China West Statements
00
China West 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
5 537.66
4 912.64
625.01
167.12
175.82
336.3
288.71
-40.367
10.345
263.32
50.496
214.07
0.17
1 262.73
6 741.21
6 020.47
720.74
182.03
204.24
381.16
339.58
-44.908
-0.515
297.63
50.955
202.33
0.16
1 261.98
4 062.85
100
3 828.97
94.2
233.89
5.8
99.937
2.5
158.62
3.9
256.53
6.3
-22.649
-0.6
-29.154
-0.7
1.218
0.03
-48.634
-1.2
10.441
0.3
-61.098
-1.5
-0.048
1 262.35
6 651.95
100
6 090.89
91.6
561.06
8.4
128.11
1.9
323.39
4.9
446.65
6.7
114.41
1.7
-90.794
-1.4
0.124
0.002
25.777
0.4
19.536
0.3
-53.385
-0.8
-0.042
1 262.35
6 369.2
100
5 659.75
88.9
709.45
11.1
173.37
2.7
201.28
3.2
367.99
5.8
341.46
5.4
-34.818
-0.5
-2.676
-0.04
305.32
4.8
54.458
0.9
223.62
3.5
0.177
1 262.35
7 172.53
100
6 300.21
87.8
872.32
12.2
200.82
2.8
219.01
3.1
408.72
5.7
463.6
6.5
-20.152
-0.3
20.98
0.3
473.31
6.6
76.923
1.1
321.59
4.5
0.255
1 262.35
4 662.46
100
4 341.8
93.1
320.65
6.9
100.96
2.2
136.27
2.9
233.5
5
87.157
1.9
-9.012
-0.2
3.064
0.07
81.648
1.8
19.997
0.4
32.947
0.7
0.026
1 262.35
7 534.83
100
6 725.01
89.3
809.82
10.7
169.33
2.2
218.84
2.9
379.86
5
429.96
5.7
-70.947
-0.9
27.097
0.4
390.45
5.2
60.685
0.8
284.95
3.8
0.226
1 262.35
7 017.1
100
6 316.2
90
700.9
10
155.63
2.2
242.21
3.5
391.12
5.6
309.78
4.4
-25.601
-0.4
2.311
0.03
288.31
4.1
56.522
0.8
194.05
2.8
0.154
1 262.35
7 404.2
100
6 658.42
89.9
745.78
10.1
176.28
2.4
210.97
2.8
382.02
5.2
363.76
4.9
-15.47
-0.2
3.31
0.04
353.74
4.8
56.742
0.8
264.13
3.6
0.209
1 262.35
4 970.2
100
4 563.4
91.8
406.8
8.2
112.3
2.3
134.9
2.7
243.2
4.9
163.6
3.3
-10.3
-0.2
1.2
0.02
154.4
3.1
32
0.6
99.6
2
0.08
1 262.4
7 205.1
100
6 570.5
91.2
634.6
8.8
207.7
2.9
221.9
3.1
424.5
5.9
210.1
2.9
-65.9
-0.9
6.5
0.09
165.2
2.3
-4.2
-0.06
134.1
1.9
0.11
1 262.4
6 614.9
100
5 658.5
85.5
956.4
14.5
184
2.8
246
3.7
424.4
6.4
532
8
-9.1
-0.1
0.6
0.009
543.1
8.2
117.2
1.8
354.5
5.4
0.28
1 262.6
6 765.3
100
5 850.3
86.5
915
13.5
131.4
1.9
220.9
3.3
340.3
5
574.6
8.5
-14.6
-0.2
1.3
0.02
562.7
8.3
84.3
1.2
404.6
6
0.32
1 262.4
2 837.9
100
2 765.8
97.5
72.1
2.5
52
1.8
128
4.5
179.3
6.3
-107.2
-3.8
-14.6
-0.5
0.9
0.03
-121.3
-4.3
6.5
0.2
-109.1
-3.8
-0.09
1 262.4
6 242.7
100
5 694.4
91.2
548.2
8.8
136
2.2
262.2
4.2
398.3
6.4
150
2.4
-129
-2.07
3.3
0.05
54.2
0.9
-9.7
-0.2
49
0.8
0.04
1 262.6
6 076.1
100
5 320.3
87.6
755.8
12.4
123.8
2
187.3
3.1
310
5.1
445.8
7.3
-30.8
-0.5
6.8
0.1
422
6.9
86.8
1.4
306.6
5
0.24
1 262.6
