Guangzhou Tinci Statements
00
Guangzhou Tinci 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
2 986.97
100
2 456.64
82.2
530.33
17.8
168.79
5.7
172.58
5.8
317.25
10.6
213.08
7.1
-18.717
-0.6
-1.097
-0.04
192.94
6.5
67.869
2.3
123.13
4.1
0.064
1 913.49
3 280.53
100
2 738.89
83.5
541.65
16.5
135.45
4.1
123.7
3.8
310.46
9.5
231.19
7
-48.225
-1.5
-9.632
-0.3
176.41
5.4
43.705
1.3
138.9
4.2
0.072
1 926.75
4 137.51
3 166.27
971.24
185.57
218.26
368.51
602.73
-31.984
-7.79
563.85
85.471
463.37
0.241
1 922.85
3 672.6
100
2 581.72
71.3
1 090.89
28.7
186.88
5.1
180.7
4.9
393.43
9.7
697.46
19
-6.442
-0.2
-2.334
-0.06
690.82
18.8
159.41
4.3
593.59
16.2
0.319
1 862.61
4 314
100
3 026.2
70.1
1 287.8
29.9
137.64
3.2
243.62
5.6
373.86
8.7
913.93
21.2
-23.801
-0.6
0.912
0.02
893.27
20.7
193.53
4.5
694.77
16.1
0.361
1 926.66
5 888.12
100
4 097.05
69.6
1 791.07
30.4
154.21
2.6
145.97
2.5
283.36
4.8
1 507.7
25.6
3.236
0.05
-0.158
-0.003
1 514.39
25.7
124.78
2.1
1 353.97
23
0.673
2 010.93
6 065.39
100
3 911.93
64.5
2 153.46
35.5
303.34
5
218.2
3.6
521.97
8.6
1 631.49
26.9
114.16
1.9
0.928
0.02
1 748.68
28.8
270.81
4.5
1 454.17
24
0.76
1 913.38
5 214.37
100
3 066.93
58.8
2 147.43
41.2
261.94
5
164.38
3.2
414.99
8
1 732.44
33.2
7.469
0.1
-0.991
-0.02
1 738.78
33.3
291.33
5.6
1 408.38
27
0.735
1 915.9
5 149.06
100
2 925.31
56.8
2 223.75
43.2
174.43
3.4
175.81
3.4
346.79
6.7
1 876.96
36.5
-6.813
-0.1
0.048
0.0009
1 869.64
36.3
340.54
6.6
1 497.92
29.1
0.785
1 908.18
4 467.78
100
3 198.03
71.6
1 269.75
28.4
162.81
3.6
157.13
3.5
458.78
10.3
810.97
18.2
-6.294
-0.1
-1.995
-0.04
792.84
17.7
124.82
2.8
654.65
14.7
0.344
1 902
2 923.58
100
1 676.57
57.3
1 247.01
42.7
95.525
3.3
114.81
3.9
342.23
11.7
904.78
30.9
-6.838
-0.2
31.99
1.1
924.74
31.6
98.849
3.4
770.99
26.4
0.408
1 888.6
2 137.76
100
1 378.69
64.5
759.08
35.5
63.646
3
112.17
5.2
126.04
5.9
633.04
29.6
-11.563
-0.5
0.335
0.02
625.76
29.3
104.35
4.9
495.85
23.2
0.263
1 886.96
1 561.7
100
1 036
66.3
525.6
33.7
56.2
3.6
99.6
6.4
150.2
9.6
375.5
24
-15.7
-1.005
-1.1
-0.07
358.2
22.9
66.2
4.2
286.9
18.4
0.31
918.5
1 423.5
100
1 109.7
78
313.7
22
51
3.6
61.7
4.3
238.7
16.8
75.1
5.3
-22.5
-1.6
-4.7
-0.3
49
3.4
45.2
3.2
14.5
1
0.02
918.5
1 102.8
100
699
63.4
403.8
36.6
42.4
3.8
124.6
11.3
145.3
13.2
258.5
23.4
-22.3
-2.02
0.6
0.05
235.7
21.4
33.1
3
206.7
18.7
0.23
918.5
1 067.8
100
543.5
50.9
524.2
49.1
49.2
4.6
99.6
9.3
210.9
19.8
313.4
29.4
-18.5
-1.7
-3
-0.3
291.3
27.3
36.9
3.5
270.2
25.3
0.29
918.5
525
