Wuxi Double Statements
00
Wuxi Double 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
381.88
100
422.09
110.5
-40.211
-10.5
14.093
3.7
12.853
3.4
26.23
6.9
-66.442
-17.4
-4.037
-1.06
-0.268
-0.07
-70.746
-18.5
-4.989
-1.3
-65.757
-17.2
-0.245
268.21
355.01
100
330.71
93.2
24.3
6.8
11.71
3.3
13.728
3.9
23.686
6.7
0.615
0.2
9.292
2.6
-0.057
-0.02
9.85
2.8
-2.135
-0.6
11.985
3.4
0.045
268.21
337.34
100
307.08
91
30.26
9
11.235
3.3
9.998
3
21.52
6.4
8.74
2.6
7.318
2.2
-0.043
-0.01
16.015
4.7
1.745
0.5
14.27
4.2
0.053
268.21
318.74
100
292.12
91.7
26.614
8.3
11.906
3.7
15.478
4.9
29.438
9.2
-2.824
-0.9
-2.03
-0.6
0.051
0.02
-4.695
-1.5
1.257
0.4
-5.951
-1.9
-0.022
268.21
388.34
100
357.23
92
31.105
8
15.144
3.9
16.441
4.2
30.548
7.9
0.557
0.1
-3.354
-0.9
-0.079
-0.02
-2.866
-0.7
-0.864
-0.2
-2.003
-0.5
-0.007
268.37
377.18
100
343.52
91.1
33.664
8.9
12.879
3.4
11.364
3
25.32
6.7
8.344
2.2
-0.208
-0.06
-0.653
-0.2
7.483
2
-1.978
-0.5
9.461
2.5
0.035
268.21
379.61
100
325.51
85.7
54.1
14.3
13.288
3.5
12.108
3.2
25.496
6.7
28.604
7.5
-3.077
-0.8
0.016
0.004
25.608
6.7
2.94
0.8
22.669
6
0.085
268.21
324.8
100
279.9
86.2
44.9
13.8
13.1
4
9.6
3
21.5
6.6
23.5
7.2
0.8
0.2
0.1
0.03
24.4
7.5
4
1.2
20.4
6.3
0.08
268.2
405.8
100
365.7
90.1
40
9.9
16.4
4
4.3
1.1
21.8
5.4
18.2
4.5
-8.3
-2.05
0.2
0.05
15
3.7
-1.7
-0.4
16.7
4.1
0.06
268.2
348.3
100
304.7
87.5
43.6
12.5
13.8
4
15.9
4.6
28.9
8.3
14.7
4.2
-5.6
-1.6
—
0
9.1
2.6
2.1
0.6
7
2
0.03
268.2
355.6
100
315
88.6
40.6
11.4
12.1
3.4
11.7
3.3
22
6.2
18.7
5.3
-0.5
-0.1
—
0
18.2
5.1
2.8
0.8
15.3
4.3
0.06
268.5
232.1
100
214
92.2
18.1
7.8
9.1
3.9
14
6
15.3
6.6
2.8
1.2
1.5
0.6
-0.1
-0.04
4.2
1.8
1.1
0.5
3.1
1.3
0.01
268.2
407.6
100
355.2
87.1
52.4
12.9
14.8
3.6
23
5.6
39.2
9.6
13.2
3.2
-1.9
-0.5
-13.4
-3.3
2.4
0.6
-3.6
-0.9
6.1
1.5
0.02
268.2
346.1
100
311.4
90
34.7
10
10.7
3.1
14.4
4.2
25.4
7.3
9.2
2.7
3.2
0.9
-0.1
-0.03
7.7
2.2
3.7
1.1
4
1.2
0.02
268.2
342.4
100
312.8
91.4
29.6
8.6
10.1
2.9
17.1
5
27
7.9
2.7
0.8
2
0.6
13.1
3.8
17.8
5.2
0.8
0.2
16.9
4.9
0.06
268.2
320.5
100
288.6
90
32
10
13.2
4.1
14.6
4.6
23.6
7.4
8.3
2.6
-2.8
-0.9
-0.1
-0.03
5.5
1.7
2.3
0.7
3.2
1
0.01
268.2
416.2
100
374.7
90
41.6
10
16
3.8
14.4
3.5
37.7
9.1
3.8
0.9
1
0.2
-0.4
-0.1
4.4
1.1
-1.1
-0.3
5.5
1.3
0.02
268.2
314.7
100
292.3
92.9
22.4
7.1
10.2
3.2
12.3
3.9
23.3
7.4
-0.9
-0.3
4.3
1.4
—
0
3.5
1.1
1.2
0.4
2.2
0.7
0.01
