Vontron Statements
00
Vontron 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
482.55
100
315.56
65.4
166.99
34.6
24.693
5.1
79.989
16.6
104.52
21.7
62.471
12.9
9.549
2
-0.192
-0.04
71.159
14.7
0.517
0.1
66.266
13.7
0.14
472.62
360.33
100
226.95
63
133.38
37
22.836
6.3
68.767
19.1
89.256
24.8
44.128
12.2
2.617
0.7
0.025
0.007
46.77
13
0.83
0.2
43.154
12
0.091
472.62
325.94
100
211.34
64.8
114.59
35.2
19.627
6
65.668
20.1
83.367
25.6
31.225
9.6
-2.15
-0.7
-0.04
-0.01
29.035
8.9
0.169
0.05
28.499
8.7
0.06
472.62
507.26
100
342.32
67.5
164.94
32.5
33.924
6.7
108.73
21.4
130.09
25.6
34.857
6.9
1.137
0.2
-0.173
-0.03
35.82
7.1
-6.103
-1.2
38.125
7.5
0.087
439.57
329.51
100
210.95
64
118.56
36
20.253
6.1
62.061
18.8
77.594
23.5
40.965
12.4
7.354
2.2
-0.077
-0.02
47.993
14.6
1.27
0.4
43.641
13.2
0.103
422
311.43
100
195.4
62.7
116.03
37.3
18.547
6
55.88
17.9
72.866
23.4
43.161
13.9
2.444
0.8
1.286
0.4
46.891
15.1
1.697
0.5
42.866
13.8
0.102
420.77
313.14
100
206.13
65.8
107.01
34.2
20.689
6.6
64.132
20.5
80.555
25.7
26.455
8.4
-4.903
-1.6
0.006
0.002
21.657
6.9
0.397
0.1
20.342
6.5
0.048
422
323.81
100
234.45
72.4
89.358
27.6
26.134
8.1
47.288
14.6
68.619
21.2
20.739
6.4
-5.87
-1.8
-0.621
-0.2
14.248
4.4
-7.085
-2.2
18.396
5.7
0.044
422
371.67
100
230.87
62.1
140.8
37.9
22.738
6.1
69.704
18.8
90.657
24.4
50.138
13.5
7.84
2.1
0.376
0.1
58.457
15.7
9.355
2.5
43.457
11.7
0.103
422
370.12
100
228.66
61.8
141.46
38.2
17.629
4.8
67.778
18.3
75.511
20.4
65.947
17.8
-1.293
-0.3
0.035
0.009
64.21
17.3
10.117
2.7
49.42
13.4
0.117
422
315.2
100
205.5
65.2
109.7
34.8
19.3
6.1
76.8
24.4
93
29.5
16.7
5.3
-2.8
-0.9
2
0.6
15.9
5
4.9
1.6
10.1
3.2
0.02
422
436.8
100
283
64.8
153.7
35.2
29.7
6.8
93.1
21.3
113.9
26.1
39.9
9.1
9.7
2.2
0.1
0.02
49.6
11.4
—
0
42
9.6
0.1
422
363.2
100
231.3
63.7
131.9
36.3
18.7
5.1
67.4
18.6
82.6
22.7
49.3
13.6
-1.4
-0.4
-1.3
-0.4
46.6
12.8
5.8
1.6
36.3
10
0.09
422
301.2
100
188.3
62.5
112.9
37.5
15.6
5.2
51.5
17.1
63.9
21.2
49.1
16.3
-8.2
-2.7
0.6
0.2
41.4
13.7
7.5
2.5
30.2
10
0.07
424.3
152.9
100
100.5
65.7
52.4
34.3
10
6.5
43
28.1
48.4
31.7
4
2.6
-5.5
-3.6
-1
-0.7
-2.5
-1.6
1.5
1
-2.5
-1.6
-0.01
419.7
383.5
100
261.2
68.1
122.4
31.9
24.2
6.3
98.9
25.8
117
30.5
5.3
1.4
-7.2
-1.9
0.1
0.03