100
364.2
69.4
160.7
30.6
25.8
4.9
70.1
13.4
93.7
17.8
67
12.8
-15.6
-3
-0.5
-0.1
50.3
9.6
10.7
2
41.5
7.9
0.04
932.5
790.5
100
634.2
80.2
156.3
19.8
40.3
5.1
95.3
12.1
239
30.2
-82.7
-10.5
-28.2
-3.6
0.3
0.04
-110.6
-14
-3.2
-0.4
-73.7
-9.3
-0.08
932.1
746.3
100
539.4
72.3
207
27.7
33.8
4.5
96.7
13
136.4
18.3
70.6
9.5
-17.3
-2.3
-1.6
-0.2
49.2
6.6
13.1
1.8
39.5
5.3
0.04
932.1
673.8
100
493
73.2
180.8
26.8
30.4
4.5
94.5
14
129
19.1
51.8
7.7
-14.7
-2.2
-11.9
-1.8
25.1
3.7
8
1.2
21.9
3.3
0.02
932.1
543.9
100
405.3
74.5
138.6
25.5
21.4
3.9
67.5
12.4
84.5
15.5
54.1
9.9
-16.5
-3.03
0.3
0.06
36.7
6.7
11.3
2.1
28.6
5.3
0.03
932.1
582.9
100
428.6
73.5
154.3
26.5
25.8
4.4
86.5
14.8
148.7
25.5
5.6
1
-29.2
-5.009
-8.4
-1.4
-28.4
-4.9
-6.7
-1.1
-16.3
-2.8
-0.02
921.7
555.1
100
425.4
76.6
129.7
23.4
28.1
5.1
73.1
13.2
79.4
14.3
50.4
9.1
-13.9
-2.5
0.4
0.07
34.6
6.2
8.9
1.6
26.5
4.8
0.03
923.9
505.7
100
402.9
79.7
102.8
20.3
—
0
94.8
18.7
94.2
18.6
8.5
1.7
32.6
6.4
-1.6
-0.3
41.2
8.1
8
1.6
34.5
6.8
0.04
914.2
436.1
100
331.4
76
104.7
24
—
0
76.2
17.5
72.6
16.6
32.1
7.4
453.2
103.9
0.4
0.09
485.2
111.3
75.3
17.3
411.5
94.4
0.45
923.9
523.8
368.6
155.2
—
106.5
115.5
39.7
0.9
-1.7
38.8
13.8
26.9
0.03
936.5
598.4
403
195.4
30.5
56.9
81.6
113.8
12.6
-8.2
115.6
14.5
101.1
0.11
923.9
555.7
360
195.7
—
73.2
75.9
119.8
4.3
5.5
129.1
18.1
112.8
0.14
824.6
379.4
245.3
134.1
—
60.1
66
68.1
2.3
3.6
73
9
64
0.07
923.9
491.6
321.1
170.5
—
89.2
113
57.5
34.7
6.4
96.9
17.5
79.7
0.09
926.4
544.8
333.6
211.1
—
69.3
75.9
135.3
6.4
2.9
143.7
19.8
124.1
0.14
885
455.8
263.4
192.4
—
60.4
64.6
127.7
11.5
0.1
139.9
18.4
121.7
0.14
869.5
345.2
205
140.2
—
54.3
57.1
83.1
0.6
0.1
84
13.3
70.9
0.08
870.5
300.4
201.6
98.8
—
62
64.5
34.3
0.1
23.3
57.7
8.4
49.4
0.06
845.9
277.1
197.6
79.5
—
49.9
55.1
24.5
-1.3
0.1
23.3
2.5
20.9
0.03
818.8
213.4
147.7
65.7
—
40.6
40.9
24.8
-1.1
-3.7
20
2.8
17.2
0.02
843
154.9
110.9
43.9
—
29.6
29.9
14.1
-0.5
0.4
14
1.9
12.1
0.01
818.8
191.3
136.9
54.4
—
42.7
44.9
9.5
0.9
2
12.1
1.2
11
0.01
818.8
199.2
139.9
59.3
—
34.9
36.8
22.5
1.3
0.4
23.8
2.7
21.1
0.03
797.8
178.7
126.8
51.9
—
32.3
34.1
17.8
0.9
4.9
23.7
3.1
18.8
0.02
792.2
136.5
97.2
39.3
—
26.8
27
12.3
-0.3
1.4
13.4
2.1
10.5
0.01
796.4
159.8
111.9
47.9
—
30.2
31.3
16.6
-1.5
19.9
35
5.4
28.7
0.04
661.4
168.3
113.8
54.5
—
30.2
31.1
23.4
-1
0.6
22.9
3.1
18.7
0.03
668.1
149.2
97.9
51.3
—
11.2
28
23.3
-1.5
3.3
25.2
3.6
20.8
0.03
679.2
118.7
78.2
40.6
—
24.9
24.9
15.7
-0.6
1.1
16.1
2.5
13.2
0.02
671.8