Changzhou Tiansheng Statements
30
Changzhou Tiansheng 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
142.82
123.75
19.068
3.91
26.303
29.461
-10.392
-7.566
0.465
-17.427
-3.19
-14.218
-0.044
325.98
140.81
100
113.06
80.3
27.753
19.7
3.248
2.3
25.954
18.4
28.778
20.4
-1.025
-0.7
-6.654
-4.7
-0.106
-0.08
-7.785
-5.5
-0.823
-0.6
-7.506
-5.3
-0.023
325.98
105.49
100
87.711
83.1
17.777
16.9
3.537
3.4
26.039
24.7
29.057
27.5
-11.28
-10.7
-7.814
-7.4
0.717
0.7
-18.378
-17.4
-4.187
-4
-13.978
-13.3
-0.043
325.98
147.44
100
133.83
90.8
13.607
9.2
3.139
2.1
80.461
54.6
138.35
93.8
-124.74
-84.6
-17.456
-11.8
0.608
0.4
-141.56
-96.01
9.339
6.3
-151.16
-102.5
-0.464
325.98
147.7
100
133.56
90.4
14.147
9.6
2.583
1.7
27.138
18.4
28.991
19.6
-14.844
-10.05
-9.019
-6.1
-0.283
-0.2
-24.146
-16.3
-6.938
-4.7
-17.038
-11.5
-0.052
325.98
157.92
100
133.36
84.5
24.555
15.5
2.709
1.7
20.081
12.7
21.976
13.9
2.58
1.6
-4.466
-2.8
-0.075
-0.05
-1.962
-1.2
1.513
1
-2.063
-1.3
-0.006
325.98
131.6
100
108.2
82.2
23.399
17.8
4.157
3.2
33.996
25.8
37.72
28.7
-14.321
-10.9
-7.259
-5.5
-0.042
-0.03
-21.623
-16.4
-5.465
-4.2
-17.464
-13.3
-0.054
325.98
160.26
100
151.14
94.3
9.12
5.7
4.122
2.6
78.148
48.8
155.25
96.9
-146.13
-91.2
-17.92
-11.2
0.156
0.1
-163.94
-102.3
3.579
2.2
-167.48
-104.5
-0.514
325.98
182.73
100
145.62
79.7
37.113
20.3
4.222
2.3
26.21
14.3
29.509
16.1
7.605
4.2
-8.171
-4.5
-0.126
-0.07
-0.759
-0.4
-0.869
-0.5
0.199
0.1
0.001
325.98
235.19
100
187.58
79.8
47.61
20.2
2.654
1.1
28.01
11.9
30.204
12.8
17.406
7.4
-10.037
-4.3
0.23
0.1
7.547
3.2
0.325
0.1
7.257
3.1
0.022
325.98
182.8
100
148.6
81.3
34.2
18.7
4.8
2.6
28.9
15.8
33
18.1
1.2
0.7
-7.9
-4.3
0.1
0.05
-6.6
-3.6
-2.4
-1.3
-4.1
-2.2
-0.01
326
197.8
100
166.2
84
31.6
16
7.5
3.8
52.3
26.4
306.7
155.1
-275.1
-139.08
-10.2
-5.2
-2.9
-1.5
-288.2
-145.7
1.5
0.8
-289.7
-146.5
-0.89
326
282.8
100
229.9
81.3
52.9
18.7
5
1.8
31.6
11.2
35.6
12.6
17.3
6.1
-10.1
-3.6
7.4
2.6
14.7
5.2
1.2
0.4
13.6
4.8
0.04
326
274
100
228.7
83.5
45.4
16.6
3
1.1
30.6
11.2
31.4
11.5
14
5.1
-11.6
-4.2
5.9
2.2
8.3
3
0.6
0.2
7.9
2.9
0.02
326
138.9
100
112.5
81
26.4
19
2.1
1.5
34.6
24.9
35.1
25.3
-8.7
-6.3
-13.4
-9.6
—
0
-22.1
-15.9
-5.1
-3.7
-16.5
-11.9
-0.05
326
222.8
100
190.3
85.4
32.4
14.5
—
0
79.1
35.5
283
127
-250.5
-112.4
-26.9
-12.07
-6.8
-3.05
-284.2
-127.6
12.1
5.4
-296.4
-133.03
-0.91
326
274.8
100
209.8
76.3
64.9
23.6
7.3
2.7
42.2
15.4
48.5
17.6
16.5
6
-14.7
-5.3
—
0
1.8
0.7
-0.6
-0.2
2.3
0.8
0.01
326
214.4
100
150.5
70.2
64
29.9
3.7
1.7
38.4
17.9
40.1
18.7
23.9
11.1
-12.4
-5.8
-1.1
-0.5
10.4
4.9
0.2
0.09
10.1
4.7
0.03
326
181.5
100
136.7
75.3
44.8
24.7
2.3
1.3
42.6
23.5
44.2
24.4
0.6
0.3
-9.1
