Qifeng New Statements
00
Qifeng New 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
990.86
802.68
188.17
32.544
21.202
53.049
135.13
-0.911
-9.165
124.95
15.204
109.45
0.221
494.69
926.54
808.29
118.25
30.527
29.592
59.253
58.999
2.645
0.074
61.819
11.71
49.794
0.101
494.69
796.1
100
751.36
94.4
44.736
5.6
26.202
3.3
21.993
2.8
45.091
5.7
-0.355
-0.04
0.739
0.09
1.407
0.2
1.683
0.2
3.257
0.4
-1.832
-0.2
-0.004
494.69
660.16
100
614.22
93
45.939
7
17.073
2.6
41.032
6.2
59.488
9
-13.55
-2.05
3.941
0.6
-0.709
-0.1
-8.771
-1.3
-13.736
-2.08
4.759
0.7
0.01
494.69
804.93
100
767.6
95.4
37.329
4.6
27.631
3.4
26.18
3.3
55.541
6.9
-18.212
-2.3
-0.586
-0.07
0.366
0.05
-13.441
-1.7
-1.462
-0.2
-12.134
-1.5
-0.025
494.69
815.4
100
742.28
91
73.117
9
28.673
3.5
31.286
3.8
59.989
7.4
13.127
1.6
0.372
0.05
-0.54
-0.07
-4.891
-0.6
-0.371
-0.05
-4.706
-0.6
-0.01
494.69
838.16
100
762.57
91
75.583
9
30.7
3.7
25.115
3
51.736
6.2
23.847
2.8
4.228
0.5
-0.938
-0.1
27.494
3.3
6.746
0.8
20.556
2.5
0.042
494.69
843.93
100
779.09
92.3
64.833
7.7
30.834
3.7
26.291
3.1
54.106
6.4
10.726
1.3
3.222
0.4
-5.748
-0.7
8.82
1
2.513
0.3
6.146
0.7
0.012
494.69
940
100
908.24
96.6
31.76
3.4
32.297
3.4
28.436
3
60.832
6.5
-29.072
-3.09
20.753
2.2
-1.161
-0.1
-11.021
-1.2
-17.464
-1.9
6.111
0.7
0.012
494.69
1 035.9
100
895.08
86.4
140.82
13.6
35.338
3.4
30.483
2.9
64.754
6.3
76.071
7.3
1.4
0.1
-0.323
-0.03
75.638
7.3
12.472
1.2
62.914
6.1
0.127
494.69
882.1
100
732.5
83
149.7
17
28.5
3.2
16.6
1.9
44.1
5
105.5
12
4.8
0.5
-0.4
-0.05
109.6
12.4
19.3
2.2
90.1
10.2
0.18
494.7
764.3
100
687.1
89.9
77.3
10.1
25
3.3
-3.5
-0.5
20.8
2.7
56.4
7.4
3.1
0.4
—
0
59.1
7.7
3.1
0.4
54.3
7.1
0.11
494.7
799.6
100
663.4
83
136.2
17
26
3.3
43.4
5.4
67.7
8.5
68.5
8.6
3.5
0.4
-0.4
-0.05
70
8.8
11.4
1.4
58.4
7.3
0.12
494.7
740.1
100
632.6
85.5
107.5
14.5
23.6
3.2
49.3
6.7
69.9
9.4
37.7
5.1
3.5
0.5
-1.6
-0.2
39.6
5.4
5.8
0.8
33.6
4.5
0.07
494.7
510
100
444.3
87.1
65.7
12.9
15.9
3.1
37.7
7.4
51.8
10.2
13.8
2.7
7.3
1.4
-2.1
-0.4
19.2
3.8
4.4
0.9
14.1
2.8
0.03
471.5
756.9
100
632.9
83.6
124
16.4
23.5
3.1
50.8
6.7
69.7
9.2
54.4
7.2
0.9
0.1
-8.4
-1.1
38.6
5.1
-4.2
-0.6
39.5
5.2
0.08
495.1
845.9
100
715.8
84.6
130.1
15.4
24.6
