Zhongfu Straits Statements
00
Zhongfu Straits 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
326.56
100
301.1
92.2
25.456
7.8
0.833
0.3
23.027
7.1
12.992
4
12.465
3.8
3.965
1.2
-1.331
-0.4
16.848
5.2
2.048
0.6
13.535
4.1
0.007
1 931.78
260.15
100
250.43
96.3
9.719
3.7
0.708
0.3
20.635
7.9
17.975
6.9
-8.256
-3.2
3.863
1.5
0.122
0.05
-4.189
-1.6
0.322
0.1
-3.072
-1.2
-0.002
1 931.78
346.26
100
338.59
97.8
7.674
2.2
2.438
0.7
38.41
11.1
55.593
16.1
-47.919
-13.8
14.583
4.2
-172.64
-49.9
-208.92
-60.3
-3.962
-1.1
-240.61
-69.5
-0.125
1 931.78
246.89
100
219.76
89
27.137
11
1.057
0.4
23.891
9.7
18.98
7.7
8.157
3.3
6.268
2.5
-0.142
-0.06
13.692
5.5
2.553
1
10.044
4.1
0.005
1 931.78
270.12
100
252.71
93.6
17.408
6.4
1.204
0.4
20.911
7.7
21.436
7.9
-4.028
-1.5
3.314
1.2
0.086
0.03
-0.628
-0.2
0.694
0.3
-1.488
-0.6
-0.001
1 931.78
452.65
100
432.25
95.5
20.402
4.5
0.805
0.2
277.04
61.2
801.41
177
-781.01
-172.5
4.298
0.9
-93.865
-20.7
-823.48
-181.9
4.03
0.9
-441.56
-97.5
-0.229
1 931.78
472.41
100
438.6
92.8
33.805
7.2
1.449
0.3
23.555
5
20.796
4.4
13.009
2.8
2.691
0.6
-9.507
-2.01
8.374
1.8
1.311
0.3
11.086
2.3
0.006
1 931.78
393.75
100
344.79
87.6
48.965
12.4
1.412
0.4
35.841
9.1
29.978
7.6
18.987
4.8
-2.989
-0.8
0.713
0.2
16.712
4.2
3.658
0.9
17.077
4.3
0.009
1 931.78
287.7
100
256.8
89.3
30.9
10.7
1.6
0.6
14.6
5.1
12.7
4.4
18.2
6.3
5.2
1.8
4.5
1.6
27.9
9.7
2.5
0.9
26.1
9.1
0.01
1 931.8
486.4
100
460.5
94.7
25.9
5.3
0.8
0.2
38.5
7.9
330.3
67.9
-304.4
-62.6
5.7
1.2
-22.4
-4.6
-321.1
-66.02
3.1
0.6
-256.9
-52.8
-0.13
1 931.8
370.6
100
317.9
85.8
52.7
14.2
1.4
0.4
32.6
8.8
27.1
7.3
25.6
6.9
3.5
0.9
-0.5
-0.1
28.6
7.7
-0.4
-0.1
28.6
7.7
0.01
1 931.8
250.7
100
219
87.4
31.7
12.6
2
0.8
32.4
12.9
32.7
13
-1
-0.4
5.5
2.2
-0.3
-0.1
4.2
1.7
4.6
1.8
6.3
2.5
—
1 931.8
126.6
100
111.8
88.3
14.8
11.7
0.9
0.7
23.5
18.6
22.1
17.5
-7.2
-5.7
2.6
2.1
—
0
-4.7
-3.7
0.2
0.2
-3.9
-3.08
—
1 931.8
282.3
100
253
89.6
29.3
10.4
0.4
0.1
41.2
14.6
48.4
17.1
-19.1
-6.8
3.6
1.3
5
1.8
-13.5
-4.8
-0.5
-0.2
-5.8
-2.05
—
1 931.8
241.3
100
210.6
87.3
30.7
12.7
0.2
0.08
28.3
11.7
24.1
10
6.6
2.7
13.6
5.6
2.9
1.2
23
9.5
2
0.8
19.1
7.9
0.01
1 931.8
227.3
100
199.7
87.9
27.6
12.1
0.2
0.09
27.1
11.9
25.1
11
2.5
1.1
15
6.6
-0.1
-0.04
17.4
7.7
3.5
1.5
14.9
6.6
0.01
1 931.8
215.5
100
201.5
93.5
14
6.5
0.2
0.09
26.6
12.3
17.4
8.1
-3.4
-1.6
-1.2
-0.6
1.3
0.6
-3.3
-1.5
0.5
0.2
-3.5
-1.6
—
1 931.8
236.2
100
209.3
88.6
26.9
11.4
0.2