268.2
379.3
100
335.5
88.5
43.8
11.5
—
0
27
7.1
26.1
6.9
17.7
4.7
4.5
1.2
-1.4
-0.4
20.8
5.5
2.2
0.6
12.2
3.2
0.05
268.2
285.5
100
248.5
87
37
13
—
0
20.9
7.3
19.5
6.8
17.4
6.1
-4.5
-1.6
-0.1
-0.04
12.9
4.5
3.4
1.2
2.3
0.8
0.01
268.2
364.8
100
329.9
90.4
34.9
9.6
—
0
23.3
6.4
21.5
5.9
13.4
3.7
-2.9
-0.8
-0.4
-0.1
9.8
2.7
0.7
0.2
4.5
1.2
0.02
268.2
322.7
100
295.9
91.7
26.8
8.3
—
0
21.7
6.7
22
6.8
4.7
1.5
-2
-0.6
0.2
0.06
2.9
0.9
1.8
0.6
-2.8
-0.9
-0.01
268.2
336.8
100
303.5
90.1
33.3
9.9
—
0
20
5.9
18.1
5.4
15.2
4.5
-1.1
-0.3
—
0
14.1
4.2
2
0.6
7.6
2.3
0.03
268.2
249.3
100
222.7
89.3
26.6
10.7
—
0
18
7.2
15.2
6.1
11.4
4.6
-0.9
-0.4
-0.1
-0.04
10.4
4.2
2.2
0.9
3.9
1.6
0.01
268.2
305.3
100
267
87.5
38.3
12.5
—
0
20.6
6.7
29
9.5
9.3
3
4.9
1.6
1.3
0.4
15.5
5.1
-3.3
-1.08
11.4
3.7
0.04
268.2
253.3
100
217.7
85.9
35.6
14.1
—
0
19.6
7.7
20
7.9
15.6
6.2
0.5
0.2
-4.5
-1.8
11.7
4.6
3.8
1.5
4
1.6
0.01
268.2
285.1
100
245.5
86.1
39.6
13.9
—
0
19.5
6.8
19.9
7
19.7
6.9
1.9
0.7
0.5
0.2
22.1
7.8
4.7
1.6
12.9
4.5
0.05
268.2
212.3
100
181.6
85.5
30.8
14.5
—
0
17.5
8.2
17.4
8.2
13.4
6.3
-0.4
-0.2
0.7
0.3
13.7
6.5
3.2
1.5
7.2
3.4
0.03
268.2
277.6
100
242.7
87.4
34.9
12.6
—
0
24.2
8.7
27.7
10
7.2
2.6
2
0.7
2.4
0.9
11.6
4.2
1.9
0.7
6.7
2.4
0.02
268.2
247.2
100
212.8
86.1
34.4
13.9
—
0
18.6
7.5
21.9
8.9
12.5
5.1
2.4
1
0.3
0.1
15.2
6.1
-0.2
-0.08
10.2
4.1
0.04
268.2
290.4
100
264
90.9
26.4
9.1
—
0
17.7
6.1
18.3
6.3
8.1
2.8
-0.4
-0.1
0.4
0.1
8.1
2.8
1.1
0.4
6.1
2.1
0.02
268.2
175.3
100
162.7
92.8
12.7
7.2
—
0
13.2
7.5
13.3
7.6
-0.7
-0.4
-1
-0.6
0.7
0.4
-1
-0.6
0.5
0.3
0.1
0.06
—
268.2
228
100
208.3
91.4
19.7
8.6
—
0
19.6
8.6
21.1
9.3
-1.4
-0.6
-0.2
-0.09
-0.6
-0.3
-2.2
-1
-0.3
-0.1
-0.3
-0.1
—
268.2
238.4
100
221.3
92.8
17.1
7.2
—
0
12.8
5.4
12.5
5.2
4.6
1.9
-0.2
-0.08
0.8
0.3
5.2
2.2
1
0.4
4.6
1.9
0.02
268.2
211.9
100
199
93.9
12.9
6.1
—
0
11.9
5.6
8.6
4.1
4.3
2
0.1
0.05
0.3
0.1
4.8
2.3
2.2
1
5.2
2.5
0.02
268.2
125
100
115.5
92.4
9.5
7.6
—
0
12.7
10.2
13.3
10.6
-3.8
-3.04
-0.2
-0.2
0.9
0.7
-3
-2.4
—
0
-1.6
-1.3
-0.01
268.2
156.7
100
140.1
89.4
16.6
10.6
—
0
14.3
9.1
20.1
12.8
-3.5
-2.2
1.5
1
0.7
0.4
-1.3
-0.8
-0.9
-0.6
-0.1
-0.06
—
268.2
138.3
100
122.5
88.6
15.8
11.4
—
0
12
8.7
11.1
8
4.7
3.4
0.8
0.6
0.6
0.4
6.1
4.4
1.1
0.8
5.1
3.7
0.02
268.2
145.3
100
126.4
87
18.9
13
—
0
10.7
7.4
10.2
7
8.6
5.9
2.7
1.9
0.3
0.2
11.6
8
1.8
1.2
10
6.9
0.04
268.2