32.7
8.5
4.3
1.1
22.7
5.9
0.05
422
279.1
100
204.6
73.3
74.5
26.7
12.4
4.4
48.9
17.5
56.1
20.1
18.4
6.6
6.2
2.2
0.1
0.04
24.9
8.9
3.3
1.2
17
6.1
0.04
422
244.8
100
163.4
66.7
81.4
33.3
17.1
7
42.5
17.4
43.2
17.6
38.3
15.6
-2.6
-1.06
-0.9
-0.4
34.8
14.2
5.3
2.2
26.7
10.9
0.06
422
229.1
100
152.2
66.4
76.9
33.6
9.5
4.1
40.6
17.7
47
20.5
29.9
13.1
4.1
1.8
0.2
0.09
34.2
14.9
5.8
2.5
26
11.3
0.06
422
374.7
100
231.1
61.7
143.7
38.4
32.7
8.7
70.2
18.7
103.7
27.7
39.9
10.6
-5.1
-1.4
-2.8
-0.7
31.7
8.5
3.3
0.9
21.4
5.7
0.05
422
225.6
100
140
62.1
85.7
38
10.3
4.6
49.1
21.8
54.6
24.2
31
13.7
5.8
2.6
0.2
0.09
37.1
16.4
7.1
3.1
27.3
12.1
0.06
422
292.2
100
173.6
59.4
118.6
40.6
—
0
64.9
22.2
66.5
22.8
52.1
17.8
-11.1
-3.8
1.7
0.6
42.6
14.6
10.5
3.6
28.4
9.7
0.07
422
212.6
100
130.9
61.6
81.7
38.4
—
0
61.1
28.7
54.6
25.7
27
12.7
-7.3
-3.4
—
0
19.7
9.3
5.8
2.7
10.9
5.1
0.03
422
296.3
185.3
111
—
87.1
67
44
-4.3
-6.1
34.2
7
23.1
0.05
422
254.9
158.7
96.2
—
18.5
61.8
34.4
2.1
1.2
37.9
6.5
28.6
0.07
422
283.6
170.9
112.7
—
72.1
73.5
39.2
-1.8
2.8
40.4
6.4
29.7
0.07
422
248
140.2
107.8
—
63.5
63.3
44.5
-2.9
0.7
42.6
8.1
33.1
0.08
422
264.7
159.2
105.5
—
100.9
106.1
-0.6
11.1
16.4
27.1
3.6
17.7
0.04
422
242.3
133
109.2
—
72.1
71.8
37.5
9.9
2.4
49.8
8
29.7
0.07
422
264.3
153.5
110.8
—
76.9
77.2
33.6
-1.7
5.5
37.3
6.3
21.3
0.05
422
238.1
133
105.1
—
61.4
61.6
43.6
2.8
0.1
46.5
8
29.9
0.07
422
240.9
134.6
106.3
—
95.1
94.8
11.4
17.2
10.5
39.2
2.2
29.7
0.07
422
233.5
131.5
102
—
58
58
44
-14.1
1.2
31.1
7.2
11.5
0.03
422
218.4
119.3
99.1
—
58.9
63.5
35.6
-0.7
0.7
35.6
5.9
20.1
0.05
422
211.8
127.1
84.7
—
53.5
54.1
30.6
5.5
—
36.1
5.6
22.9
0.05
422
546.5
433.1
113.4
—
117.9
116.1
-2.7
25.6
28.7
51.7
-8.6
49.5
0.12
422
569.9
431.3
138.6
—
96.6
114
24.6
—
131.6
153.4
24.7
111.2
0.26
422
523.8
413
110.8
—
77.8
81.5
29.3
2.3
18.7
49.9
7.1
25.7
0.06
422
421.9
331.4
90.5
—
84.6
80.9
9.6
-0.9
4.7
13.4
3.7
-4
-0.01
422
903.5
764.1
139.3
—
98.9
101.1
38.3
-1.6
21.8
58.5
7.5
34.2
0.08
422
469.7
368.7
100.9
—
71.4
71.2
29.8
2.2
4.9
36.9
5
15.7
0.04
422
539
426.6
112.4
—
69.4
69.9
42.5
-2.6
10
49.9
6.8
24
0.06
422
372.4
303
69.4
—
63.7
63.7
5.7
-0.6
—
5.1
2.5
-2.2
-0.01
422
526.7
430.3
96.4
—
78
85.7
10.8
1.3
5
17.1
-3.8
8.3
0.02
422