0.08
42.3
17.9
70
29.6
-43.1
-18.2
-11.7
-5
-3.8
-1.6
-58.6
-24.8
-0.9
-0.4
-53.6
-22.7
-0.03
1 931.8
249.1
100
211.5
84.9
37.6
15.1
0.2
0.08
32.8
13.2
32.2
12.9
5.4
2.2
111.3
44.7
0.1
0.04
117.4
47.1
40.7
16.3
69.2
27.8
0.04
1 931.8
279.9
100
235
84
45
16.1
—
0
35.4
12.6
23.1
8.3
21.8
7.8
3.8
1.4
3.2
1.1
28.8
10.3
8.4
3
15.8
5.6
0.01
1 931.8
170.2
100
156.3
91.8
13.9
8.2
—
0
31.8
18.7
21.9
12.9
-8
-4.7
-1.1
-0.6
1.3
0.8
-7.8
-4.6
0.2
0.1
-5
-2.9
—
1 931.8
322.6
100
286
88.7
36.6
11.3
—
0
40
12.4
42.8
13.3
-6.3
-2
1.2
0.4
1.3
0.4
-4.1
-1.3
3.3
1
-4.8
-1.5
—
1 931.8
179.5
100
155.4
86.6
24
13.4
—
0
34.9
19.4
33.2
18.5
-9.1
-5.07
15.1
8.4
2.9
1.6
8.2
4.6
4.6
2.6
7.4
4.1
—
1 931.8
238
100
200.9
84.4
37.2
15.6
—
0
29.1
12.2
14.1
5.9
23
9.7
-0.4
-0.2
-5.1
-2.1
17.3
7.3
2.3
1
16.2
6.8
0.01
1 931.8
108.3
100
99
91.4
9.3
8.6
—
0
31.6
29.2
32.8
30.3
-23.5
-21.7
-1.3
-1.2
6.5
6
-18.4
-17
-0.3
-0.3
-12.8
-11.8
-0.01
1 931.8
178.3
100
148.3
83.2
30
16.8
—
0
28.4
15.9
66.9
37.5
-36.8
-20.6
20.6
11.6
12.9
7.2
-3.9
-2.2
7
3.9
-1
-0.6
—
1 931.8
211.2
100
182.5
86.4
28.7
13.6
—
0
28.2
13.4
30
14.2
-1.4
-0.7
3.5
1.7
0.2
0.09
2.3
1.1
2.4
1.1
1.4
0.7
—
1 931.8
240.7
100
211
87.7
29.7
12.3
—
0
24.8
10.3
27.6
11.5
2.2
0.9
8.8
3.7
8.7
3.6
19.7
8.2
0.8
0.3
18.8
7.8
0.01
1 931.8
156
100
135.4
86.8
20.6
13.2
—
0
31.1
19.9
31.3
20.1
-10.7
-6.9
3
1.9
5.4
3.5
-2.3
-1.5
0.3
0.2
1.1
0.7
—
1 931.8
252.9
100
204.7
80.9
48.2
19.1
—
0
32.5
12.9
37
14.6
11.2
4.4
-9.1
-3.6
8.1
3.2
10.2
4
1.9
0.8
6.7
2.6
—
2 642.7
205.7
100
176.6
85.9
29.1
14.1
—
0
26.9
13.1
27.1
13.2
2
1
-3.3
-1.6
0.8
0.4
-0.5
-0.2
0.8
0.4
0.1
0.05
—
1 694.8
292.5
100
232.9
79.6
59.6
20.4
—
0
25.6
8.8
27.8
9.5
31.8
10.9
-7
-2.4
11.8
4
36.6
12.5
1.4
0.5
30.1
10.3
0.02
1 694.8
212.1
100
184
86.8
28
13.2
—
0
25.5
12
24.8
11.7
3.3
1.6
-5.5
-2.6
3.3
1.6
1.1
0.5
1.6
0.8
0.8
0.4
—
1 694.8
280.4
100
227.7
81.2
52.7
18.8
—
0
32.3
11.5
34.2
12.2
18.6
6.6
-5.1
-1.8
15.8
5.6
29.2
10.4
5.3
1.9
20.5
7.3
0.01
1 694.8
198.1
100
161
81.3
37.1
18.7
—
0
25.8
13
22.6
11.4
14.5
7.3
-5.3
-2.7
12.5
6.3
21.7
11
0.6
0.3
19.8
10
0.01
1 694.8
232.6
100
188.5
81
44.1
19
—
0
27.4
11.8
30.9
13.3
13.1
5.6
-3.4
-1.5
22.8
9.8
32.6
14
0.9
0.4
29.8
12.8
0.02
1 694.8
153.7
100
130.1
84.6
23.6
15.4
—
0
23
15
22.8
14.8
0.7
0.5
-3.4
-2.2
3.2
2.1
0.6
0.4
0.5
0.3
0.2
0.1
—
1 694.8
249.7
100
212.7
85.2
37
14.8
—
0
30.8
12.3
31.1
12.5
6
2.4
-3.1
-1.2
20.9
8.4
23.6
9.5
1.2
0.5
19.3
7.7
0.01
1 694.8