Chengdu Shengbang Statements
30
Chengdu Shengbang 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
90.463
53.491
36.972
8.396
10.464
18.415
18.557
2.703
-0.346
20.914
2.518
18.397
0.357
51.47
80.683
49.186
31.497
7.825
9.547
17.545
13.952
3.629
-0.025
17.542
2.09
15.453
0.3
51.47
69.812
100
43.151
61.8
26.66
38.2
7.139
10.2
7.161
10.3
15.074
21.6
11.587
16.6
3.211
4.6
0.002
0.003
14.8
21.2
1.184
1.7
13.616
19.5
0.265
51.47
89.164
100
59.835
67.1
29.329
32.9
6.822
7.7
15.192
17
22.688
25.4
6.641
7.4
3.522
4
0.015
0.02
10.153
11.4
-0.444
-0.5
10.597
11.9
0.206
51.47
78.234
100
53.643
68.6
24.59
31.4
5.671
7.2
8.845
11.3
14.22
18.2
10.37
13.3
1.219
1.6
0
-0.0006
11.561
14.8
1.001
1.3
10.559
13.5
0.205
51.47
66.096
100
40.028
60.6
26.068
39.4
6.776
10.3
6.61
10
14.13
21.4
11.938
18.1
0.872
1.3
0.001
0.001
12.809
19.4
1.087
1.6
11.722
17.7
0.228
51.47
71.532
100
44.515
62.2
27.017
37.8
5.615
7.8
5.697
8
10.921
15.3
16.096
22.5
0.392
0.5
-0.08
-0.1
16.408
22.9
1.692
2.4
14.716
20.6
0.286
51.47
85.472
100
53.987
63.2
31.485
36.8
8.574
10
7.455
8.7
12.871
15.1
18.614
21.8
0.21
0.2
0.08
0.09
18.577
21.7
1.922
2.2
16.656
19.5
0.324
51.47
70.966
100
45.47
64.1
25.496
35.9
5.133
7.2
7.653
10.8
11.092
15.6
14.404
20.3
0.387
0.5
-1.073
-1.5
13.718
19.3
1.482
2.1
12.236
17.2
0.238
51.47
82.31
100
49.01
59.5
33.3
40.5
5.185
6.3
11.369
13.8
15.167
18.4
18.133
22
0.317
0.4
0.06
0.07
18.456
22.4
2.171
2.6
16.285
19.8
0.316
51.47
73.072
100
40.601
55.6
32.471
44.4
6.383
8.7
4.725
6.5
9.666
13.2
22.805
31.2
0.192
0.3
-0.041
-0.06
22.94
31.4
2.652
3.6
20.288
27.8
0.394
51.47