Ningbo Runhe Statements
30
Ningbo Runhe 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
309.39
227.38
82.01
13.477
40.265
52.607
29.402
-1.305
-0.243
27.864
4.674
23.189
0.184
126.21
277
204.05
72.946
15.006
37.543
51.595
21.351
1.655
-0.001
23.005
0.652
22.353
0.174
128.16
268.03
100
200.99
75
67.038
25
14.673
5.5
31.251
11.7
43.614
16.3
23.424
8.7
-3.7
-1.4
-0.64
-0.2
18.853
7
3.396
1.3
15.457
5.8
0.122
126.88
255.55
100
194.36
76.1
61.194
23.9
10.996
4.3
29.276
11.5
36.591
14.3
24.603
9.6
-4.62
-1.8
-0.963
-0.4
19.16
7.5
0.388
0.2
18.772
7.3
0.148
126.88
292.27
100
224.08
76.7
68.186
23.3
12.558
4.3
27.859
9.5
39.902
13.7
28.284
9.7
1.461
0.5
-0.125
-0.04
29.601
10.1
6.204
2.1
23.397
8
0.184
126.88
328.87
100
255.58
77.7
73.295
22.3
13.057
4
35.553
10.8
48.262
14.7
25.032
7.6
0.692
0.2
-0.12
-0.04
25.604
7.8
3.203
1
22.401
6.8
0.177
126.88
306.1
100
242.18
79.1
63.917
20.9
10.754
3.5
26.07
8.5
34.003
11.1
29.914
9.8
-0.36
-0.1
-0.011
-0.003
29.541
9.7
3.98
1.3
25.561
8.4
0.201
126.88
301.83
100
232.47
77
69.361
23
11.476
3.8
36.43
12.1
43.205
14.3
26.156
8.7
-0.963
-0.3
-0.261
-0.09
24.895
8.2
3.116
1
21.778
7.2
0.172
126.88
297.99
100
229.34
77
68.648
23
8.673
2.9
23.144
7.8
31.139
10.4
37.51
12.6
-0.062
-0.02
-0.1
-0.03
37.37
12.5
5.421
1.8
31.95
10.7
0.252
126.88
251.52
100
200.26
79.6
51.261
20.4
9.633
3.8
20.402
8.1
29.394
11.7
21.867
8.7
-0.138
-0.05
-0.178
-0.07
21.533
8.6
2.944
1.2
18.589
7.4
0.147
126.88
252.4
100
198.5
78.6
53.9
21.4
7.3
2.9
22.8
9
30
11.9
23.9
9.5
0.5
0.2
—
0
24.3
9.6
3.6
1.4
20.7
8.2
0.16
126.9
239
100
198.1
82.9
40.9
17.1
6.7
2.8
19.2
8
26.8
11.2
14.1
5.9
-0.6
-0.3
0.1
0.04
13.5
5.6
2.7
1.1
10.9
4.6
0.09
126.9
207
100
147.8
71.4
59.2
28.6
6.6
3.2
23.2
11.2
30
14.5
29.2
14.1
-1.2
-0.6
-0.5
-0.2
27.5
13.3
4
1.9
23.5
11.4
0.19
126.9
150
100
110.7
73.8
39.3
26.2
6.2
4.1
19.6
13.1
25.3
16.9
14
9.3
0.4
0.3
-0.2
-0.1
14.3
9.5
1.9
1.3
12.4
8.3
0.1
126.9
115.5
100
85.8
74.3
29.7
25.7
6
5.2
15.3
13.2
21
18.2
8.8
7.6
0.8
0.7
-0.4
-0.3
9.2
8
1.8
1.6
7.4
6.4
0.06
126.9
172.4
100
129.6
75.2
42.8
24.8
5.5
3.2
27.9
16.2
34.3
19.9
8.4
4.9
0.4
0.2
-0.6
-0.3
8.2
4.8
2.2
1.3
6
3.5
0.05
126.9
176
100
128
72.7
48
27.3
6.9
3.9
20.7
11.8
27.4
15.6
20.6
11.7
1.6
0.9
-0.3
-0.2
21.8
12.4
3.5
2
18.4
10.5
0.14
126.9
147.3
100
105.4
71.6
41.8
28.4
6.1
4.1
19
12.9
27.8
18.9
14
9.5
1.9
1.3
-0.3
-0.2
15.5
10.5
2.5
1.7
13
8.8
0.1
128.3
135.3
100
98.1
72.5
37.3
27.6
6.3
4.7
17.8
13.2
20.8
15.4
16.4
12.1
—
0
0.2
0.1
16.6
12.3
2.7
2
13.8
10.2
0.11
126.9
166.3
100
125.3
75.3
41
24.7
5.9
3.5
20.8
12.5
27.9
16.8
13.1
7.9
1.1
0.7
-0.6
-0.4
13.4
8.1
2.5
1.5
10.8
6.5
0.09
126.9
167.5
100
120.3
71.8
47.2
28.2
7.8
4.7
16.3
9.7
25.5
15.2
21.7
13
1.7
1
6.2
3.7
29.6
17.7
4.4
2.6
25.2
15
0.2
126.9
184.5
100
134.1
72.7
50.4
27.3
—
0
28.6
15.5
28.5
15.4
21.8
11.8
2.1
1.1
-0.5
-0.3
23.5
12.7
3.8
2.1
19.7
10.7
0.15
126.9
133.6
100
102.4
76.6
31.1
23.3
—
0
20
15
19
14.2
12.1
9.1
-0.1
-0.07
0.4
0.3
12.5
9.4
2
1.5
10.4
7.8
0.08
126.9
138.7
97.3
41.5
4.6
19.5
24
17.4
-0.7
0.1
16.9
3.4
13.5
0.13
106
142.6
96.5
46.1
5.8
15.1
22.6
23.5
-0.7
3.1
25.8
3.3
22.4
0.24
95.2
102.7
74.9
27.8
—
17.9
18.6
9.2
-0.5
1.6
10.3
1.4
8.9
0.09
95.2
77.2
58.6
18.6
—
15.4
13.9
4.7
-0.4
—
4.3
1
3.3
0.03
95.2
97.1
62.9
34.2
—
21
20
14.3
-0.1
0.3
14.4
2.6
11.8
0.12
96.2