Suzhou Xianglou Statements
30
Suzhou Xianglou 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
372.35
100
281.62
75.6
90.729
24.4
10.75
2.9
22.061
5.9
30.833
8.3
59.897
16.1
1.106
0.3
4.984
1.3
65.802
17.7
8.945
2.4
56.857
15.3
0.761
74.667
316.01
100
238.84
75.6
77.162
24.4
11.226
3.6
22.457
7.1
33.302
10.5
43.86
13.9
1.333
0.4
-0.009
-0.003
45.184
14.3
4.565
1.4
40.619
12.9
0.544
74.667
258.84
100
194.5
75.1
64.339
24.9
11.076
4.3
12.105
4.7
20.497
7.9
43.843
16.9
1.259
0.5
2.025
0.8
47.127
18.2
7.221
2.8
39.906
15.4
0.534
74.667
327.43
100
246.01
75.1
81.417
24.9
13.392
4.1
21.368
6.5
34.107
10.4
47.31
14.4
2.002
0.6
-1.12
-0.3
48.192
14.7
6
1.8
42.191
12.9
0.565
74.667
327.03
100
261.83
80.1
65.199
19.9
10.669
3.3
15.421
4.7
25.049
7.7
40.15
12.3
-0.87
-0.3
-0.043
-0.01
39.238
12
4.896
1.5
34.342
10.5
0.46
74.667
260.58
100
208.69
80.1
51.887
19.9
9.083
3.5
4.829
1.9
14.957
5.7
36.931
14.2
-1.707
-0.7
0.033
0.01
35.256
13.5
3.488
1.3
31.768
12.2
0.425
74.667
296.8
100
236.88
79.8
59.924
20.2
9.58
3.2
9.323
3.1
19.3
6.5
40.624
13.7
-1.64
-0.6
-0.292
-0.1
38.689
13
5.839
2
32.85
11.1
0.44
74.667
321.58
100
249.56
77.6
72.019
22.4
10.184
3.2
29.108
9.1
39.088
12.2
32.931
10.2
-1.713
-0.5
0.214
0.07
31.432
9.8
3.873
1.2
27.559
8.6
0.369
74.667
255.15
100
199.41
78.2
55.74
21.8
9.927
3.9
8.868
3.5
18.198
7.1
37.542
14.7
-1.893
-0.7
-0.01
-0.004
35.64
14
4.516
1.8
31.124
12.2
0.417
74.667
251.3
100
199.82
79.5
51.473
20.5
9.189
3.7
4.536
1.8
14.497
5.8
36.977
14.7
-1.752
-0.7
-0.183
-0.07
34.442
13.7
3.687
1.5
30.755
12.2
0.412
74.667
234.98
100
180.26
76.7
54.71
23.3
7.806
3.3
9.765
4.2
17.933
7.6
36.777
15.7
-1.757
-0.7
1.768
0.8
36.787
15.7
5.61
2.4
31.177
13.3
0.418
74.667