FSPG Statements
00
FSPG 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
678.36
551.49
126.87
40.242
55.8
111.79
15.082
-4.174
0.031
157.83
0.121
149.39
0.154
967.42
628.7
493.44
135.25
36.704
52.637
90.372
44.883
-2.485
0.122
42.467
3.773
27.485
0.028
967.42
609.4
100
488.71
80.2
120.69
19.8
35.52
5.8
49.614
8.1
86.713
14.2
33.975
5.6
-6.563
-1.08
0.576
0.09
28.183
4.6
2.868
0.5
17.842
2.9
0.018
967.42
687.76
100
551.09
80.1
136.67
19.9
24.526
3.6
51.088
7.4
79.364
11.5
57.311
8.3
-16.506
-2.4
6.437
0.9
47.295
6.9
-0.027
-0.004
38.058
5.5
0.039
967.42
680.61
100
543.23
79.8
137.38
20.2
42.406
6.2
57.626
8.5
98.635
14.5
38.743
5.7
1.981
0.3
4.129
0.6
44.85
6.6
4.153
0.6
30.029
4.4
0.031
967.42
695.55
100
550.99
79.2
144.55
20.8
38.758
5.6
55.334
8
91.705
13.2
52.85
7.6
2.617
0.4
0.186
0.03
55.661
8
2.958
0.4
39.79
5.7
0.041
967.42
571.2
100
445.2
77.9
126.01
22.1
30.645
5.4
50.415
8.8
84.104
14.7
41.902
7.3
2.65
0.5
0.031
0.005
44.67
7.8
4.616
0.8
28.529
5
0.029
967.42
648.06
100
492.89
76.1
155.17
23.9
31.737
4.9
44.01
6.8
125.99
19.4
29.179
4.5
-5.468
-0.8
2.233
0.3
26.139
4
-3.081
-0.5
19.195
3
0.02
967.42
633.14
100
495.55
78.3
137.58
21.7
31.964
5
56.978
9
92.603
14.6
44.98
7.1
12.462
2
-0.153
-0.02
57.441
9.1
4.524
0.7
36.103
5.7
0.037
967.42
620.64
100
471.02
75.9
149.62
24.1
30.439
4.9
44.416
7.2
93.353
15
56.266
9.1
-6.316
-1.02
0.073
0.01
50.033
8.1
4.667
0.8
40.299
6.5
0.042
967.42
555.4
100
446.3
80.4
109.1
19.6
27.6
5
56.4
10.2
83.9
15.1
25.2
4.5
11.7
2.1
—
0
36.9
6.6
3.2
0.6
26.3
4.7
0.03
967.4
701.5
100
531
75.7
170.6
24.3
32.2
4.6
1.1
0.2
147.9
21.1
22.6
3.2
4.8
0.7
8.4
1.2
26.2
3.7
-0.3
-0.04
22.4
3.2
0.02
967.4
570
100
436.2
76.5
133.8
23.5
30.3
5.3
66.4
11.6
100.4
17.6
33.5
5.9
1.2
0.2
-0.4
-0.07
34.2
6
3.2
0.6
18.2
3.2
0.02
967.4
600.1
100
466.6
77.8
133.5
22.2
21.7
3.6
83.4
13.9
102
17
31.5
5.2
4.7
0.8
0.1
0.02
36.3
6
4.4
0.7
22.1
3.7
0.02
967.4
427.7
100
344
80.4
83.7
19.6
17.7
4.1
50.5
11.8
69.1
16.2
14.6
3.4
-1.1
-0.3
-0.3
-0.07
13.1
3.1
2.7
0.6
8
1.9
0.01
967.4
586.9
100
444.5
75.7
142.4
24.3
26.1
4.4
65.8
11.2
202.1
34.4
-59.8
-10.2
-3.5
-0.6
6.6
1.1
-55.3
-9.4
-4.1
-0.7
-56.5
-9.6
-0.06
967.4
988.7
100
744.3
75.3
244.4
24.7
23.9
2.4
110.4
11.2
146.9
