Hangzhou Jizhi Statements
30
Hangzhou Jizhi 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
50.541
27.948
22.593
7.891
16.143
22.279
0.314
0.151
0.003
0.487
-0.356
1.9
0.023
81.12
61.377
34.364
27.013
8.178
18.113
21.128
5.885
18.712
0.003
24.568
2.99
22.683
0.28
81.12
72.477
100
41.842
57.7
30.635
42.3
8.256
11.4
14.455
19.9
19.615
27.1
11.02
15.2
2.929
4
0.004
0.005
13.953
19.3
2.894
4
9.385
12.9
0.116
81.12
90.766
100
56.253
62
34.513
38
11.443
12.6
21.736
23.9
35.546
39.2
-1.033
-1.1
3.576
3.9
0.026
0.03
2.654
2.9
-1.869
-2.06
4.842
5.3
0.06
81.12
51.411
100
26.442
51.4
24.969
48.6
6.95
13.5
15.66
30.5
16.968
33
8.002
15.6
1.049
2
0.05
0.1
9.099
17.7
0.078
0.2
8.809
17.1
0.113
78.161
49.899
100
30.604
61.3
19.295
38.7
5.298
10.6
13.889
27.8
18.899
37.9
0.396
0.8
0.155
0.3
0.062
0.1
0.614
1.2
0.478
1
1.453
2.9
0.029
50.137
44.835
100
24.956
55.7
19.88
44.3
4.721
10.5
11.683
26.1
15.622
34.8
4.257
9.5
0.305
0.7
0.421
0.9
4.975
11.1
0.989
2.2
3.454
7.7
0.072
48
75.584
100
43.131
57.1
32.454
42.9
9.182
12.1
20.809
27.5
28.679
37.9
3.774
5
-0.84
-1.1
-0.042
-0.06
3.007
4
-1.114
-1.5
2.949
3.9
0.061
48
49.463
100
29.329
59.3
20.133
40.7
5.566
11.3
14.104
28.5
16.995
34.4
3.138
6.3
0.296
0.6
0.009
0.02
3.616
7.3
-0.046
-0.09
4.309
8.7
0.09
48
64.08
100
34.377
53.6
29.703
46.4
5.265
8.2
14.79
23.1
18.2
28.4
11.503
18
1.043
1.6
2.209
3.4
14.754
23
2.336
3.6
13.377
20.9
0.279
48
36.48
100
22.47
61.6
14.01
38.4
4.04
11.1
8.81
24.2
11.89
32.6
2.12
5.8
2.41
6.6
—
0
4.53
12.4
0.96
2.6
4.11
11.3
0.09
48
57.01
100
32.25
56.6
24.77
43.4
10.23
17.9
19.48
34.2
29.51
51.8
-4.74
-8.3
8.29
14.5
-0.26
-0.5
3
5.3
-0.42
-0.7
4.29
7.5
0.09
48
43.4
100
23
53
20.4
47
9.22
21.2
10.4
24
17.16
39.5
3.23
7.4
0.73
1.7
0.26
0.6
4.24
9.8
1.48
3.4
3.08
7.1
0.06
48
46.94
100
27.35
58.3
19.59
41.7
4.19
8.9
11.6
24.7
14.53
31
5.07
10.8
1.54
3.3
0.14
0.3
6.74
14.4
0.55
1.2
6.62
14.1
0.14
48
17.3
100
10.44
60.3
6.86
39.7
3.81
22
7.36
42.5
9.56
55.3
-2.7
-15.6
0.83
4.8
-0.07
-0.4
-1.94
-11.2
0.25
1.4
-1.26
-7.3
-0.03
48
53.47
100
27.6
51.6
25.87
48.4
7.6
14.2
17.17
32.1
21.99
41.1
3.88
7.3
1.3
2.4
-0.27
-0.5
4.78
8.9
-0.07
-0.1
5.37
10
0.11
48
36.01
100
19.08
53
16.94
47
3.63
10.1
11.83
32.9
14.48
40.2
2.45
6.8
1.11
3.1
-0.09
-0.2
3.47
9.6
0.54
1.5
4.29
11.9
0.09
48
43.61
100
23.89
54.8
19.72
45.2
3.33
7.6
10.16
23.3
11.56
26.5
8.15
18.7
1.25
2.9
-0.14
-0.3
9.26
21.2
1.5
3.4
8.46
19.4
0.18
48.53
33.23
100
19.46
58.6
13.77
41.4
3.39
10.2
9.41
28.3
11.99
36.1
1.78
5.4
0.85
2.6
0.34
1
2.98
9
0.89
2.7
2.73
8.2
0.06
48
34.03
100
18.17
53.4
15.85
46.6
8.84
26
12.77
37.5
21.75
63.9
-5.89
-17.3
1.19
3.5
-0.27
-0.8
-4.98
-14.6
-0.59
-1.7
-1.78
-5.2
-0.04
48
36.83
100
18.6
50.5
18.22
49.5
—
0
4.07
11.1
11.19
30.4
7.03
19.1
1.25
3.4
—
0
8.27
22.5
1.56
4.2
7.37
20
0.15
48.53
40.49
100
20.92
51.7
19.57
48.3
—
0
11.53
28.5
11.29
27.9
8.28
20.4
1.43
3.5
0.01
0.02
9.72
24
1.59
3.9
8.56
21.1
0.18
48
28.88
100
16.26
56.3
12.62
43.7
—
0
10.73
37.2
10.59
36.7
2.03
7
0.14
0.5
—
0
2.17
7.5
0.64
2.2
2.23
7.7
0.05
48
33.34
17.31
16.02
6.2
11.27
15.22
0.8
1.37
1.53
3.71
0.25
4.18
0.09
48
28.57
13.4
15.17
3.59
8.74
10.1
5.07
0.69
0.59
6.15
1.29
4.86
0.1
48
34.41
15.93
18.48
—
9.69
10.22
8.27
1.28
—
9.55
1.32
8.23
0.17
48
18.85
8.72
10.13
—
6.06
5.29
4.84
0.79
0.02
5.65
0.88
4.77
0.1
48
23.69
11.36
12.33
—
10.82
10.92
1.42
0.31
2.09
3.83
0.25
3.58
0.04
84
24.07
10.53
13.54
—
5.54
6.06
7.48
0.21
2.22
9.91
1.61
8.3
0.23
36
34.36
15.58
18.78
—
7.86
8.47
10.31
0.21
2.54
13.06
1.89
11.17
0.47
24
18.03
8.37
9.66
—
5.11
5.62
4.04
0.24
0.72
5.01
0.77
4.24
0.09
48
24.33
11.02
13.31
—
7.26
7.43
5.88
0.82
2.25
8.92
1.1
7.82
0.22
36