Gpro Titanium Statements
00
Gpro Titanium 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
571.01
540.04
30.972
22.127
20.614
38.4
-7.428
-10.991
0.917
-17.752
-4.198
-13.664
-0.014
986.83
528.79
100
515.77
97.5
13.021
2.5
18.093
3.4
24.903
4.7
28.475
5.4
-15.455
-2.9
-7.831
-1.5
0.187
0.04
-23.13
-4.4
-6.442
-1.2
-16.59
-3.1
-0.017
986.83
590.77
100
618.31
104.6
-27.548
-4.6
19.807
3.3
42.347
5.4
45.937
6.7
-73.485
-11.2
-11.877
-1.05
0.141
0.03
-85.201
-12.3
-13.462
-1.9
-71.719
-10.4
-0.073
986.83
580.59
100
615.84
106.1
-35.251
-6.07
19.017
3.3
42.016
7.2
56.809
9.8
-92.059
-15.9
-91.54
-15.8
-3.869
-0.7
-187.47
-32.3
-17.928
-3.09
-169.37
-29.2
-0.172
986.83
554.84
100
567.49
102.3
-12.649
-2.3
20.906
3.8
-3.663
-0.7
12.926
2.3
-25.575
-4.6
-0.712
-0.1
0.065
0.01
-26.222
-4.7
-7.751
-1.4
-18.471
-3.3
-0.019
986.83
635.72
100
571.55
89.9
64.171
10.1
25.494
4
37.443
5.9
58.345
9.2
5.827
0.9
-1.765
-0.3
0.381
0.06
4.383
0.7
-3.168
-0.5
7.551
1.2
0.008
986.58
738.84
100
627.05
84.9
111.79
15.1
20.82
2.8
47.16
6.4
63.536
8.6
48.259
6.5
-8.685
-1.2
-0.334
-0.05
39.24
5.3
4.856
0.7
34.384
4.7
0.035
986.83
739.99
100
617.52
83.4
122.47
16.6
23.946
3.2
54.472
7.4
73.754
10
48.719
6.6
-91.271
-12.3
0.134
0.02
-43.465
-5.9
6.374
0.9
-49.839
-6.7
-0.051
986.83
642.06
100
511.68
79.7
130.39
20.3
23.902
3.7
49.095
7.6
68.756
10.7
61.629
9.6
-7.102
-1.1
-0.373
-0.06
54.154
8.4
9.392
1.5
44.762
7
0.045
986.83
663.87
100
498.46
75.1
165.41
24.9
27.069
4.1
43.179
6.5
66.246
10
99.166
14.9
-5.891
-0.9
-1.043
-0.2
92.231
13.9
15.296
2.3
76.935
11.6
0.078
986.83
574.2
100
471.3
82.1
102.9
17.9
17
3
39.3
6.8
51.2
8.9
51.7
9
-9.1
-1.6
—
0
42.6
7.4
7.2
1.3
35.5
6.2
0.04
986.8
606.9
100
567.1
93.4
39.7
6.5
20.7
3.4
29.8
4.9
45.9
7.6
-6.1
-1.005
-196.9
-32.4
-0.1
-0.02
-203.1
-33.5
-6.4
-1.05
-196.7
-32.4
-0.2
986.8
431.4
100
421.9
97.8
9.5
2.2
18.5
4.3
37.7
8.7
51.2
11.9
-41.8
-9.7
-9.9
-2.3
0.1
0.02
-51.6
-12
-6.7
-1.6
-44.9
-10.4
-0.05
986.8
405.2
100
363.8
89.8
41.4
10.2
15.3
3.8
35.1
8.7
46
11.4
-4.7
-1.2
-7.1
-1.8
—
0
-11.8
-2.9
-0.6
-0.1
-11.1
-2.7
-0.01
997.7
390.7
100
336.6
86.2
54.1
13.8
12.2
3.1
34.1
8.7
42.1
10.8
12
3.1
-6.7
-1.7
-1.4
-0.4
3.9
1
1.4
0.4
2.5
0.6
—
986.8
430.7
100
364.3
84.6
66.3
15.4
13.1
3
46.9
10.9
17.5
4.1
48.9
11.4
-71.6
