Changzhou Tronly Statements
30
Changzhou Tronly 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
208.7
158.3
50.401
18.727
27.494
43.414
6.987
-10.233
-0.151
-3.397
1.422
-5.432
-0.011
515.26
202.18
160.81
41.379
17.577
29.855
45.071
-3.692
-5.853
0.37
-9.105
3.733
-14.09
-0.027
515.26
186.13
100
141.28
75.9
44.852
24.1
18.057
9.7
27.159
14.6
42.943
23.1
1.909
1
-3.911
-2.1
0.009
0.005
-1.348
-0.7
0.897
0.5
-1.095
-0.6
-0.002
515.26
181.42
100
146.29
80.6
35.138
19.4
30.131
16.6
51.8
28.6
175.12
96.5
-139.99
-77.2
-8.247
-4.5
-2.462
-1.4
-150.49
-82.9
4.162
2.3
-126.9
-69.9
-0.246
515.26
161.92
100
130.4
80.5
31.523
19.5
20.484
12.7
27.258
16.8
48.466
29.9
-16.943
-10.5
-1.328
-0.8
-0.927
-0.6
-19.198
-11.9
-0.358
-0.2
-16.722
-10.3
-0.032
515.26
275.15
100
186.08
67.6
89.079
32.4
23.373
8.5
33.316
12.1
54.994
20
34.085
12.4
-0.872
-0.3
-0.107
-0.04
33.106
12
8.671
3.2
25.975
9.4
0.05
515.26
272.55
100
187.47
68.8
85.081
31.2
20.653
7.6
31.449
11.5
50.313
18.5
34.768
12.8
-2.466
-0.9
-0.898
-0.3
31.405
11.5
7.617
2.8
24.988
9.2
0.049
515.21
310.06
100
225.23
72.6
84.834
27.4
36.732
11.8
26.223
8.5
65.421
21.1
19.413
6.3
-2.025
-0.7
-0.182
-0.06
17.216
5.6
-0.381
-0.1
20.507
6.6
0.04
515.2
233.04
100
153.9
66
79.131
34
19.567
8.4
28.385
12.2
45.76
19.6
33.371
14.3
-0.376
-0.2
-0.27
-0.1
32.724
14
5.996
2.6
26.871
11.5
0.052
515.26
266.24
100
175.91
66.1
90.324
33.9
19.565
7.3
29.302
11
48.26
18.1
42.064
15.8
0.111
0.04
0.048
0.02
42.224
15.9
7.279
2.7
35.608
13.4
0.069
515.26
229.4
100
149.4
65.1
80
34.9
14.7
6.4
25.9
11.3
39.4
17.2
40.6
17.7
-2.6
-1.1
-0.3
-0.1
37.7
16.4
6.2
2.7
31.9
13.9
0.06
515.3
207.7
100
134.5
64.8
73.2
35.2
20.2
9.7
35.6
17.1
67.8
32.6
5.4
2.6
0.1
0.05
-2.8
-1.3
2.4
1.2
-3.2
-1.5
6.6
3.2
0.01
515.3
195.9
100
121
61.8
74.8
38.2
16.7
8.5
24.7
12.6
39.4
20.1
35.5
18.1
-0.6
-0.3
-0.4
-0.2
34.5
17.6
6.3
3.2
28.6
14.6
0.06
515.3
194.9
100
124.2
63.7
70.6
36.2
14.8
7.6
23
11.8
37.3
19.1
33.4
17.1
2.6
1.3
0.9
0.5
36.9
18.9
5.7
2.9
31.6
16.2
0.06
515.3
178
100
114.3
64.2
63.7
35.8
12.3
6.9
