Tianjin Ruixin Statements
30
Tianjin Ruixin 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
161.24
124.29
36.952
7.723
8.993
16.321
20.631
0.606
0.591
21.848
1.388
20.46
0.122
167.5
170.11
134.71
35.406
6.323
9.296
15.286
20.12
2.382
0
22.503
1.446
21.057
0.12
175.97
174.12
100
138.97
79.8
35.15
20.2
8.718
5
6.712
3.9
15.014
8.6
20.136
11.6
-0.696
-0.4
2.044
1.2
21.453
12.3
3.249
1.9
18.204
10.5
0.11
165.42
189.91
100
153.53
80.8
36.38
19.2
8.139
4.3
6.938
3.7
15.175
8
21.205
11.2
-0.615
-0.3
0.023
0.01
20.63
10.9
1.717
0.9
18.913
10
0.111
170.66
223.2
100
181.56
81.3
41.638
18.7
7.96
3.6
9.509
4.3
16.686
7.5
24.952
11.2
3.29
1.5
0.709
0.3
28.951
13
1.523
0.7
27.428
12.3
0.16
171.58
189.06
100
142.61
75.4
46.456
24.6
7.536
4
7.913
4.2
14.895
7.9
31.561
16.7
2.714
1.4
-0.032
-0.02
34.243
18.1
5.201
2.8
29.043
15.4
0.178
162.91
163.55
100
125.74
76.9
37.807
23.1
5.848
3.6
7.097
4.3
12.625
7.7
25.181
15.4
0.389
0.2
0.181
0.1
25.76
15.8
3.912
2.4
21.848
13.4
0.132
165.42
171.56
100
130.69
76.2
40.87
23.8
7.58
4.4
9.07
5.3
16.343
9.5
24.527
14.3
-0.336
-0.2
0.126
0.07
24.347
14.2
3.031
1.8
21.316
12.4
0.132
162.01
150.54
100
113.75
75.6
36.793
24.4
6.782
4.5
7.746
5.1
14.237
9.5
22.556
15
0.886
0.6
0.194
0.1
23.633
15.7
0.38
0.3
23.254
15.4
0.141
165.42
146.42
100
113.69
77.6
32.733
22.4
6.755
4.6
6.697
4.6
13.16
9
19.573
13.4
1.423
1
0.024
0.02
21.024
14.4
3.459
2.4
17.565
12
0.106
165.42
106
100
77.9
73.5
28.1
26.5
6.4
6
6.2
5.8
12.3
11.6
15.8
14.9
0.4
0.4
0.1
0.09
16.2
15.3
2.7
2.5
13.6
12.8
0.12
110.3
100.7
100
68.7
68.2
32
31.8
5.1
5.1
9.2
9.1
14.1
14
17.9
17.8
0.2
0.2
3
3
21.1
21
1.3
1.3
19.7
19.6
0.18
110.9
100.4
100
66.2
65.9
34.2
34.1
5.3
5.3
7.3
7.3
12.4
12.4
21.8
21.7
-0.9
-0.9
—
0
20.9
20.8
3.1
3.1
17.8
17.7
0.16
110.3
102.5
100
67.1
65.5
35.5
34.6
5.2
5.1
9.4
9.2
14.6
14.2
20.9
20.4
-0.1
-0.1
—
0
20.8
20.3
3.3
3.2
17.5
17.1
0.16
110.3
64.8
100
46.1
71.1
18.7
28.9
2.7
4.2
4.6
7.1
7.3
11.3
11.5
17.7
-0.9
-1.4
1.9
2.9
12.4
19.1
1.7
2.6
10.7
16.5
0.13
82.4
82.9
100
53.7
64.8
29.2
35.2
3.3
4
7.3
8.8
10.2
12.3
19
22.9
0.5
0.6
—
0
19.5
23.5
3.1
3.7
16.4
19.8
0.2
81.6
70.8
100
45.7
64.5
25.1
35.5
3.2
4.5
5.9
8.3
9.1
12.9
16
22.6
-0.9
-1.3
—
0
15.1
21.3
2.4
3.4
12.8
18.1
0.15
85