Wuhan Jingce Statements
30
Wuhan Jingce 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
703.03
100
424.57
60.4
278.46
39.6
163.6
23.3
139.01
19.8
187.01
26.6
91.454
13
-6.367
-0.9
0.013
0.002
85.164
12.1
1.033
0.1
65.755
9.4
0.239
275.49
884.52
100
401.95
45.4
482.57
54.6
202.12
22.9
182.39
20.6
312.1
35.3
170.47
19.3
-12.801
-1.4
-1.918
-0.2
160.93
18.2
18.95
2.1
162.7
18.4
0.585
278.15
434.41
228.75
205.67
154.02
105.01
226.67
-21.005
-19.865
-0.069
-40.925
4.173
-24.696
-0.09
274.41
508.94
100
302.5
59.4
206.44
40.6
146.12
28.7
122.56
23.7
205.56
40.4
0.881
0.2
-1.136
-0.2
-0.071
-0.01
-0.325
-0.06
8.944
1.8
0.218
0.04
0.001
326.56
601.49
100
333.89
55.5
267.6
44.5
138.34
23
122.98
20.4
237.48
39.5
30.126
5
-22.975
-3.8
-0.079
-0.01
7.284
1.2
5.427
0.9
11.876
2
0.043
278.14
910.24
100
512.54
56.3
397.7
43.7
196.82
21.6
175.41
19.3
354.83
39
42.874
4.7
72.241
7.9
-0.014
-0.002
115.1
12.6
9.483
1
128.18
14.1
0.476
269.53
714.99
100
393.95
55.1
321.04
44.9
139.65
19.5
121.18
16.9
200.69
28.1
120.35
16.8
-3.176
-0.4
0.274
0.04
117.45
16.4
10.953
1.5
114.47
16
0.42
272.46
501.48
100
281.26
56.1
220.21
43.9
126.21
25.2
117.78
23.5
230.2
45.9
-9.99
-2
-5.93
-1.2
0.151
0.03
-15.768
-3.1
8.413
1.7
0.776
0.2
0.003
272.2
603.86
100
353.16
58.5
250.7
41.5
111.36
18.4
118.73
19.7
202.2
33.5
48.502
8
-15.489
-2.6
-5.605
-0.9
27.371
4.5
7.113
1.2
28.409
4.7
0.1
284.09
640.88
100
367.05
57.3
273.83
42.7
161.41
25.2
132.28
20.6
287.09
44.8
-13.259
-2.07
15.954
2.5
-0.218
-0.03
2.738
0.4
12.316
1.9
9.87
1.5
0.036
275.15
476.48
100
257.37
54
219.11
46
90.802
19.1
108.04
22.7
183.47
38.5
35.635
7.5
-9.2
-1.9
-0.453
-0.1
26.145
5.5
-1.938
-0.4
35.942
7.5
0.129
279.17
696.94
100
412.32
59.2
284.63
40.8
88.674
12.7
106.75
15.3
160.84
23.1
123.78
17.8
-43.447
-6.2
-3.07
-0.4
77.266
11.1
9.193
1.3
81.832
11.7
0.308
265.32
594.7
100
344.2
57.9
250.4
42.1
85.6
14.4
105.2
17.7
177.1
29.8
73.4
12.3
-7.1
-1.2
-0.1
-0.02
66.2
11.1
12.9
2.2
64.6
10.9
0.25
258.6
839.9
100
488.8
58.2
351.1
41.8
118.5
14.1
142.1
16.9
220
26.2
131.1
15.6
-51
-6.07
-0.3
-0.04
80
9.5
10.9
1.3
91.6
10.9
0.37
246.7
504.6
100
233.3
46.2
271.2
53.7
76.2
15.1
77.6
15.4
136.6
27.1
134.7
26.7
-24.1
-4.8
—
0
109.3
21.7
6.9
1.4
103.3
20.5
0.42
246.7
428.1
100
228
53.3
200.1
46.7
62.6
14.6
83.2
19.4
126
29.4
74.1
17.3
-25.3
-5.9
—
0
48.8
11.4
9.7
2.3
42
9.8
0.16
262.6
303.9
100
154.5
50.8
149.4
49.2
64.8
21.3
66.8
22
127.3
41.9
22.1
7.3
-10.3
-3.4
—
0
11.8
3.9
6.8
2.2
6.2
2
0.03
245.6
512.6
100
267.7
52.2
244.9
47.8
64.2
12.5
148.1
28.9
147.2
28.7
97.7
19.1
-35.2
-6.9
—
0
62.5
12.2
14.4
2.8
49.6
9.7
0.2
245.4
506.9
100
256.5
50.6
250.3
49.4
85.3
16.8
88.8
17.5
166.3
32.8
84.1
16.6
-13
-2.6
-0.3
-0.06
70.7
13.9
9.2
1.8
62.8
12.4
0.25
251.1
479.9
100
261.5
54.5
218.5
45.5
64.5
13.4
71.8
15
123.2
25.7
95.2
19.8
-11.2
-2.3
—
0
83.8
17.5
10.2
2.1
76.5
15.9
0.31
245.4
451.3
100
255.9
56.7
195.4
43.3
51.9
11.5
66.5
14.7
100.9
22.4
94.6
21
-2.4
-0.5
—
0
92.2
20.4
15.4
3.4
80.9
17.9
0.33
247.6
510.4
100
253.6
49.7
256.8
50.3
73.5
14.4
100.1
19.6
148.1
29
108.7
21.3
-1.9
-0.4
-0.2
-0.04
106.6
20.9
9.5
1.9
98.1
19.2
0.4
245.4
340.9
100
163.5
48
177.4
52
40.4
11.9
49.8
14.6
77.6
22.8
99.8
29.3
-1.5
-0.4
—
0
98.3
28.8
17
5
73.5
21.6
0.3
245.4
332.2
100
181.2
54.5
151
45.5
—
0
78.4
23.6
63.6
19.1
87.4
26.3
-7.3
-2.2
0.3
0.09
80.4
24.2
8.9
2.7
68.5
20.6
0.28
245.4
206
100
94.2
45.7
111.8
54.3
—
0
61.1
29.7
55.4
26.9
56.4
27.4
2.3
1.1
0.1
0.05
58.8
28.5
5.7
2.8
48.9
23.7
0.2
240
378.8
224.2
154.6
—
105.4
86.7
67.9
1
-9.9
59
3.3
52.2
0.23
222.8
209.3
95.3
114.1
—
55.1
41.7
72.3
0.1
2.4
74.8
12.1
62.2
0.25
245.7
180.3
97.2
83.1
—
52.7
41.1
42
-0.5
-6.1
35.4
4.3
30.7
0.13
240
126.6
67.9
58.7
—
46.6
47.7
11.1
0.1
11.9
23.1
3.5
21.8
0.09
240
183.2
75.1
108.1
—
68.8
71.3
36.8
-0.6
20.7
56.9
9.6
48.6
0.24
200.1
120.2
59.9
60.3
—
45
45.3
15
-0.1
4.9
19.8
2.4
20.5
0.11
180
145.6
73.2
72.4
—
40.3
45.3
27.1
-0.9
5.4
31.5
3.2
30.2
0.17
180
75
37.6
37.4
—
41
41
-3.6
-1.2
1.7
-3
—
-0.7
—
180
184.9
68.7
116.2
—
52.8
56
60.2
-1.7
13.6
72.1
9.6
61.2
0.34
180