23.6
13.3
35.5
19.9
28.3
15.9
1.6
0.9
—
0
29.9
16.8
5.1
2.9
26.1
14.7
0.05
515.3
212.5
100
135.6
63.8
76.9
36.2
16
7.5
34.1
16
50.7
23.9
26.2
12.3
-7.3
-3.4
—
0
18.5
8.7
-1.7
-0.8
19.9
9.4
0.06
316.2
221.8
100
128
57.7
93.9
42.3
23.6
10.6
27.6
12.4
51.1
23
42.8
19.3
8.9
4
-0.1
-0.05
51.7
23.3
9.6
4.3
43.2
19.5
0.08
515.3
245.8
100
145.2
59.1
100.6
40.9
13.8
5.6
26.8
10.9
40.2
16.4
60.4
24.6
3.7
1.5
0.3
0.1
64.4
26.2
11.9
4.8
54.5
22.2
0.11
515.3
183.8
100
119
64.7
64.9
35.3
8.9
4.8
23.4
12.7
31.6
17.2
33.2
18.1
5
2.7
0.2
0.1
38.4
20.9
5.6
3
33
18
0.06
515.2
226.4
100
153.8
67.9
72.6
32.1
14.5
6.4
31.8
14
38.9
17.2
33.8
14.9
-2
-0.9
1.3
0.6
33.2
14.7
2.1
0.9
34.1
15.1
0.07
515.2
149.6
100
81.9
54.7
67.8
45.3
14.8
9.9
21
14
34.5
23.1
33.2
22.2
4
2.7
-0.8
-0.5
36.6
24.5
5.8
3.9
33.6
22.5
0.07
515.2
195.5
100
120.1
61.4
75.4
38.6
—
0
10.2
5.2
30
15.3
45.4
23.2
3.1
1.6
—
0
48.5
24.8
8.3
4.2
42.1
21.5
0.08
532.7
167.6
100
95.3
56.9
72.2
43.1
—
0
27.9
16.6
28.4
16.9
43.9
26.2
-2.3
-1.4
0.5
0.3
42.1
25.1
7.2
4.3
36.8
22
0.08
488.6
167.9
103.4
64.4
—
40.4
39
25.5
-1
-10
19.1
2.2
20.2
0.04
488.6
158
92.7
65.3
—
26
25.8
39.5
-1.3
1.1
39.4
6.3
32.2
0.07
488.6
179.5
106.4
73
—
22.2
23.3
49.8
0.3
5.2
55.3
9.8
44.5
0.09
488.6
134.6
81.1
53.6
—
18
18.2
35.3
1
-0.1
36.2
6.5
29.7
0.06
488.6
115.7
71.4
44.3
—
22.4
21.7
22.6
1.3
0.8
24.8
3.5
21.4
0.04
477.7
144.6
84.1
60.5
—
17
17.8
42.6
1.4
2.4
46.3
7.8
38.6
0.08
477.6
95.5
53.8
41.7
—
16.6
16.6
25.1
1.9
11.7
38.7
6
32.8
0.07
470
83.8
45.2
38.6
—
12.5
12.4
26.3
2.4
-1.2
27.4
4.3
23.2
0.05
470
89.8
50.8
39
—
18.2
18.6
20.4
1.3
0.1
21.8
2.2
19.7
0.04
460.5
97.2
54.3
43
—
12.1
12.8
30.1
0.4
—
30.5
4.6
26
0.06
470
74.7
44.4
30.3
—
12.2
12.2
18.1
2.4
1.5
22
3.6
18.4
0.04
470
72.7
37.6
35
—
10.9
11.1
23.9
1.5
1.2
26.7
4.3
22.4
0.06
352.2
73.8
40.8
33
—
13.4
12.8
20.1
-0.9
-0.6
18.7
1.7
17
0.05
352.2
78.8
43.6
35.2
—
9.8
10.4
24.7
-0.7
0.6
24.7
3.8
20.9
0.06
352.2
61.3
34.6
26.7
—
10.8
10.2
16.5
-0.5
0.5
16.5
3.5
13.1
0.04
352.2
62
32.4
29.6
—
8
8.5
21.1
-1.6
0.2
19.8
2.8
17
0.05
352.3