Fengxing Statements
00
Fengxing 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
149.28
122.13
27.147
5.594
22.856
64.626
-37.478
-1.185
-0.038
-38.69
0.124
-38.814
-0.359
107.99
205.24
167.37
37.863
8.3
25.528
28.533
9.33
-1.409
-0.544
7.376
-0.13
7.506
0.07
107.99
165.42
100
131.28
79.4
34.146
20.6
6.923
4.2
16.757
10.1
18.448
11.2
15.698
9.5
-1.62
-1
0.007
0.004
14.085
8.5
0.539
0.3
13.546
8.2
0.125
107.99
246.18
100
196.78
79.9
49.399
20.1
10.34
4.2
23.939
9.7
27.126
11
22.273
9
-1.214
-0.5
-1.63
-0.7
18.782
7.6
1.604
0.7
17.179
7
0.159
107.99
180.16
100
144.71
80.3
35.449
19.7
6.619
3.7
21.362
11.9
17.713
9.8
17.736
9.8
-1.059
-0.6
-0.028
-0.02
16.626
9.2
-0.656
-0.4
17.282
9.6
0.16
107.99
195.29
100
159.47
81.7
35.821
18.3
8.282
4.2
20.841
10.7
21.066
10.8
14.755
7.6
-2.873
-1.5
-0.006
-0.003
12.788
6.5
3.4
1.7
9.388
4.8
0.087
107.99
194.49
100
154.52
79.4
39.973
20.6
7.197
3.7
19.612
10.1
19.965
10.3
20.008
10.3
-1.413
-0.7
0.005
0.003
18.6
9.6
-0.091
-0.05
18.691
9.6
0.173
107.99
279.71
100
217.64
77.8
62.078
22.2
16.703
6
23.94
8.6
33.926
12.1
28.152
10.1
-0.183
-0.07
0.852
0.3
28.999
10.4
0.731
0.3
28.268
10.1
0.268
105.49
246.73
100
194.91
79
51.817
21
7.296
3
18.263
7.4
20.037
8.1
31.78
12.9
-2.673
-1.08
-0.014
-0.006
29.097
11.8
3.112
1.3
25.985
10.5
0.291
89.288
201.94
100
154.86
76.7
47.076
23.3
6.299
3.1
14.011
6.9
15.036
7.4
32.04
15.9
-1.369
-0.7
-0.039
-0.02
30.632
15.2
4.691
2.3
21.022
10.4
0.239
88
216.7
100
169.6
78.3
47
21.7
7.1
3.3
20.2
9.3
20.5
9.5
26.6
12.3
-1.2
-0.6
—
0
25.4
11.7
2.9
1.3
20.2
9.3
0.23
88
289.7
100
233.4
80.6
56.2
19.4
15.7
5.4
7
2.4
18.7
6.5
37.6
13
-1.8
-0.6
-1.7
-0.6
34.1
11.8
2.4
0.8
21.7
7.5
0.25
88
123.3
100
89.1
72.3
34.2
27.7
5.2
4.2
15.9
12.9
16
13
18.2
14.8
0.5
0.4
—
0
18.7
15.2
1.9
1.5
10.1
8.2
0.11
88
161.3
100
115.8
71.8
45.5
28.2
6.4
4
19.8
12.3
19.4
12
26.1
16.2
-0.8
-0.5
-1.3
-0.8
24.1
14.9
2.7
1.7
15
9.3
0.17
88
130.1
100
94.6
72.7
35.6
27.4
4.7
3.6
19.2
14.8
19.1
14.7
16.4
12.6
-1.2
-0.9
2.1
1.6
17.4
13.4
0.8
0.6
14.2
10.9
0.16
88
218.4
100
162.5
74.4
55.9
25.6
8.9
4.1
13.2
6
17.7
8.1
38.2
17.5
-1.5
-0.7
-1.4
-0.6
35.8
16.4
2.3
1.1
25.7
11.8
0.29
88
134.7
100
96.2
71.4
38.5
28.6
4.3
3.2
25.1
18.6
24.6
18.3
13.9
10.3
-0.6
-0.4
-1.1
-0.8
11.9
8.8
—
0
12
8.9
0.14
88
106.9
100
76
71.1
30.9
28.9
4
3.7
21.4
20
20.8
19.5
10.2
9.5
0.4
0.4
-1
-0.9
9.6
9
—
0
9.6
9
0.11
88
150.5
100
116
77.1
34.5
22.9
4.1
2.7
19.5
13
18
12
16.6
11
1.3
0.9
2
1.3
18.9
12.6
—
0
18.9
12.6
0.21
88
121.7
100
90
74
31.6
26
3.5
2.9
20.7
17
13.5
11.1
18.2
15
0.2
0.2
-6
-4.9
12.3
10.1
—
0
12.4
10.2
0.14
88
109.1
100
84.2
77.2
24.9
22.8
4.4
4
17.4
15.9
17.8
16.3
7
6.4
0.6
0.5
0.2
0.2
7.8
7.1
—
0
7.8
7.1
0.09
88
133.8
100
105.6
78.9
28.2
21.1
—
0
24.5
18.3
19.7
14.7
8.4
6.3
0.8
0.6
-0.3
-0.2
8.9
6.7
0.1
0.07
8.8
6.6
0.1
88
104.2
100
88.7
85.1
15.5
14.9
—
0
21.2
20.3
17.2
16.5
-1.6
-1.5
0.4
0.4
2.7
2.6
1.5
1.4
—
0
1.5
1.4
0.02
88
90.7
78.8
11.9
—
30.1
30.6
-18.7
-10
0.8
-27.9
42.7
-70.5
-0.8
88
95.7
81.1
14.6
3.8
19.4
19
-4.4
0.1
—
-4.3
—
-4.3
-0.05
88
86.3
75.4
10.9
—
21.9
10.6
0.3
-0.5
-4.5
-4.7
1
-5.8
-0.07
88
95
83.1
11.8
—
17.8
20
-8.2
—
4.6
-3.6
0.3
-3.9
-0.04
88
106.8
91.6
15.2
—
21.3
27.9
-12.7
-0.9
11.8
-1.8
-0.8
-0.9
-0.01
88
74.4
60.4
14
—
17.8
18.6
-4.6
-0.9
6.3
0.8
0.7
0.2
—
88
76.5
61.7
14.8
—
18
18.7
-3.9
—
5.9
2
0.4
1.6
0.02
88
49.3
38.9
10.4
—
13.2
13.3
-2.9
—
13.9
10.9
1.5
9.4
0.11
88
101.3
75
26.3
—
17.5
19.6
6.7
-0.6
3.1
9.2
—
9.1
0.11
84.6
81.5
63
18.5
—
20.2
21.1
-2.6
-1.6
5.2
1
0.2
0.8
0.01
88
108.5
81.8
26.8
—
18.8
19.1
7.6
-1.4
4.3
10.5
1.7
8.8
0.1
88
125.8
95.3
30.6
—
17.9
18.9
11.7
-0.5
0.7
11.8
1.7
10.2
0.15
67.7
132.8
98
34.8
—
20.7
20.9
13.9
-3.3
1.9
12.5
1.2
11.3
0.17
66
122
92
30
—
20.9
22
8
-3.6
1.7
6
1.3
4.8
0.07
66