Shenzhen Vital Statements
30
Shenzhen Vital 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
192.61
100
146.92
76.3
45.687
23.7
6.76
3.5
16.768
8.7
19.243
10
26.444
13.7
4.094
2.1
0.018
0.009
30.556
15.9
3.463
1.8
27.092
14.1
0.462
58.64
211.53
100
177.43
83.9
34.097
16.1
7.011
3.3
8.737
4.1
16.81
7.9
17.287
8.2
3.753
1.8
-0.603
-0.3
20.438
9.7
1.065
0.5
19.373
9.2
0.33
58.64
249.28
100
197.78
79.3
51.505
20.7
7.371
3
17.257
6.9
21.58
8.7
29.925
12
-1.094
-0.4
0.112
0.04
28.943
11.6
4.561
1.8
24.382
9.8
0.416
58.64
308.11
100
260.69
84.6
47.417
15.4
6.652
2.2
19.36
6.3
24.499
8
22.918
7.4
-4.208
-1.4
-0.151
-0.05
18.559
6
2.366
0.8
16.192
5.3
0.276
58.64
275.81
100
224.55
81.4
51.261
18.6
5.911
2.1
18.715
6.8
24.954
9
26.307
9.5
-0.756
-0.3
-0.101
-0.04
25.451
9.2
2.682
1
22.769
8.3
0.388
58.64
279.61
100
223.97
80.1
55.641
19.9
11.177
4
21.617
7.7
31.897
11.4
23.744
8.5
-2.181
-0.8
0.009
0.003
21.577
7.7
1.801
0.6
19.777
7.1
0.337
58.64
233.59
100
177.11
75.8
56.485
24.2
6.16
2.6
21.2
9.1
27.379
11.7
29.106
12.5
0.219
0.09
-0.024
-0.01
29.296
12.5
3.771
1.6
25.524
10.9
0.435
58.64
183.51
100
138.63
75.5
44.889
24.5
4.625
2.5
17.617
9.6
18.479
10.1
26.41
14.4
-0.525
-0.3
-0.341
-0.2
25.436
13.9
3.746
2
21.689
11.8
0.37
58.64
166.28
100
126.84
76.3
39.435
23.7
4.103
2.5
16.871
10.1
21.137
12.7
18.298
11
-0.553
-0.3
-0.061
-0.04
17.685
10.6
2.361
1.4
15.324
9.2
0.261
58.64