Beijing Comens Statements
30
Beijing Comens 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
277.61
100
203.43
73.3
74.176
26.7
19.451
7
32.109
11.6
50.714
18.3
23.462
8.5
5.311
1.9
0.006
0.002
28.78
10.4
4.973
1.8
24.44
8.8
0.059
416.45
254.57
100
180.98
71.1
73.589
28.9
19.019
7.5
28.36
11.1
47.304
18.6
26.285
10.3
8.837
3.5
1.028
0.4
36.185
14.2
-1.612
-0.6
38.92
15.3
0.082
472.96
243.22
100
172.41
70.9
70.808
29.1
16.625
6.8
23.503
9.7
38.47
15.8
32.338
13.3
9.671
4
0.201
0.08
42.146
17.3
5.279
2.2
37.448
15.4
0.088
425.49
275.97
100
184.75
66.9
91.221
33.1
15.734
5.7
34.516
12.5
44.623
16.2
46.598
16.9
-9.813
-3.6
-0.097
-0.04
37.13
13.5
5.689
2.1
32.457
11.8
0.067
483.09
258.27
100
177.67
68.8
80.6
31.2
14.941
5.8
28.947
11.2
43.059
16.7
37.541
14.5
7.937
3.1
0.048
0.02
45.526
17.6
5.805
2.2
41.004
15.9
0.09
455.6
210.24
100
152.22
72.4
58.02
27.6
12.404
5.9
24.307
11.6
36.467
17.3
21.553
10.3
9.338
4.4
-0.225
-0.1
30.666
14.6
4.59
2.2
26.733
12.7
0.057
471.87
271.41
100
192.01
70.7
79.4
29.3
15.908
5.9
23.08
8.5
36.653
13.5
42.747
15.7
4.445
1.6
0.226
0.08
47.417
17.5
6.846
2.5
40.571
14.9
0.095
425.52
255.75
100
192.77
75.4
62.977
24.6
20.832
8.1
43.628
17.1
67.446
26.4
-4.469
-1.7
13.908
5.4
-0.764
-0.3
8.8
3.4
-4.646
-1.8
13.446
5.3
0.03
442.88
281.06
100
215.11
76.5
65.95
23.5
16.408
5.8
16.433
5.8
33.113
11.8
32.837
11.7
5.801
2.1
-0.048
-0.02
38.618
13.7
4.772
1.7
33.846
12
0.08
425.52
269.14
100
196.58
73
72.561
27
12.634
4.7
5.534
2.1
17.156
6.4
55.405
20.6
8.044
3
0.341
0.1
63.813
23.7
10.366
3.9
53.447
19.9
0.125
426.29
293.6
100
202.8
69.1
90.9
31
13.7
4.7
15.8
5.4
28
9.5
62.8
21.4
5.1
1.7
0.2
0.07
68.1
23.2
9.6
3.3
58.4
19.9
0.14
426.2
284.9
100
188.4
66.1
96.4
33.8
20.5
7.2
20.1
7.1
45
15.8
51.5
18.1
7.2
2.5
-1
-0.4
57.8
20.3
2.9
1
54.9
19.3
0.13
426.2
254.4
100
140.8
55.3
113.6
44.7
14.7
5.8
24.1
9.5
37.5
14.7
76
29.9
1.9
0.7
0.2
0.08
78.1
30.7
11.7
4.6
66.5
26.1
0.18
373.1
237
100
127.2
53.7
109.8
46.3
10.2
4.3
27.5
11.6
36.9
15.6
72.9
30.8
3.1
1.3
1.1
0.5
77
32.5
10.6
4.5
66.4
28
0.16
426.6
183.4
100
112.9
61.6
70.5
38.4
7.3
4
15.7
8.6
22.7
12.4
47.8
26.1
5.9
3.2
-0.5
-0.3
53.3
29.1
8.4
4.6
44.8
24.4
0.11
426.6
228.3
100
131.3
57.5
97
42.5
14.2
6.2
38.3
16.8
59.2
25.9
37.8
16.6
