Bsm Statements
30
Bsm 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
103.22
71.025
32.199
7.548
22.529
29.934
2.265
4.818
0.032
7.114
6.706
0.284
0.001
360.97
145
91.363
53.638
10.37
18.874
26.138
27.5
4.895
0.019
32.327
2.132
29.031
0.082
353.05
218.12
100
127.13
58.3
90.989
41.7
9.228
4.2
15.956
7.3
23.058
10.6
67.932
31.1
-0.636
-0.3
-0.527
-0.2
66.788
30.6
15.738
7.2
49.53
22.7
0.137
361.14
221.59
100
132.68
59.9
88.91
40.1
10.704
4.8
17.349
7.8
29.644
13.4
59.266
26.7
-7.921
-3.6
-6.589
-3
45.004
20.3
5.787
2.6
38.036
17.2
0.106
359.74
174.19
100
109.11
62.6
65.085
37.4
8.522
4.9
13.119
7.5
21.342
12.3
43.743
25.1
7.631
4.4
-0.534
-0.3
50.84
29.2
9.563
5.5
40.103
23
0.111
360.92
193.14
100
121.61
63
71.537
37
9.241
4.8
15.066
7.8
21.216
11
50.321
26.1
0.223
0.1
-0.393
-0.2
50.151
26
5.264
2.7
43.803
22.7
0.215
204.12
179.14
100
117.19
65.4
61.959
34.6
9.112
5.1
17.605
9.8
25.222
14.1
36.736
20.5
0.48
0.3
-0.118
-0.07
37.099
20.7
5.303
3
30.943
17.3
0.182
169.61
171.45
100
130.43
76.1
41.021
23.9
9.471
5.5
15.496
9
24.139
14.1
16.882
9.8
-0.104
-0.06
-1.701
-1
15.077
8.8
2.468
1.4
12.414
7.2
0.073
169.61
82.599
100
58.268
70.5
24.331
29.5
7.502
9.1
8.664
10.5
15.851
19.2
8.48
10.3
-0.508
-0.6
-1.369
-1.7
6.603
8
-0.029
-0.04
6.552
7.9
0.039
169.61
127.33
100
86.657
68.1
40.67
31.9
9.231
7.3
13.521
10.6
22.334
17.5
18.335
14.4
-2.515
-2
-0.822
-0.6
15.001
11.8
1.613
1.3
13.133
10.3
0.077
169.61
148.6
100
103.4
69.6
45.2
30.4
6.4
4.3
11.1
7.5
17.5
11.8
27.8
18.7
0.1
0.07
0.2
0.1
28.1
18.9
3.5
2.4
24.3
16.4
0.2
121.2
153.4
100
116.1
75.7
37.3
24.3
5.1
3.3
0.4
0.3
5.3
3.5
31.9
20.8
0.4
0.3
-6.5
-4.2
25.8
16.8
2.2
1.4
23.4
15.3
0.19
121.2
71.2
100
51.3
72.1
19.9
27.9
5.7
8
10.1
14.2
12.7
17.8
7.2
10.1
-3.9
-5.5
-0.4
-0.6
2.9
4.1
0.3
0.4
2.6
3.7
0.02
121.2
111.9
100
77.9
69.6
34
30.4
7.9
7.1
14.3
12.8
20.3
18.1
13.7
12.2
-0.3
-0.3
-0.1
-0.09
13.3
11.9
1.8
1.6
11.5
10.3
0.1
121.2
68.2
100
56.6
83
11.5
16.9
4.2
6.2
10.3
15.1
13.2
19.4
-1.6
-2.3
0.9
1.3
1.6
2.3
0.9
1.3
0.3
0.4
0.9
1.3
0.01
121.2
119.7
100
93
77.7
26.7
22.3
8.1
6.8
16
13.4
25.7
21.5
0.9
0.8
-1.4
-1.2
11.9
9.9
11.5
9.6
0.3
0.3
12.1
10.1
0.12
101.9
85.4
100
58.5
68.5
26.9
31.5
5.8
6.8
7.9
9.3
12.7
14.9
14.2
16.6
1.4
1.6
-0.1
-0.1
15.5
18.1
2.7
3.2
12.4
14.5
0.14
90.9
144
100
103.1
71.6
40.9
28.4
7
4.9
14
9.7
19.9
13.8
21
14.6
-0.7
-0.5
-0.1
-0.07
20.2
14
2.6
1.8
16.7
11.6
0.18
92.8
145
100
101.6
70.1
43.4
29.9
8.6
5.9
7.5
5.2
15.8
10.9
27.6
19
-0.9
-0.6
-0.3
-0.2
26.4
18.2
2.8
1.9
22.5
15.5
0.25
89.8
155
100
107.3
69.2
47.7
30.8
8.3
5.4
8.9
5.7
14.5
9.4
33.1
21.4
-1.1
-0.7
0.6
0.4
32.6
21
2.5
1.6
28.5
18.4
0.31
90.9