14.9
97.5
9.9
-0.1
-0.01
-0.4
-0.04
97
9.8
23.1
2.3
67.5
6.8
0.07
967.4
738
100
598.2
81.1
139.8
18.9
21.7
2.9
66.6
9
89.5
12.1
50.3
6.8
-4
-0.5
-0.5
-0.07
45.7
6.2
18.2
2.5
21.1
2.9
0.02
967.4
534.7
100
433.4
81.1
101.2
18.9
17.1
3.2
50.5
9.4
65
12.2
36.3
6.8
-11.6
-2.2
-0.7
-0.1
24
4.5
5.5
1
11.2
2.1
0.01
967.4
1 093.1
100
827.4
75.7
265.7
24.3
35
3.2
124.4
11.4
171.5
15.7
94.2
8.6
-0.7
-0.06
1.9
0.2
94.9
8.7
21.9
2
74.5
6.8
0.08
967.4
601.7
100
488.4
81.2
113.4
18.8
17.8
3
57.2
9.5
102
17
11.4
1.9
6.8
1.1
-0.3
-0.05
18
3
3.6
0.6
11.3
1.9
0.01
967.4
598.8
100
500.8
83.6
98.1
16.4
—
0
79.3
13.2
80.6
13.5
17.4
2.9
5.7
1
-0.5
-0.08
22.6
3.8
5.5
0.9
14.8
2.5
0.02
967.4
529.1
100
424.2
80.2
104.9
19.8
—
0
72.6
13.7
73.6
13.9
31.4
5.9
-13.4
-2.5
—
0
18
3.4
1.5
0.3
15.6
2.9
0.02
967.4
618.2
486.2
132.1
—
95.7
111.5
20.5
2.9
3
31.4
-5.6
42.9
0.04
967.4
656.5
524.4
132.2
—
72
97.2
34.9
-4
-0.5
29.9
4.6
19.6
0.02
967.4
626.4
507.8
118.7
—
81
79.3
39.3
-4.8
-0.3
34.1
4.7
21.5
0.02
967.4
610.6
481.2
129.4
—
86.2
96.2
33.2
-5.8
0.3
29.9
3.5
21.7
0.02
967.4
628.5
450.5
178
—
87.8
115.1
62.9
8.4
7
77.7
-0.7
72.8
0.08
967.4
612.5
473.3
139.2
—
83.6
98.3
40.9
-5.8
-0.9
34.1
7.4
19.5
0.02
967.4
657.4
517
140.4
—
93.3
99.9
40.5
-6.5
2.5
35.5
8.1
16.9
0.02
967.4
567.1
439.3
127.8
—
80
88
39.8
-10.3
0.9
30.5
6.3
16.4
0.02
967.4
896.3
757.5
138.8
—
102.5
127.9
10.9
55.2
4.2
68.6
12.4
46.3
0.05
967.4
607.9
494
113.9
—
77.4
80.7
33.1
-7.5
1.1
26.4
4.9
10.1
0.01
967.4
824.3
689
135.3
—
76.4
84.3
51
-13.3
1.8
39.4
8.7
18.3
0.02
967.4
558.5
464.6
93.8
—
64.6
68
25.8
-6.4
2.4
21.8
4.6
8
0.01
967.4
786.8
636.4
150.4
—
85.9
100.3
50.2
-12.6
0.8
38.1
11.7
18.9
0.02
967.4
696.7
604.8
91.9
—
82.2
90.2
1.7
47.9
0.8
49.9
4.6
35.8
0.04
967.4
674.9
576.4
98.4
—
77.8
88.1
10.4
14.8
4.4
29.5
2.8
18
0.02
967.4
573.1
496.6
76.5
—
54.1
57.1
19.3
-4.8
1.3
15.8
2.6
7.5
0.01
939.2
976.7
769.3
207.4
—
93.7
97.7
109.7
-35.5
12.1
85.8
22
48.9
0.05
918.8
745.8
645.4
100.4
—
81.3
83.8
16.6
1.2
3.2
20.8
5.3
10.8
0.01
918.8
686.9
577.1
109.8
—
73.6
78.5
31.3
-7.4
1.7
24.8
5.6
12.8
0.01
918.8
689.8
591.6
98.3
—
67
70.5
27.8
-7.5
1.1
21.4
3.7
12.5
0.01
918.8
1 203.6
940.8
262.8
—
97.8
112.3
150.5
-12.4
12.1
150.2
42.6
103.5
0.11
918.8