Jutze Intelligence Statements
30
Jutze Intelligence 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
178.11
120.44
57.67
14.747
15.989
28.084
29.586
1.106
0.001
30.689
3.61
27.325
0.091
301.31
143.82
105.38
38.439
16.695
15.093
29.839
8.6
7.938
0.053
16.598
1.773
14.853
0.058
257.04
134.88
100
87.409
64.8
47.47
35.2
12.517
9.3
11.302
8.4
22.373
16.6
25.097
18.6
2.35
1.7
-0.237
-0.2
27.21
20.2
4.186
3.1
23.054
17.1
0.09
257.04
181.73
100
110.9
61
70.836
39
14.831
8.2
15.865
8.7
25.455
14
45.381
25
7.277
4
-0.125
-0.07
52.533
28.9
7.743
4.3
44.677
24.6
0.174
257.04
214.18
100
141.37
66
72.815
34
21.908
10.2
13.124
6.1
29.032
13.6
43.782
20.4
10.007
4.7
-0.036
-0.02
53.753
25.1
5.514
2.6
48.281
22.5
0.188
257.04
146.41
100
109.77
75
36.641
25
17.506
12
12.052
8.2
28.007
19.1
8.635
5.9
8.168
5.6
0.042
0.03
16.845
11.5
3.542
2.4
13.385
9.1
0.052
257.24
141.22
100
92.589
65.6
48.633
34.4
12.325
8.7
12.775
9
23.365
16.5
25.268
17.9
1.046
0.7
0.031
0.02
26.346
18.7
3.873
2.7
22.614
16
0.088
257.04
179.95
100
127.67
71
52.272
29
22.07
12.3
15.829
8.8
39.437
21.9
12.835
7.1
-0.068
-0.04
0.317
0.2
13.084
7.3
-0.639
-0.4
14.16
7.9
0.052
270.3
146.4
100
100.7
68.8
45.703
31.2
11.689
8
10.524
7.2
18.148
12.4
27.554
18.8
3.441
2.4
-0.014
-0.009
30.981
21.2
2.259
1.5
29.046
19.8
0.116
249.8
147.91
100
95.769
64.7
52.141
35.3
8.406
5.7
9.275
6.3
13.41
9.1
38.731
26.2
0.026
0.02
0.025
0.02
38.781
26.2
6.523
4.4
32.648
22.1
0.126
259.92
113.8
100
70.6
62
43.2
38
6.3
5.5
13.3
11.7
18.2
16
25
22
3.7
3.3
—
0
28.7
25.2
4.8
4.2
24.9
21.9
0.15
162.5
138.7
100
91.3
65.8
47.4
34.2
6.8
4.9
16.1
11.6
18.6
13.4
28.8
20.8
-4.7
-3.4
—
0
24.2
17.4
3.9
2.8
20.8
15
0.13
162.5
110.9
100
66.4
59.9
44.5
40.1
8.4
7.6
6.4
5.8
11.8
10.6
32.7
29.5
-2.3
-2.07
—
0
30.3
27.3
4.5
4.1
26.2
23.6
0.16
162.5
132.8
100
89.5
67.4
43.3
32.6
7.5
5.6
11.2
8.4
16.8
12.7
26.4
19.9
4.2
3.2
—
0
30.6
23
4.5
3.4
23.6
17.8
0.15
160
99.9
100
67.1
67.2
32.8
32.8
6
6
9.2
9.2
14.1
14.1
18.7
18.7
4.5
4.5
—
0
23.2
23.2
3.2
3.2
18.6
18.6
0.12
160
121.1
100
74.7
61.7
46.4
38.3
13
10.7
17.9
14.8
21.5
17.8
24.9
20.6
-0.7
-0.6
-0.1
-0.08
24.1
19.9
1.5
1.2
20.5
16.9
0.15
134
85.1
100
53.8
63.2
31.3
36.8
5.7
6.7
10.3
12.1
14
16.5
17.3
20.3
4.7
5.5
0.1
0.1
22
25.9
3.5
4.1
16.8
19.7
0.14
120
117.2
100
70.2
59.9
47
40.1
5
4.3
8
6.8
15.3
13.1
31.7
27
2.6
2.2
—
0
34.3
29.3
5
4.3
27.4
23.4
0.23
121.2
99.8
100
60.2
60.3
39.6
39.7
5.9
5.9
9.5
9.5
12.8
12.8
26.8
26.9
-1.7
-1.7
0.1
0.1
25.3
25.4
3.3
3.3
21.8
21.8
0.18
120.1
128.9
100
78.3
60.7
50.6
39.3
11
8.5
11.2
8.7
17.6
13.7
33
25.6
0.6
0.5
—
0
33.6
26.1
4.3
3.3
27.3
21.2
0.23
120