6 850
100
6 074.3
88.7
775.7
11.3
108.8
1.6
197.6
2.9
315.3
4.6
460.4
6.7
-22.8
-0.3
3.8
0.06
441.8
6.4
62.4
0.9
348.2
5.1
0.28
1 262.4
3 727.6
100
3 528.6
94.7
199
5.3
77.8
2.1
111.2
3
186.8
5
12.2
0.3
-37.7
-1.01
3.6
0.1
-21.9
-0.6
23
0.6
-43.1
-1.2
-0.03
1 262.4
5 443.5
100
4 962.8
91.2
480.6
8.8
102.3
1.9
180.7
3.3
316.3
5.8
164.3
3
-10.4
-0.2
-16.9
-0.3
141.3
2.6
54.6
1
80.4
1.5
0.06
1 262.4
5 238.8
100
4 741.4
90.5
497.4
9.5
100.1
1.9
138.4
2.6
251.7
4.8
245.7
4.7
-55.6
-1.06
5.1
0.1
195.2
3.7
42.3
0.8
143.6
2.7
0.11
1 262.4
5 167
100
4 638
89.8
529
10.2
—
0
212.7
4.1
232.1
4.5
296.9
5.7
-34.7
-0.7
-0.3
-0.006
262.5
5.1
40.9
0.8
201.8
3.9
0.16
1 262.4
2 999.6
100
2 900.7
96.7
98.9
3.3
—
0
185.5
6.2
189.6
6.3
-90.7
-3.02
-17.7
-0.6
-1.1
-0.04
-109.5
-3.7
13.4
0.4
-122.4
-4.08
-0.1
1 262.4
4 583.5
4 119.8
463.7
—
262.1
339.3
124.4
-89.2
-2.4
42.3
22.7
6.4
0.01
1 132.9
4 104
3 726.1
377.9
—
-10.6
178.2
199.7
-44.8
8.3
163.2
30
117.7
0.09
1 156.2
3 955
3 585
370.1
—
157.7
190.6
179.4
-32.4
-6.2
143.6
16.6
112.7
0.14
803.8
2 277.3
2 229.5
47.7
—
165.5
167.2
-119.4
-22.3
5
-138
-0.5
-131
-0.13
1 032.2
3 482.9
3 189.9
293
—
219.6
46.3
246.7
-89.7
42
182
43.4
134.9
0.13
1 032.2
3 076
2 712.8
363.3
—
143.5
210.4
152.8
-37.8
21.5
136.5
28.4
104.3
0.1
1 032.2
3 062.4
2 684
378.3
—
136.9
217.6
160.8
-38
16.8
139.6
19.4
113
0.11
1 032.2
1 908.3
1 724.5
183.7
—
127.3
180.2
3.6
-30.8
-0.1
-27.3
18.5
-35.9
-0.03
1 032.2
2 874.7
2 542.9
331.7
—
258.1
149.3
182.5
-39.2
8.9
152.2
28
118.1
0.12
1 010.7
3 028.7
2 546.4
482.3
—
136.9
219.5
262.8
-37.5
0.2
225.5
37.5
178
0.17
1 047
2 852.6
2 445.4
407.2
—
112.7
194
213.2
-36.9
-1.2
175.1
22.1
145.2
0.14
1 032.2
1 538.9
1 476
62.9
—
109.9
121.8
-58.9
-32.2
4.1
-87
11.4
-94.5
-0.09
1 032.2
3 015.1
2 631.3
383.8
—
183.6
116.7
267.1
-35.9
-4.9
226.2
52.9
162.2
0.16
1 032.2
2 949.7
2 560
389.6
—
99.8
163.1
226.6
-25.2
3.5
204.9
36.3
154.6
0.15
1 032.2
2 795.4
2 407.9
387.4
—
212.2
212.2
175.3
-31.8
3.9
181.9
21.7
147.9
0.14
1 032.2
1 450.9
1 428.7
22.2
—
101.3
135.7
-113.5
-29.5
4.5
-138.5
-1.9
-132
-0.13
1 032.2
2 687.1
2 341.4
345.7
—
118.6
118.7
227
-28.5
-6.9
194.1
20.8
156.1
0.17
934
2 484.2
2 140.2
343.9
—
106.4
137.3
206.7
-28.2
4.6
182.7
22.3
143
0.15
934
2 354.8
2 028.4
326.4
—
69.9
125.6
200.9
-25
16.8
192.7
10.1
169.7
0.18
934
1 088.2
1 052.2
36
—
73
85.2
-49.1
-20.4
8.4
-61.2
3.8
-61.7
-0.07
934
1 964.4
1 738.3
226.2
—
106.4
67.4
158.7
-23.4
15.4
150.1
33.6
107.6
0.05
2 110.4