Beijing Topnew Statements
30
Beijing Topnew 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
55.886
100
49.636
88.8
6.25
11.2
5.566
10
9.805
17.5
15.384
27.5
-9.134
-16.3
1.132
2
-0.001
-0.002
-8.003
-14.3
0.266
0.5
-6.004
-10.7
-0.043
140.16
91.202
100
79.391
87
11.811
13
5.574
6.1
13.756
15.1
19.159
21
-7.348
-8.06
1.19
1.3
-0.001
-0.0007
-6.124
-6.7
-6.826
-7.5
2.786
3.1
0.023
119.43
65.826
100
58.438
88.8
7.388
11.2
5.179
7.9
6.495
9.9
11.066
16.8
-3.678
-5.6
0.116
0.2
—
0
-3.561
-5.4
0.566
0.9
-0.626
-1
-0.004
140.8
61.201
100
49.532
80.9
11.669
19.1
3.965
6.5
33.425
54.6
102.92
168.2
-91.25
-149.1
0.871
1.4
-0.142
-0.2
-90.521
-147.9
-6.946
-11.3
-84.142
-137.5
-0.598
140.8
74.506
100
60.463
81.2
14.042
18.8
6.6
8.9
8.753
11.7
15.179
20.4
-1.137
-1.5
3.218
4.3
0
-0.0001
2.081
2.8
-0.126
-0.2
3.561
4.8
0.033
108.72
187.07
100
167.74
89.7
19.335
10.3
4.645
2.5
9.995
5.3
14.334
7.7
5
2.7
1.299
0.7
-0.099
-0.05
6.177
3.3
1.395
0.7
6.268
3.4
0.049
128
118.52
100
96.872
81.7
21.649
18.3
4.711
4
7.678
6.5
12.361
10.4
9.288
7.8
0.796
0.7
-0.031
-0.03
10.053
8.5
1.949
1.6
8.942
7.5
0.07
128
49.252
100
22.348
45.4
26.904
54.6
7.549
15.3
11.036
22.4
17.885
36.3
9.019
18.3
1.849
3.8
0.052
0.1
10.924
22.2
2.793
5.7
8.962
18.2
0.07
128
91.465
100
69.018
75.5
22.447
24.5
3.208
3.5
6.99
7.6
10.185
11.1
12.261
13.4
1.038
1.1
0.126
0.1
13.426
14.7
-0.124
-0.1
14.395
15.7
0.169
85.303
104.56
100
75.577
72.3
28.985
27.7
3.266
3.1
7.227
6.9
13.467
12.9
15.519
14.8
1.497
1.4
2.999
2.9
20.015
19.1
0.261
0.2
20.208
19.3
0.158
128
58.7
100
42.4
72.2
16.2
27.6
2.8
4.8
8.2
14
8.1
13.8
8.2
14
1.9
3.2
—
0
10.1
17.2
1.8
3.1
8.8
15
0.08
116.4
89.2
100
63.5
71.2
25.7
28.8
6.4
7.2
5.7
6.4
7.3
8.2
18.4
20.6
2.2
2.5
0.2
0.2
20.8
23.3
2.2
2.5
18.6
20.9
0.16
116.4
70.7
100
50.8
71.9
19.9
28.1
2.4
3.4
8.3
11.7
10.6
15
9.3
13.2
1.5
2.1
—
0
10.8
15.3
1.3
1.8
10.2
14.4
0.12
87.4
105.5
100
75
71.1
30.5
28.9
2
1.9
7.1
6.7
9.1
8.6
21.4
20.3
0.4
0.4
—
0
21.8
20.7
3.2
3
18.6
17.6
0.21
87.3
44.1
100
28.1
63.7
16
36.3
2
4.5
4.2
9.5
6.1
13.8
9.9
22.4
0.1
0.2
—
0
10
22.7
1.5
3.4
8.2
18.6
0.09
87.2