5
-2.9
-0.7
-0.1
-0.02
39
9.7
-2.2
-0.5
37.6
9.4
0.09
402.6
334.9
100
189.9
56.7
145
43.3
33.1
9.9
67.3
20.1
89.4
26.7
55.6
16.6
-4.6
-1.4
0.1
0.03
51.1
15.3
1.6
0.5
50.6
15.1
0.13
403.1
565.3
100
322.8
57.1
242.4
42.9
112.8
20
95.7
16.9
164
29
78.4
13.9
-9.9
-1.8
-0.1
-0.02
68.5
12.1
5.1
0.9
61.3
10.8
0.15
401.5
321.2
100
210
65.4
111.2
34.6
48.1
15
65.3
20.3
92.8
28.9
18.3
5.7
23.2
7.2
—
0
41.5
12.9
-1.8
-0.6
42
13.1
0.1
403.6
297.1
100
168.5
56.7
128.6
43.3
—
0
115.1
38.7
113
38
15.5
5.2
6.5
2.2
—
0
22.1
7.4
-1.7
-0.6
23.1
7.8
0.06
403.8
281.1
100
156.5
55.7
124.6
44.3
—
0
80.3
28.6
71.4
25.4
53.2
18.9
-15.8
-5.6
-0.1
-0.04
37.2
13.2
0.8
0.3
38
13.5
0.09
403.9
462.1
338.6
123.5
—
97.7
82.7
40.8
-5.1
-20.2
7.6
2.3
4.9
0.01
377.6
232.5
140.8
91.7
—
76.5
75.1
16.6
-11.8
6.6
11.4
-3.3
15.4
0.04
402.3
245.3
140.5
104.8
—
87
75.6
29.2
5.1
-1.2
33
2.8
31.3
0.08
402.3
222.4
124.4
98
—
78.6
78.7
19.3
-7.4
15.4
27.3
1.4
26.5
0.07
402.9
299.7
172.4
127.3
—
110.6
112
15.3
-2.9
23.5
25.7
3.8
21.6
0.05
403
202.4
113
89.4
—
68
67.9
21.5
3.9
-0.4
25
-0.1
25.2
0.06
403.1
185.8
94.4
91.5
—
86.1
86.1
5.4
10.3
26.3
42
0.8
40.9
0.1
403.1
160
79.2
80.7
—
46.7
46.8
34
1.2
3.4
38.5
6.7
32.7
0.08
390.9
208.9
109.4
99.4
—
90.1
91.4
8.1
0.4
10.7
19.2
4
15.4
0.04
390.9
138.3
68.8
69.5
—
41.5
44
25.4
3.7
6.3
35.5
2
33.5
0.11
293.2
138.4
58.4
80
—
50
50.1
29.9
-1.3
0.8
30
-0.7
30.6
0.1
293.2
129.9
62.7
67.2
—
28
28.5
38.7
0.7
4.1
43.5
6.4
37.1
0.13
293.2
130.5
60.9
69.6
—
60.5
62.4
7.2
-4.4
12
14.8
2.8
12
0.04
293.2
116.2
51.9
64.2
—
28.8
30.4
33.9
-0.8
3.7
36.8
0.3
36.5
0.12
293.2