-16.6
-1.2
-0.3
-23.8
-5.5
3.6
0.8
-27.5
-6.4
-0.03
986.8
555.2
100
477.4
86
77.8
14
18.4
3.3
40.7
7.3
54.6
9.8
23.3
4.2
-6.5
-1.2
1.4
0.3
18.2
3.3
4.5
0.8
13.6
2.4
0.01
986.8
387.5
100
306.6
79.1
80.9
20.9
17.5
4.5
44.8
11.6
54.4
14
26.5
6.8
-7.6
-2
-0.3
-0.08
18.2
4.7
4.3
1.1
13.9
3.6
0.01
986.8
511.5
100
424.9
83.1
86.6
16.9
14.3
2.8
34
6.6
47.4
9.3
39.1
7.6
-8.4
-1.6
-0.2
-0.04
30.1
5.9
5.2
1
25
4.9
0.03
986.8
413.9
100
327.6
79.1
86.3
20.9
15.8
3.8
52.6
12.7
65.7
15.9
20.6
5
-8.7
-2.1
-0.2
-0.05
10.2
2.5
-10.8
-2.6
21
5.1
0.02
986.8
470.5
100
398.5
84.7
71.9
15.3
12.2
2.6
32.6
6.9
40.4
8.6
31.6
6.7
-7
-1.5
-0.1
-0.02
24.1
5.1
4.8
1
19.2
4.1
0.02
986.8
470.5
100
371.2
78.9
99.3
21.1
—
0
30.7
6.5
60.1
12.8
39.2
8.3
-1.2
-0.3
0.1
0.02
37.2
7.9
7.8
1.7
29.3
6.2
0.03
997.7
499.7
100
412.9
82.6
86.8
17.4
—
0
45.4
9.1
41.6
8.3
45.2
9
-4.6
-0.9
—
0
40.7
8.1
8.1
1.6
32.5
6.5
0.03
986.8
435.9
341.9
94.1
—
70.7
61.9
32.2
17.7
-10.9
38.7
4.3
34.5
0.03
986.8
417.9
329.5
88.5
14
45.2
37.7
50.8
-2.6
-1.8
46.4
11.5
34.9
0.04
986.8
421.9
307.4
114.5
—
25.6
53.7
60.8
-4.7
-4
52.1
8.9
43.2
0.04
997.7
465.2
352.3
112.9
—
39.7
48.9
64
-2.3
4.1
65.8
12.5
53.3
0.05
986.8
437.8
365.4
72.3
—
47.4
45.5
26.8
57.5
0.6
84.9
12.5
72.4
0.07
986.8
270.9
227.9
43
—
31.4
32.6
10.4
0.3
5.7
16.4
1.7
14.7
0.01
986.8
169.7
131.8
37.9
—
22.6
22.4
15.5
1.7
4
21.2
3.2
18
0.02
986.8
167.8
143.8
24
—
18.9
19.3
4.7
9.5
4
18.1
2.4
15.7
0.02
986.8
152.3
136.5
15.8
—
26.9
27.2
-11.4
32.2
20.1
40.9
4.3
36.6
0.04
986.8
156.7
129.3
27.4
—
23.9
24
3.5
16.5
15.8
35.8
5.9
29.9
0.03
986.8
200.6
160.6
40
—
22.5
23.6
16.4
42.8
3.9
63.1
9.7
53.3
0.05
997.7
200.3
177.7
22.5
—
18.3
19.3
3.3
6.5
3.8
13.6
2.2
11.4
0.01
986.8
159.8
137.3
22.4
—
24.8
24.1
-1.7
4.3
3.8
6.4
-1
7.5
0.01
943.8
190.7
163.1
27.6
—
21.1
21.5
6.1
0.7
7.8
14.6
1.7
12.9
0.02
797.3
210.5
182.4
28
—
20.8
20.4
7.7
-0.2
6.7
14.2
0.9
13.2
0.02
797.3
174
156.3
17.7
—
15.5
15.7
2
—
7.8
9.8
1.7
8.1
0.01
797.3
204.7
165.8
38.9
—
24.7
24.9
14
-2.4
21.9
33.5
4.2
29.3
0.04
797.3
194.7
159.8
34.9
—
20.4
20.6
14.3
-0.8
14.6
28.1
3
25.1
0.03
797.3
422.9
349
74
—
35.1
35
38.9
-6.5
15.1
47.5
7.5
40
0.06
634.6
214.6
175.3
39.3
—
20.2
19.8
19.5
-4.1
2
17.3
2.4
15
0.04
411.4
251.7
180.6
71.1
—
50
49.7
21.4
-5.2
1.5
17.8
1.7
16
0.04
385.9