Queclink Wireless Statements
30
Queclink Wireless 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
227.49
100
136.78
60.1
90.707
39.9
30.673
13.5
26.585
11.7
53.194
23.4
37.513
16.5
1.232
0.5
-0.059
-0.03
38.884
17.1
2.663
1.2
36.221
15.9
0.079
458.57
247.68
100
146.68
59.2
101
40.8
28.751
11.6
27.043
10.9
54.29
21.9
46.709
18.9
-1.773
-0.7
0
0.00006
44.946
18.1
2.319
0.9
42.627
17.2
0.099
431.64
176.16
100
106.2
60.3
69.957
39.7
25.661
14.6
24.217
13.7
49.387
28
20.571
11.7
-1.797
-1.02
0.909
0.5
19.682
11.2
0.325
0.2
19.357
11
0.04
483.93
273
100
174.92
64.1
98.079
35.9
35.923
13.2
39.131
14.3
72.361
26.5
25.718
9.4
-0.802
-0.3
0.041
0.02
24.958
9.1
-1.278
-0.5
26.236
9.6
0.057
457.19
242.71
100
151.56
62.4
91.147
37.6
27.776
11.4
25.135
10.4
51.845
21.4
39.302
16.2
20.42
8.4
0.002
0.0007
59.724
24.6
5.566
2.3
54.158
22.3
0.118
459.79
276.77
100
185.52
67
91.258
33
24.483
8.8
22.556
8.1
44.502
16.1
46.755
16.9
26.525
9.6
-0.004
-0.002
73.276
26.5
7.177
2.6
66.099
23.9
0.15
439.92
209.74
100
146.39
69.8
63.349
30.2
25.183
12
19.669
9.4
43.836
20.9
19.513
9.3
-0.22
-0.1
0.002
0.0008
19.294
9.2
0.354
0.2
18.94
9
0.04
473.5
317.61
100
211.05
66.4
106.57
33.6
32.09
10.1
31.595
9.9
60.531
19.1
46.037
14.5
0.075
0.02
0.001
0.0002
46.113
14.5
2.359
0.7
43.755
13.8
0.1
437.05
204.84
100
127.39
62.2
77.446
37.8
24.241
11.8
16.951
8.3
39.826
19.4
37.62
18.4
3.648
1.8
0.036
0.02
41.305
20.2
1.96
1
39.345
19.2
0.087
454.48
245.74
100
160.02
65.1
85.715
34.9
19.906
8.1
15.234
6.2
33.491
13.6
52.224
21.3
-1.075
-0.4
0.079
0.03
51.258
20.9
3.54
1.4
47.718
19.4
0.112
424.21
152.6
100
95.4
62.5
57.1
37.4
20.1
13.2
13.7
9
32.8
21.5
24.3
15.9
4.3
2.8
—
0
28.7
18.8
3.9
2.6
24.7
16.2
0.08
296.8
169.2
100
107.6
63.6
61.6
36.4
21
12.4
14.7
8.7
30.2
17.8
31.4
18.6
-4.7
-2.8
-0.2
-0.1
26.5
15.7
-1.7
-1.005
28.2
16.7
0.1
274
120
100
66.9
55.8
53.1
44.3
15.9
13.3
13.4
11.2
28.9
24.1
24.2
20.2
-0.9
-0.8
0.5
0.4
23.8
19.8
3.6
3
20.2
16.8
0.07
302.9
87
100
46.9
53.9
40
46
15.1
17.4
12.3
14.1
23.4
26.9
16.6
19.1
4.5
5.2
5.5
6.3
26.7
30.7
3.8
4.4
22.8
26.2
0.08
303.3
96.5
100
55.4
57.4
41.1
42.6
14.9
15.4
13.5
14
27.2
28.2
13.9
14.4
5.2
5.4
3.9
4
22.9
23.7
3.7
3.8
19.2
19.9
0.07
290.7
196.2
100
100.3
51.1
95.9
48.9
22
11.2
21.3
10.9
38.4
19.6
57.5
29.3
4.3
2.2
—
0
61.8
31.5
-1.2
-0.6
63
32.1
0.22
291.4
160.3
100
82.3
51.3
78
48.7
24.4
15.2
19.2
12
43.7
27.3
34.3
21.4
6
3.7
1.3
0.8
41.6
26
5.4
3.4
36.2
22.6
0.13
289.4
138.9
100
80.1
57.7
58.8
42.3
18.5
13.3
12.2
8.8
25.9
18.6
32.9
23.7
5.4
3.9
2
1.4
40.4
29.1
4.3
3.1
36.1
26
0.12
290.7
134
100
77.6
57.9
56.5
42.2
16.4
12.2
13.3
9.9
27.8
20.7
28.6
21.3
1.6
1.2
—
0
30.2
22.5
3.3
2.5
27
20.1
0.09
290.7
171.6
100
93.8
54.7
77.8
45.3
21.4
12.5
19.4
11.3
44.8
26.1
32.9
19.2
5.4
3.1
1.8
1
40.1
23.4
-2
-1.2
42.1
24.5
0.15
288
116.8
100
66
56.5
50.8
43.5
19.1
16.4
14.3
12.2
31.8
27.2
19
16.3
16.1
13.8
3.3
2.8
38.4
32.9
4.6
3.9
33.8
28.9
0.12
288
113.3
100
57.5
50.8
55.8
49.2
—
0
24.5
21.6
26.7
23.6
29.1
25.7
19.8
17.5
0.7
0.6
49.6
43.8
6.6
5.8
43
38
0.15
288
74.6
100
39.2
52.5
35.4
47.5
—
0
22.5
30.2
20.9
28
14.5
19.4
-7.9
-10.6
0.6
0.8
7.1
9.5
1.4
1.9
5.7
7.6
0.02
288
150.5
81.3
69.2
—
33.4
31.8
37.4
-0.5
0.6
37.5
1.2
36.3
0.13
288
69.9
34.6
35.3
—
20.4
19.4
15.8
0.1
3.8
19.7
3.3
16.4
0.06
288
82.1
34.3
47.8
—
18
18.3
29.5
0.9
1.9
32.3
5.4
26.9
0.09
288
60
24.2
35.8
—
16.1
15.9
19.9
1
0.1
20.9
3.6
17.3
0.06
288
95
36.6
58.4
—
23.6
25.6
32.8
5.7
3.2
41.7
4.1
37.6
0.17
216
57.9
22
35.9
—
14.8
14.9
21
0.9
0.7
22.6
3.7
18.9
0.09
216
58.9
20.7
38.2
—
13.3
13.3
24.9
2.8
0.3
28
4.5
23.4
0.15
146.4
58.4
25.5
32.9
—
14.8
14.8
18.1
-0.7
0.7
18.1
2.8
15.3
0.05
288
86.9
41.2
45.7
—
19
18.9
26.7
3.1
1.7
31.5
1.1
30.3
0.14
216
98.9
46.4
52.5
—
15.9
15.9
36.6
2.4
1.2
40.1
5.1
35
0.16
216