Western Metal Statements
00
Western Metal 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
777.71
608.02
169.69
42.842
48.386
75.983
93.702
-7.234
-0.084
86.412
10.661
47.258
0.097
488.21
853.14
643.52
209.62
47.846
63.742
108.56
101.06
8.9
-0.093
110.18
14.068
68.285
0.14
488.21
719.84
100
584.84
81.2
135.01
18.8
31.966
4.4
50.508
7
77.676
10.8
57.329
8
-7.359
-1.02
0.063
0.009
50.053
7
3.744
0.5
35.148
4.9
0.072
488.21
779.23
100
581.7
74.7
197.53
25.3
86.477
11.1
62.656
8
135.43
17.4
62.1
8
-2.76
-0.4
-0.068
-0.009
59.305
7.6
-11.035
-1.4
49.844
6.4
0.102
488.21
694.75
100
555.21
79.9
139.55
20.1
29.001
4.2
47.263
6.8
68.928
9.9
70.62
10.2
-5.555
-0.8
-1.844
-0.3
63.22
9.1
4.565
0.7
41.858
6
0.086
488.21
981.06
100
786.82
80.2
194.24
19.8
34.204
3.5
60.996
6.2
90.947
9.3
103.29
10.5
13.74
1.4
0.007
0.0008
117.04
11.9
14.592
1.5
72.161
7.4
0.148
488.21
486.25
100
390.42
80.3
95.827
19.7
20.391
4.2
43.737
9
54.724
11.3
41.103
8.5
-12.931
-2.7
-0.179
-0.04
28.028
5.8
1.928
0.4
21.036
4.3
0.043
488.21
634.76
100
458.36
72.2
176.39
27.8
62.76
9.9
84.978
13.4
133.53
21
42.869
6.8
-9.917
-1.6
2.657
0.4
35.617
5.6
-12.101
-1.9
29.724
4.7
0.061
488.41
602.73
100
482.08
80
120.65
20
26.138
4.3
44.974
7.5
68.002
11.3
52.647
8.7
-9.487
-1.6
-0.225
-0.04
42.975
7.1
4.507
0.7
31.407
5.2
0.064
488.21
697.55
100
558.08
80
139.47
20
30.703
4.4
39.46
5.7
69.325
9.9
70.144
10.1
-9.558
-1.4
-0.54
-0.08
60.047
8.6
6.893
1
41.184
5.9
0.084
488.21
459.5
100
361.9
78.8
97.6
21.2
14.5
3.2
34.5
7.5
47.2
10.3
50.4
11
-7.3
-1.6
—
0
43.1
9.4
6.9
1.5
30.7
6.7
0.06
488.2
581.1
100
411.7
70.8
169.4
29.2
31.2
5.4
70.6
12.1
80.3
13.8
89.2
15.4
-7.1
-1.2
0.7
0.1
82.3
14.2
15.8
2.7
43
7.4
0.1
425.1
539.6
100
436.4
80.9
103.3
19.1
24.8
4.6
32.7
6.1
50.4
9.3
52.8
9.8
-10.8
-2.001
—
0
42.5
7.9
6.9
1.3
21.7
4
0.05
425.4
599.2
100
480.4
80.2
118.8
19.8
27.8
4.6
28.8
4.8
54
9
64.8
10.8
-11.6
-1.9
0.2
0.03
54.9
9.2
9.3
1.6
29
4.8
0.07
425.4
309.4
100
287.7
93
21.6
7
10.6
3.4
31.7
10.2
38
12.3
-16.3
-5.3
-9.9
-3.2
—
0
-27.7
-9
-4.1
-1.3
-14.2
-4.6
-0.03
425.4
526.7
100
400.8
76.1
125.9
23.9
38.6
7.3
52.5
10
67.5
12.8
58.4
11.1
-14.3
-2.7
-0.5
-0.09
43.7
8.3
3.4
0.6
20.3
3.9
0.05
425.4
588.4
100
493.6
83.9
94.8
16.1
21.1
3.6
34.4
