Ningbo Bohui Statements
30
Ningbo Bohui 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
792.87
100
730
92.1
62.866
7.9
12.431
1.6
11.498
1.5
16.782
2.1
46.084
5.8
-11.32
-1.4
0.419
0.05
35.182
4.4
12.543
1.6
22.302
2.8
0.077
288.75
703.52
100
581.01
82.6
122.5
17.4
18.418
2.6
22.095
3.1
45.867
6.5
76.635
10.9
-8.965
-1.3
-3.335
-0.5
64.349
9.1
7.983
1.1
56.367
8
0.23
244.84
415.61
100
326.97
78.7
88.634
21.3
10.24
2.5
12.996
3.1
22.663
5.5
65.971
15.9
-7.556
-1.8
2.388
0.6
60.803
14.6
6.928
1.7
53.875
13
0.203
265.02
327.62
100
204.02
62.3
123.6
37.7
32.739
10
15.415
4.7
46.402
14.2
77.197
23.6
-7.659
-2.3
-1.486
-0.5
68.052
20.8
0.451
0.1
67.6
20.6
0.27
250.1
1 194.96
100
1 109.47
92.8
85.487
7.2
22.18
1.9
10.333
0.9
31.956
2.7
53.531
4.5
-8.027
-0.7
0.143
0.01
45.647
3.8
3.979
0.3
41.668
3.5
0.161
258.4
812.34
100
764.42
94.1
47.911
5.9
10.066
1.2
4.718
0.6
14.231
1.8
33.681
4.1
-9.853
-1.2
1.371
0.2
25.218
3.1
3.052
0.4
22.166
2.7
0.126
175.78
630.3
100
574.72
91.2
55.581
8.8
10.3
1.6
14.471
2.3
24.154
3.8
31.427
5
-8.849
-1.4
0.062
0.01
22.64
3.6
2.305
0.4
20.335
3.2
0.116
175.76
629.4
100
554.63
88.1
74.771
11.9
17.238
2.7
6.358
1
24.542
3.9
50.229
8
-8.252
-1.3
-0.698
-0.1
41.285
6.6
3.896
0.6
37.389
5.9
0.213
175.25
448.66
100
450.63
100.4
-1.966
-0.4
4.362
1
1.468
0.3
5.364
1.2
-7.33
-1.6
-9.376
-2.09
-0.645
-0.1
-17.351
-3.9
-3.512
-0.8
-13.84
-3.08
-0.102
135.2
187.37
100
159.3
85
28.072
15
4.351
2.3
16.189
8.6
20.284
10.8
7.789
4.2
-4.263
-2.3
-0.017
-0.009
3.509
1.9
-0.495
-0.3
4.004
2.1
0.023
175.76
226.4
100
194
85.7
32.3
14.3
4.8
2.1
10.4
4.6
15.2
6.7
17.2
7.6
-2.6
-1.1
—
0
14.6
6.4
2.2
1
12.4
5.5
0.12
104
398
100
348.4
87.5
49.7
12.5
19.2
4.8
11
2.8
30
7.5
19.7
4.9
-3.1
-0.8
-2.5
-0.6
14.1
3.5
1.5
0.4
12.7
3.2
0.12
101.3
147.9
100
123.5
83.5
24.4
16.5
4.1
2.8
17.8
12
22
14.9
2.4
1.6
-2.3
-1.6
1.7
1.1
1.8
1.2
0.1
0.07
1.7
1.1
0.02
103.5
245.8
100
209.1
85.1
36.7
14.9
8.2
3.3
4.5
1.8
12.9
5.2
23.9
9.7
-2.4
-1
7.8
3.2
29.2
11.9
4.2
1.7
25
10.2
0.32
77.3
180.5
100
145.3
80.5
35.2
19.5
2.6
1.4
9.5
5.3
12
6.6
23.2
12.9
-2.3
-1.3
0.9
0.5
21.8
12.1
3.3
1.8
18.4
10.2
0.24
78
185.6
100
155.6
83.8
30
16.2
6.2
3.3
2.3
1.2
9.1
4.9
20.8
11.2
-1
-0.5
-0.2
-0.1
19.7
10.6
2.2
1.2
17.5
9.4
0.22
78
188.5
100
154.3
81.9
34.2
18.1
2.7
1.4
7.3
3.9
10.8
5.7
23.5
12.5
-1
-0.5
1.5
0.8
24
12.7
3.4
1.8
20.6
10.9
0.26
78