QuakeSafe Statements
30
QuakeSafe 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
116.4
100
69.859
60
46.537
40
8.38
7.2
54.89
47.2
61.048
52.4
-14.511
-12.5
-6.378
-5.5
-0.514
-0.4
-20.729
-17.8
0.641
0.6
-21.765
-18.7
-0.088
247.6
153.56
100
117.71
76.7
35.85
23.3
10.783
7
80.692
52.5
89.57
58.3
-53.72
-35
-5.999
-3.9
1.003
0.7
-58.475
-38.08
-0.939
-0.6
-56.836
-37.01
-0.23
246.98
209.46
141.68
67.782
11.235
50.305
60.743
7.038
-6.93
0.218
0.173
-0.65
0.833
0.002
362.01
203.73
100
122.73
60.2
81.001
39.8
13.083
6.4
56.268
27.6
68.043
33.4
12.958
6.4
-4.324
-2.1
0.039
0.02
9.061
4.4
-2.195
-1.08
10.801
5.3
0.044
247.23
127.29
100
80.978
63.6
46.317
36.4
6.871
5.4
30.18
23.7
36.86
29
9.456
7.4
-5.896
-4.6
0.425
0.3
4.007
3.1
-0.206
-0.2
4.068
3.2
0.016
247.23
243.89
100
146.44
60
97.452
40
11.437
4.7
59.524
24.4
70.023
28.7
27.429
11.2
-4.692
-1.9
0.128
0.05
20.489
8.4
-1.33
-0.5
21.446
8.8
0.087
247.23
222.29
100
129.28
58.2
93.014
41.8
7.199
3.2
48.726
21.9
58.277
26.2
34.737
15.6
-4.345
-2
0.778
0.3
31.168
14
7.017
3.2
24.154
10.9
0.094
256.45
202.59
100
106.66
52.6
95.933
47.4
5.381
2.7
54.867
27.1
60.826
30
35.107
17.3
-4.732
-2.3
0.638
0.3
31.35
15.5
9.018
4.5
22.09
10.9
0.091
242.64
228.48
100
145.5
63.7
82.984
36.3
4.606
2
39.105
17.1
43.424
19
39.56
17.3
-2.21
-1
-0.034
-0.02
37.326
16.3
4.49
2
32.547
14.2
0.134
242.59
210.23
100
142.64
67.9
67.587
32.1
13.82
6.6
47.135
22.4
58.498
27.8
9.089
4.3
-5.875
-2.8
0.624
0.3
3.894
1.9
-3.135
-1.5
9.037
4.3
0.037
244.6
128.16
100
73.545
57.4
54.61
42.6
4.342
3.4
38.602
30.1
41.523
32.4
13.088
10.2
1.905
1.5
0.666
0.5
15.696
12.2
2.991
2.3
13.019
10.2
0.053
244.8
180.6
100
97.426
53.9
83.169
46.1
3.118
1.7
43.233
23.9
43.771
24.2
39.398
21.8
4.433
2.5
0.136
0.08
43.968
24.3
8.075
4.5
35.893
19.9
0.148
241.91
151.3
100
83.1
54.9
68.2
45.1
2.6
1.7
34.3
22.7
35.1
23.2
33.2
21.9
1.3
0.9
—
0
34.5
22.8
5
3.3
29.5
19.5
0.15
201.6
131.2
100
79.7
60.7
51.5
39.3
8.7
6.6
19.5
14.9
45.8
34.9
5.7
4.3
1
0.8
19.1
14.6
25.5
19.4
6.1
4.6
19.4
14.8
0.1
201.6
171.1
100
70.6
41.3
100.4
58.7
3.6
2.1
40.7
23.8
41.8
24.4
58.7
34.3
0.2
0.1
-0.3
-0.2
58.5
34.2
10.3
6
48.3
28.2
0.24
201.6
183.2
100
89.1
48.6
94.1
51.4
1.2
0.7
33
18
18.1
9.9
76.1
41.5
5.7
3.1
—
0
81.7
44.6
11
6
70.7
38.6
0.35
201.6
95
100
41.6
43.8
53.4
56.2
2.3
2.4
25.9
27.3
28
29.5
25.5
26.8
0.5
0.5
0.3
0.3
26.2
27.6
3.9
4.1
22.3
23.5
0.11
201.6
100
100
55.7
55.7
44.3
44.3
4.9
4.9
23.7
23.7
20.1
20.1
24.2
24.2
1.8
1.8
0.3
0.3
26.3
26.3
3.2
3.2
23.1
23.1
0.11
201.6
96.1
100
43.6
45.4
52.5
54.6
3.1
3.2
23.3
24.2
26.2
27.3
26.3
27.4
2.8
2.9
0.2
0.2
29.2
30.4
4.9
5.1
24.3
25.3
0.12
201.6
113.7
100
48.1
42.3
65.7
57.8
3.6
3.2
25.4
22.3
40.2
35.4
25.5
22.4
2.2
1.9
0.3
0.3
28
24.6
3.7
3.3
24.3
21.4
0.12
201.6
79.4
100
37.7
47.5
41.7
52.5
1.6
2
22
27.7
20
25.2
21.7
27.3
0.7
0.9
-0.1
-0.1
22.3
28.1
3.4
4.3
19
23.9
0.13
151.2
137.9
100
63.5
46
74.4
54
5
3.6
35
25.4
45.8
33.2
28.6
20.7
1.9
1.4
0.3
0.2
30.8
22.3
4.4
3.2
26.3
19.1
0.17
151.2
124.1
100
58.4
47.1
65.8
53
2.7
2.2
26
21
28.6
23
37.2
30
0.5
0.4
0.8
0.6
38.4
30.9
5.3
4.3
33.2
26.8
0.22
151.2
132
100
56.2
42.6
75.8
57.4
2.7
2
22.5
17
29.4
22.3
46.3
35.1
1
0.8
0.3
0.2
47.7
36.1
7.6
5.8
40
30.3
0.26
152.9
65.3
100
30.3
46.4
35
53.6
1
1.5
17.3
26.5
18.1
27.7
16.9
25.9
0.6
0.9
—
0
17.6
27
2.6
4
14.9
22.8
0.1
151.2