-5.01
1
0.6
-7.5
-4.1
-2.6
-1.4
-4.8
-2.6
-0.01
326
246.3
100
176.6
71.7
69.7
28.3
6.3
2.6
35.4
14.4
26.9
10.9
42.8
17.4
-16.8
-6.8
-0.2
-0.08
29.3
11.9
17
6.9
12.4
5
0.04
326
242.2
100
192
79.3
50.2
20.7
6
2.5
39.4
16.3
44.7
18.5
5.5
2.3
-10.5
-4.3
-0.3
-0.1
-5.3
-2.2
-2
-0.8
-3.2
-1.3
-0.01
326
254.1
100
198.7
78.2
55.3
21.8
—
0
31
12.2
38.7
15.2
16.7
6.6
-5.3
-2.09
-0.2
-0.08
11.2
4.4
-1.6
-0.6
11.7
4.6
0.04
329.6
162
100
112.5
69.4
49.5
30.6
—
0
44.9
27.7
44.9
27.7
4.6
2.8
-8.4
-5.2
1.2
0.7
-2.6
-1.6
3.3
2
-4.7
-2.9
-0.01
326
197.3
100
141.8
71.9
55.5
28.1
—
0
51.9
26.3
80.9
41
-25.4
-12.9
-9.8
-5
-2.3
-1.2
-37.4
-19
8
4.1
-40.7
-20.6
-0.12
326
200.7
100
148.1
73.8
52.5
26.2
7
3.5
34.3
17.1
41.2
20.5
11.4
5.7
-7.5
-3.7
0.6
0.3
4.5
2.2
0.6
0.3
0.9
0.4
—
326
206.1
100
150.1
72.8
56
27.2
—
0
23.5
11.4
35.4
17.2
20.6
10
-6.5
-3.2
1.2
0.6
15.3
7.4
3.8
1.8
10
4.9
0.03
329.6
168.3
100
125.5
74.6
42.9
25.5
—
0
46.5
27.6
46.5
27.6
-3.6
-2.1
-5.7
-3.4
0.6
0.4
-8.7
-5.2
-1.1
-0.7
-7.5
-4.5
-0.02
326
269.4
100
190.8
70.8
78.6
29.2
—
0
44.8
16.6
69.8
25.9
8.8
3.3
-5.3
-2
0.3
0.1
3.8
1.4
7.1
2.6
-3.2
-1.2
-0.01
326
211.1
100
155.3
73.6
55.8
26.4
—
0
39.8
18.9
39.8
18.9
16
7.6
-5.6
-2.7
1.1
0.5
11.5
5.4
3.1
1.5
8.6
4.1
0.03
326
200.2
100
141.9
70.9
58.3
29.1
—
0
38.6
19.3
38.5
19.2
19.8
9.9
-4.8
-2.4
0.9
0.4
15.9
7.9
2.9
1.4
13.2
6.6
0.04
326
141.7
100
108.1
76.3
33.6
23.7
—
0
40.1
28.3
40.1
28.3
-6.5
-4.6
-5.3
-3.7
0.9
0.6
-10.8
-7.6
-1.5
-1.06
-9.3
-6.6
-0.03
326
197.1
100
135.9
68.9
61.1
31
—
0
36.4
18.5
42.5
21.6
18.7
9.5
-6.4
-3.2
-0.3
-0.2
12
6.1
1.4
0.7
10.2
5.2
0.03
326
188.6
100
136.4
72.3
52.2
27.7
—
0
38.1
20.2
38.1
20.2
14.1
7.5
-7.6
-4.03
1.4
0.7
8
4.2
2.1
1.1
6
3.2
0.02
326
230.9
100
164.4
71.2
66.5
28.8
—
0
39.5
17.1
39.9
17.3
26.7
11.6
-7.4
-3.2
0.6
0.3
19.8
8.6
2.6
1.1
17.2
7.4
0.05
326
144.6
100
108.8
75.2
35.8
24.8
—
0
44.1
30.5
43.5
30.1
-7.7
-5.3
-6.6
-4.6
1.3
0.9
-13.1
-9.06
-2.9
-2.006
-9.9
-6.8
-0.03
326
236.6
100
165.4
69.9
71.2
30.1
—
0
47.7
20.2
53.6
22.7
17.6
7.4
-5.3
-2.2
0.2
0.08
12.5
5.3
4.2
1.8
8.1
3.4
0.02
326
219.1
100
166.3
75.9
52.8
24.1
—
0
44.3
20.2
44.3
20.2
8.4
3.8
-11.2
-5.1
17.6
8
14.9
6.8
1.4
0.6
13.7
6.3
0.04
326
182.3
100
144.6
79.3
37.8
20.7
—
0
35.9
19.7
30.9
17
6.8
3.7
-7.7
-4.2
1.2
0.7
0.2
0.1
-0.6
-0.3
1.4
0.8
—
280.5
123.1
100
94.4
76.7
28.7
23.3
—
0
36
29.2
36
29.2
-7.3
-5.9
-9.6
-7.8
18.8
15.3
1.9
1.5
0.4
0.3
2.1
1.7
0.01
280.5
154.1
100
129.1
83.8
25
16.2
—
0
54.8
35.6
92.3
59.9
-67.3
-43.7
-9.5
-6.2
3.8
2.5
-73
-47.4
-3.1
-2.01
-60.3
-39.1
-0.21
280.5
163.2
100
142.6
87.4
20.6
12.6
—
0
32.7
20
32.3
19.8
-11.7
-7.2
-6.8
-4.2
0.4
0.2
-18.1
-11.09
-1.6
-1
-15.1
-9.3
-0.05
280.5