5.8
50.7
8.6
44.1
7.5
-10.9
-1.9
-0.5
-0.08
32.8
5.6
4.5
0.8
15.5
2.6
0.04
425.4
568.6
100
423
74.4
145.6
25.6
32.9
5.8
31.7
5.6
77.8
13.7
67.9
11.9
-11.1
-2
-1.3
-0.2
55.3
9.7
9.5
1.7
24.3
4.3
0.06
425.4
322.3
100
270.6
84
51.7
16
4
1.2
41.1
12.8
38.6
12
13.1
4.1
-10.3
-3.2
1.2
0.4
4.4
1.4
1.8
0.6
1.4
0.4
—
425.4
559.6
100
421.2
75.3
138.4
24.7
25.8
4.6
59.4
10.6
77.2
13.8
61.2
10.9
-12.8
-2.3
0.1
0.02
50.2
9
4.4
0.8
23.1
4.1
0.05
425.4
390
100
317.7
81.5
72.3
18.5
10.2
2.6
33.4
8.6
33.8
8.7
38.5
9.9
-10.4
-2.7
—
0
28.2
7.2
4.5
1.2
14
3.6
0.03
425.4
495.2
100
392.4
79.2
102.7
20.7
—
0
45.4
9.2
44
8.9
58.8
11.9
-14.5
-2.9
-0.1
-0.02
44.2
8.9
7.6
1.5
22.2
4.5
0.05
425.4
275.4
100
238.5
86.6
36.8
13.4
—
0
37.3
13.5
31.5
11.4
5.4
2
-9.6
-3.5
1.2
0.4
-2.9
-1.05
0.2
0.07
1
0.4
—
425.4
552.4
453.7
98.6
19.8
59.5
58.8
39.8
-8.1
1.1
32.8
5.9
18.4
0.04
425.4
366.1
289.4
76.7
3.7
28.7
33.8
42.9
-10.4
-0.2
32.3
3.9
15.6
0.04
425.4
327.2
238
89.2
—
36
24.2
65.1
-8.1
-7.7
49.4
9.5
21
0.05
425.4
313.4
284.3
29.1
—
31.3
32.6
-3.5
-7.7
7.5
-3.7
0.2
-0.9
—
425.4
295.7
242
53.7
—
79.4
89.9
-36.2
-11.9
61
12.8
-5.2
12.8
0.03
425.4
322.2
268.6
53.5
—
35.7
41.5
12.1
-15.4
11.5
8
1.6
3.4
0.01
399.1
332.3
252
80.3
—
31.9
43.3
37
-18.4
9.6
28.3
4.5
11.6
0.03
349.3
263.2
229.7
33.4
—
28.3
29.7
3.8
-15.5
5.2
-6.5
0.6
-6.5
-0.02
349.3
176.8
195.8
-19
—
56.8
116.2
-135.2
-19.4
16.5
-138.1
-24.3
-65.1
-0.19
349.3
248
226.5
21.5
—
28.1
32.1
-10.6
-18.1
11.8
-16.9
-2.9
-14.2
-0.04
349.3
322.2
279.1
43.1
—
37.7
39.7
3.5
-19.6
5.2
-11
1.9
-24.6
-0.07
349.3
236
227.7
8.3
—
30.1
30.2
-21.9
-18.5
5
-35.4
-0.9
-28.4
-0.08
349.3
367.6
292.4
75.2
—
49.3
60.5
14.8
-21
22.8
16.6
-5.7
5.3
0.02
349.3
183.2
131
52.2
—
32
33.1
19.1
-17.9
5.6
6.8
3
-1.8
-0.01
349.3
330.3
269.5
60.7
—
32.3
31.6
29.2
-16.7
7.1
19.6
5.1
5.7
0.02
349.3
343.6
304.5
39
—
25
27.6
11.5
-17.5
3.8
-2.2
-0.8
-3.9
-0.01
349.3
66.3
18.7
47.6
—
50.5
63.5
-15.9
50.7
28.8
63.5
13.6
37.6
0.11
349.3
378.9
341.6
37.4
—
31.5
33.6
3.8
-19.7
6.3
-9.6
-3.7
-13.3
-0.04
349.3
300.1
239
61.1
—
32.5
36.5
24.5
-19.9
10.9
15.6
4.4
3.3
0.01
353.1
399.6
355.8
43.8
—
28.6
30.2
13.6
-19.7
2
-4.1
-0.8
-7.5
-0.02
349.3
-171.7
-232.9
61.3
—
63.9
64.7
-3.5
-20
42.5
19.1
-2.6
14.4
0.04
356.9