Wuxi DK Statements
30
Wuxi DK 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
2 621.5
100
2 345.43
89.5
276.07
10.5
75.698
2.9
60.658
2.3
137.24
5.2
138.83
5.3
-40.131
-1.5
1.102
0.04
99.869
3.8
12.21
0.5
89.941
3.4
0.891
101
1 926.98
100
1 704.72
88.5
222.26
11.5
50.347
2.6
37.483
1.9
87.385
4.5
134.87
7
-3.303
-0.2
-3.298
-0.2
128.49
6.7
14.053
0.7
116.46
6
1.156
100.72
1 548.34
100
1 374.58
88.8
173.76
11.2
37.094
2.4
34.083
2.2
71.44
4.6
102.32
6.6
-12.932
-0.8
7.93
0.5
97.19
6.3
12.331
0.8
86.264
5.6
0.863
100
1 155.51
100
1 027.37
88.9
128.14
11.1
34.418
3
59.808
5.2
94.3
8.2
33.844
2.9
-75.156
-6.5
-3.463
-0.3
-44.775
-3.9
-11.051
-1
-31.473
-2.7
-0.315
100
940.76
100
864.25
91.9
76.505
8.1
29.515
3.1
31.812
3.4
61.486
6.5
15.019
1.6
-34.997
-3.7
3.253
0.3
-16.725
-1.8
-1.687
-0.2
-13.603
-1.4
-0.136
100
972.07
100
901.08
92.7
70.992
7.3
29.225
3
22.401
2.3
51.729
5.3
19.262
2
-12.734
-1.3
0.926
0.1
7.454
0.8
-1.756
-0.2
9.428
1
0.094
100
698.33
100
646
92.5
52.332
7.5
21.77
3.1
13.546
1.9
35.226
5
17.105
2.4
1.104
0.2
2.407
0.3
20.638
3
2.314
0.3
18.325
2.6
0.183
100
588.77
100
546.54
92.8
42.221
7.2
25.017
4.2
17.685
3
42.878
7.3
-0.657
-0.1
-1.441
-0.2
1.585
0.3
-0.508
-0.09
-2.408
-0.4
1.9
0.3
0.019
100
830.32
100
761.87
91.8
68.448
8.2
24.328
2.9
20.659
2.5
44.97
5.4
23.478
2.8
2.865
0.3
0.559
0.07
26.902
3.2
3.132
0.4
23.769
2.9
0.238
100
737.03
100
649.56
88.1
87.47
11.9
27.103
3.7
27.406
3.7
54.678
7.4
32.791
4.4
5.552
0.8
2.447
0.3
40.79
5.5
3.287
0.4
37.503
5.1
0.375
100
658.3
100
576.4
87.6
81.9
12.4
21.7
3.3
18.2
2.8
39.8
6
42.1
6.4
-13.4
-2.04
4.7
0.7
33.4
5.1
2.7
0.4
30.8
4.7
0.31
100
567.7
100
511
90
56.7
10
20.7
3.6
28.6
5
51.8
9.1
4.9
0.9
-4.2
-0.7
3.2
0.6
3.8
0.7
1
0.2
2.8
0.5
0.03
100
514.4
100
436.4
84.8
78
15.2
19.7
3.8
23.8
4.6
41.8
8.1
36.2
7
-1.7
-0.3
0.4
0.08
34.9
6.8
4
0.8
31
6
0.31
99.9
279
100
240.3
86.1
38.8
13.9
11.7
4.2
15.1
5.4
25.4
9.1
13.4
4.8
2.2
0.8
-0.5
-0.2
15
5.4
2
0.7
13
4.7
0.13
100
220.4
100
185.4
84.1
35
15.9
5.1
2.3
5.8
2.6
11.4
5.2
23.6
10.7
14.9
6.8
1.7
0.8
40.2
18.2
5
2.3
35.2
16
0.47
75
240.4
100
196.2
81.6
44.2
18.4
7.9
3.3
16.6
6.9
24.5
10.2
19.7
8.2
5.6
2.3
1.9
0.8
27.3
11.4
4.3
1.8
23
9.6
0.31
75