4.2
1.8
-0.6
-0.3
41.4
18.1
-4.7
-2.06
46.1
20.2
0.11
426.6
250.3
100
135.2
54
115.2
46
15.6
6.2
45.1
18
58.5
23.4
56.6
22.6
5.3
2.1
-0.1
-0.04
61.8
24.7
11.6
4.6
50.2
20.1
0.12
426.6
226.8
100
146
64.4
80.8
35.6
14.4
6.3
17.8
7.8
27
11.9
53.8
23.7
4.6
2
-0.1
-0.04
58.3
25.7
10.4
4.6
47.9
21.1
0.11
426.6
254.6
100
145.6
57.2
109
42.8
10.5
4.1
47.3
18.6
56.7
22.3
52.3
20.5
0.5
0.2
-0.9
-0.4
51.8
20.3
10.1
4
41.7
16.4
0.1
426.6
249
100
158.2
63.5
90.8
36.5
11.6
4.7
40.2
16.1
71.7
28.8
19.1
7.7
1.4
0.6
-2.5
-1.004
18
7.2
0.9
0.4
17.1
6.9
0.04
422.5
264.8
100
184.9
69.8
79.9
30.2
22.6
8.5
23.8
9
45.5
17.2
34.4
13
3.5
1.3
0.7
0.3
38.6
14.6
8.9
3.4
29.7
11.2
0.07
417
252.9
100
179.3
70.9
73.5
29.1
—
0
26.2
10.4
57.4
22.7
16.1
6.4
5.9
2.3
0.5
0.2
22.6
8.9
7.4
2.9
15.2
6
0.04
421.6
249.7
100
184.3
73.8
65.4
26.2
—
0
34.5
13.8
33.8
13.5
31.6
12.7
-4.1
-1.6
0.6
0.2
28.1
11.3
6.3
2.5
21.8
8.7
0.05
417
266.9
193.9
73
—
66.6
78.4
-5.4
-1.1
1
-5.6
-1
-4.6
-0.01
417
259.8
189.4
70.4
12
19.6
31.9
38.5
-1.8
0.6
37.3
7
30.3
0.07
417
184.4
140.4
44
—
26.2
27.6
16.4
-1.7
1.4
16.1
3.2
13
0.03
492.3
142.5
115.5
27
—
22.4
23.2
3.8
1.2
0.5
5.5
0.8
4.6
0.01
341.8
165
116.3
48.7
—
43
48.6
0.1
5.7
0.4
6.2
1.2
5
0.01
341.8
131.7
92
39.7
—
20.8
26
13.7
2
0.7
16.5
1.7
14.7
0.04
341.8
117.3
77.1
40.2
—
19.6
21.2
18.9
3.4
0.9
23.2
3.3
19.9
0.06
341.8
113.7
73.9
39.7
—
20.1
20.3
19.5
0.6
0.8
20.9
3.7
17.2
0.05
341.8
135.9
83.1
52.8
—
35.4
41.7
11.1
2.1
0.4
13.6
2.4
11.2
0.03
341.8
120.4
83.3
37.1
—
22.6
22.8
14.3
4.1
-0.2
18.2
3.1
15.1
0.04
341.6
122.5
82
40.5
—
21.5
22.6
17.9
0.7
0.6
19.2
3.3
15.9
0.05
341.8
109.7
78.7
31
—
18.9
19
11.9
1.4
0.3
13.7
2.3
11.4
0.03
341.8
139.5
95.2
44.3
—
29.6
31.9
12.4
1.8
0.2
14.4
0.1
14.3
0.04
341.8
128.6
95.4
33.2
—
21.5
22.4
10.8
1.7
0.2
12.7
1.7
10.9
0.03
341.8
135.9
97
38.8
—
21.4
22
16.8
1.6
0.4
18.9
4.9
13.9
0.04
341.8
113.8
85.2
28.5
—
19.6
19.3
9.3
1.8
0.2
11.3
1.6
9.7
0.03
341.8
145.4
105.1
40.3
—
28.6
29.6
10.7
2.1
0.2
13.1
1.4
11.7
0.03
341.8
133.1
95.9
37.1
—
19.1
19.9
17.3
1.7
0.2
19.1
3.7
15.5
0.05
341.8
112.3
81.7
30.5
—
17.7
18.5
12.1
1.4
0.9
14.4
2.1
12.3
0.04
341.8
110.9
85.1
25.9
—
14.7
16.4
9.4
2.2
0.2
11.8
1.5
10.3
0.03
341.8
130.2
95.9
34.2
—
23.6
24.8
9.5
2
0.5
12
1.6
10.4
0.03
341.8