Jiangsu Boiln Statements
30
Jiangsu Boiln 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
127.88
100
83.472
65.3
44.405
34.7
6.598
5.2
7.986
6.2
14.475
11.3
29.93
23.4
5.346
4.2
-0.011
-0.009
35.298
27.6
5.071
4
30.227
23.6
0.305
99.053
131.02
100
89.394
68.2
41.627
31.8
5.986
4.6
8.59
6.6
10.557
8.1
31.071
23.7
7.376
5.6
-2.894
-2.2
35.579
27.2
4.927
3.8
30.653
23.4
0.309
99.053
105.22
100
71.129
67.6
34.094
32.4
6.9
6.6
7.297
6.9
13.913
13.2
20.18
19.2
2.496
2.4
2.874
2.7
25.596
24.3
2.904
2.8
22.692
21.6
0.229
99.053
111.85
100
78.963
70.6
32.891
29.4
5.881
5.3
7.196
6.4
12.82
11.5
20.071
17.9
-0.728
-0.7
-0.666
-0.6
18.678
16.7
1.853
1.7
16.825
15
0.17
98.828
104.23
100
77.719
74.6
26.51
25.4
6.76
6.5
7.751
7.4
14.412
13.8
12.098
11.6
19.107
18.3
-0.219
-0.2
30.986
29.7
4.147
4
26.84
25.8
0.278
96.409
136.91
100
101.1
73.8
35.813
26.2
5.931
4.3
7.461
5.4
13.232
9.7
22.581
16.5
18.87
13.8
0.254
0.2
41.705
30.5
5.673
4.1
36.032
26.3
1.16
31.07
163.43
100
116.78
71.5
46.65
28.5
6.429
3.9
6.56
4
12.827
7.8
33.823
20.7
4.235
2.6
0.884
0.5
38.941
23.8
5.163
3.2
33.779
20.7
0.201
168.39
184.67
100
139.25
75.4
45.421
24.6
12.367
6.7
0.834
0.5
13.088
7.1
32.333
17.5
-1.438
-0.8
11.535
6.2
42.502
23
6.175
3.3
36.327
19.7
0.367
99.053
178.41
100
124.98
70.1
53.429
29.9
5.706
3.2
16.012
9
20.566
11.5
32.863
18.4
1.478
0.8
0.051
0.03
34.392
19.3
3.879
2.2
30.512
17.1
0.308
99.053
192.65
100
122.7
63.7
69.953
36.3
3.241
1.7
11.582
6
15.678
8.1
54.275
28.2
-3.291
-1.7
-0.01
-0.005
50.975
26.5
8.035
4.2
42.94
22.3
0.433
99.053
145.8
100
103.6
71.1
42.2
28.9
3.3
2.3
8.8
6
12.7
8.7
29.5
20.2
0.2
0.1
—
0
29.7
20.4
4.5
3.1
25.2
17.3
0.43
58.3
141.6
100
89.622
63.3
51.977
36.7
3.385
2.4
7.595
5.4
12.753
9
39.223
27.7
-6.22
-4.4
6.976
4.9
39.979
28.2
5.035
3.6
34.944
24.7
0.353
99.053
135.14
100
82.638
61.1
52.506
38.9
2.979
2.2
10.714
7.9
11.345
8.4
41.161
30.5
-4.573
-3.4
0.084
0.06
36.673
27.1
5.383
4
31.29
23.2
0.358
87.294
97.028
100
59.816
61.6
37.212
38.4
2.389
2.5
6.361
6.6
9.638
9.9
27.574
28.4
-0.347
-0.4
0.007
0.007
27.234
28.1
4.136
4.3
23.098
23.8
0.79
29.239
81.2
100
50.9
62.7
30.3
37.3
2.9
3.6
5.4
6.7
8.8
10.8
21.6
26.6
1.1
1.4
2.8
3.4
25.4
31.3
3.9
4.8
21.5
26.5
0.37
58.3