2.9
44.6
5.3
68.6
8.1
61.5
7.3
-5.5
-0.7
2.5
0.3
58.4
6.9
9
1.1
49.3
5.8
0.1
493.3
902.6
100
765.4
84.8
137.2
15.2
31.2
3.5
45.5
5
76.5
8.5
60.7
6.7
-4.6
-0.5
—
0
56.1
6.2
9.8
1.1
46.1
5.1
0.1
468
762.2
100
700.4
91.9
61.8
8.1
27
3.5
40.1
5.3
64.6
8.5
-2.8
-0.4
4
0.5
1.7
0.2
2.9
0.4
1
0.1
2
0.3
—
494.7
833.2
100
758.3
91
74.9
9
36.9
4.4
42.9
5.1
76.6
9.2
-1.6
-0.2
3.2
0.4
-11.7
-1.4
-10.1
-1.2
-15.6
-1.9
5.4
0.6
0.01
494.7
1 006.9
100
904.9
89.9
102
10.1
42.2
4.2
39.7
3.9
88.1
8.7
13.9
1.4
-4.5
-0.4
3.5
0.3
12.9
1.3
1.5
0.1
11.5
1.1
0.02
494.7
969.8
100
857.3
88.4
112.6
11.6
—
0
82.2
8.5
82.9
8.5
29.6
3.1
-1.7
-0.2
-0.3
-0.03
27.7
2.9
8.4
0.9
19.2
2
0.04
494.7
869.1
100
763.7
87.9
105.4
12.1
—
0
73.8
8.5
79.9
9.2
25.5
2.9
1.8
0.2
2.8
0.3
30.1
3.5
7.9
0.9
22.2
2.6
0.04
494.7
1 000.4
895.4
105
—
78.1
76
29
-5.7
-2.5
20.7
-10.7
31.4
0.06
494.7
912.7
792.7
120
—
74.3
67.3
52.8
-1.1
-0.6
50.4
13.6
36.8
0.07
494.7
889
736.7
152.3
—
70.5
77.8
74.5
0.3
0.5
71.4
17.6
53.9
0.11
494.7
771.2
650.4
120.8
—
74.6
75.5
45.4
3.1
0.8
48.7
10.3
38.4
0.08
494.7
771.7
665.1
106.6
—
56.1
57.7
48.9
1.5
-0.3
48.9
1.4
47.5
0.1
494.7
700.8
594.6
106.2
—
63.8
65.8
40.4
4.3
5
23.3
4.3
19
0.04
494.7
697.6
563.9
133.7
—
64.2
71.2
62.5
5.8
1.2
69.1
12.4
56.6
0.11
494.7
538.2
463.5
74.7
—
59
59.2
15.4
4.1
2.8
22.3
3.5
18.8
0.04
494.7
619.1
478.9
140.2
—
49.9
54.3
85.9
-1.8
1.6
84.7
-2.4
87.1
0.18
491.9
587.1
472.3
114.9
—
54.4
53.2
61.6
0.8
4.4
65.5
12.5
53
0.11
494.7
606.1
478
128.1
—
55.3
56.2
71.9
1
0.1
72.5
5.6
67
0.14
494.7
543.2
408.8
134.3
—
45.2
48.2
86.1
-9.5
-0.6
76.1
13
63.1
0.15
420.5
643
497.5
145.5
—
72.2
80.3
65.2
-9.6
-2.3
51.5
-22.8
74.3
0.17
444.1
662
508
153.9
—
49.1
50.5
103.5
-7.3
0.4
96.6
24.1
72.5
0.17
420.4
692.3
519.5
172.8
—
64.1
68.2
104.6
-9.8
0.2
94.1
22.5
71.6
0.17
420.4
540.8
409.4
131.4
—
48.8
53.3
78.1
-8.3
1.8
71.1
16.6
54.5
0.13
420.5
606
479.1
126.9
—
62.2
64.6
62.3
-4.8
0.7
57.5
6
51.4
0.12
420.5
515.8
408.4
107.4
—
44.7
43
64.4
-3
-0.3
60.6
10.7
49.9
0.12
420.5
576
454.6
121.5
—
56.9
57.8
63.6
-5.1
0.7
59.2
9.1
50.1
0.12
415
410.3
324.5
85.8
—
37.9
38.7
47.1
-2.8
0.3
44.6
7.1
37.5
0.09
412.3
499.8
404.1
95.7
—
42.6
44.4
51.3
2.1
1.1
54.4
6.1
48.4
0.12
412.3