Jiang Su Statements
30
Jiang Su 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
470.72
100
428.94
91.1
41.778
8.9
6.575
1.4
19.064
4
23.972
5.1
17.806
3.8
-10.959
-2.3
-0.742
-0.2
6.105
1.3
-0.033
-0.007
7.691
1.6
0.047
164.85
450.19
100
377.46
83.8
72.722
16.2
6.361
1.4
46.868
10.4
51.581
11.5
21.141
4.7
-11.229
-2.5
-0.777
-0.2
9.155
2
-1.345
-0.3
13.867
3.1
0.084
164.88
484.74
100
426.78
88
57.96
12
4.957
1
45.611
9.4
47.463
9.8
10.497
2.2
-11.166
-2.3
-2.353
-0.5
-3.031
-0.6
-3.295
-0.7
1.642
0.3
0.01
164.81
507.46
100
475.96
93.8
31.504
6.2
5.987
1.2
48.219
9.5
56.772
11.2
-25.268
-5
-11.195
-2.2
-0.086
-0.02
-36.55
-7.2
-4.348
-0.9
-25.486
-5.02
-0.295
86.397
371.73
100
338.64
91.1
33.087
8.9
7.735
2.1
59.997
16.1
63.842
17.2
-30.755
-8.3
-11.712
-3.2
-0.044
-0.01
-42.511
-11.4
-11.284
-3.04
-25.315
-6.8
-0.155
162.94
376.31
100
353.73
94
22.575
6
7.257
1.9
17.14
4.6
30.254
8
-7.679
-2.04
-10.728
-2.9
-1.606
-0.4
-20.135
-5.4
-4.234
-1.1
-13.049
-3.5
-0.078
166.96
417.55
100
320.96
76.9
96.59
23.1
5.346
1.3
27.789
6.7
37.528
9
59.062
14.1
-9.156
-2.2
-1.36
-0.3
48.54
11.6
4.849
1.2
46.215
11.1
0.288
160.73
383.97
100
302.06
78.7
81.914
21.3
6.196
1.6
23.992
6.2
29.682
7.7
52.231
13.6
-7.794
-2.03
-2.435
-0.6
42.003
10.9
7.498
2
34.859
9.1
0.212
164.28
376.47
100
289.14
76.8
87.339
23.2
5.699
1.5
22.798
6.1
29.603
7.9
57.736
15.3
-7.086
-1.9
-0.08
-0.02
50.57
13.4
9.366
2.5
41.537
11
0.263
157.78
385.01
100
298.17
77.4
86.843
22.6
9.404
2.4
23.209
6
32.075
8.3
54.768
14.2
-6.1
-1.6
-1.028
-0.3
47.675
12.4
8.972
2.3
38.935
10.1
0.24
162.2
377.3
100
309.65
82.1
67.643
17.9
4.262
1.1
19.777
5.2
22.807
6
44.836
11.9
-6.145
-1.6
-0.319
-0.08
38.354
10.2
6.745
1.8
31.827
8.4
0.373
85.394
388.62
100
306.11
78.8
82.51
21.2
5.871
1.5
17.674
4.5
24.591
6.3
57.919
14.9
-6.61
-1.7
-0.079
-0.02
51.207
13.2
8.793
2.3
42.612
11
0.5
85.307
299.5
100
244.7
81.7
54.8
18.3
5.4
1.8
20.7
6.9
25.7
8.6
29.1
9.7
-5.8
-1.9
-0.1
-0.03
23.1
7.7
4.9
1.6
18.5
6.2
0.22
83.4
271.3
100
266.1
98.1
5.3
2
7
2.6
-8.8
-3.2
-3.9
-1.4
9.1
3.4
-7.9
-2.9
-1
-0.4
0.2
0.07
-0.6
-0.2
1
0.4
0.01
75.5
294.3
100
260.6
88.5
33.8
11.5
4.7
1.6
22.7
7.7
24.5
8.3
9.2
3.1
-6.2
-2.1
-0.5
-0.2
3
1
0.2
0.07
2.9
1
0.04
78.6
257.1
100
227.9
88.6
29.2
11.4
5.1
2
22.1
8.6
26.4
10.3
2.8
1.1
-5.8
-2.3
-0.3
-0.1
-3.3
-1.3
-2
-0.8
-1.2
-0.5
-0.02
78.6
181.3
100
162.8
89.8
18.5
10.2
4.3
2.4
17.7
9.8
22.5
12.4
-4
-2.2
-4.4
-2.4
-0.1
-0.06
-8.5
-4.7
-1.9
-1.05
-6.5
-3.6
-0.08
78.6
249.8
100
223.9
89.6
25.9
10.4
4.6
1.8
24.8
9.9
27.8
11.1
-1.8
-0.7
-3.9
-1.6
-0.6
-0.2
-6.3
-2.5
-3.2
-1.3
-3.1
-1.2
-0.04
80.6
242.8
100
211.2
87
31.6
13
5.8
2.4
18.5
7.6
21.3
8.8
10.3
4.2
-3.6
-1.5
-1.1
-0.5
5.5
2.3
-0.3
-0.1
5.9
2.4
0.07
80.6
243.2
100
216
88.8
27.2
11.2
5.3
2.2
20.7
8.5
25.4
10.4
1.9
0.8
-1.9
-0.8
—
0
-0.1
-0.04
-1.4
-0.6
1.3
0.5
0.02
80.3
218.6
100
189.7
86.8
28.9
13.2
4.5
2.1
17.7
8.1
22.5
10.3
6.4
2.9
-3.8
-1.7
-0.7
-0.3
1.9
0.9
-0.3
-0.1
2.3
1.1
0.03
80.9
248.1
100
226.1
91.1
22.1
8.9
4.9
2
17.1
6.9
20.8
8.4
1.2
0.5
0.2
0.08
-0.3
-0.1
1.1
0.4
-0.4
-0.2
1.4
0.6
0.02
81.8
309.2
100
271.3
87.7
37.9
12.3
6.5
2.1
21
6.8
23.9
7.7
14
4.5
-0.2
-0.06
-0.4
-0.1
13.4
4.3
1.9
0.6
11.4
3.7
0.14
80.2
298.5
100
256
85.8
42.5
14.2
—
0
14.5
4.9
25.5
8.5
17
5.7
0.2
0.07
-0.1
-0.03
17
5.7
2.8
0.9
14.3
4.8
0.18
81
271.4
100
234
86.2
37.5
13.8
—
0
24.6
9.1
24.5
9
12.9
4.8
-2.3
-0.8
-0.2
-0.07
10.4
3.8
1.7
0.6
8.7
3.2
0.11
80.2
311.3
257
54.3
—
31.8
30.9
23.4
-2.5
-1.9
19.1
3.9
15.2
0.23
66.8
337.2
282.6
54.6
5.7
21.5
27.4
27.3
-3.6
-0.5
23.2
4.5
18.6
0.31
60.1
331.5
280.6
50.9
—
14.3
23.1
27.8
-2.2
-0.1
25.5
4.2
21.2
0.35
60.8
232.7
194.2
38.5
—
24.4
23.5
15
-2.9
-0.2
11.9
2.5
9.5
0.16
60.1
261.3
213.1
48.2
—
27.3
25.2
23.1
-4.1
-1.5
16.8
3.3
13.5
0.21
65.2
281.1
229.9
51.2
—
28.3
31.9
19.3
-2.2
2.1
18.6
4.5
14.1
0.26
55