A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE
1	Main
2		RMB 000s	1H19	2H19	1H20	2H20	1H21	2H21	1H22	2H22				2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
3		Backlog					12465		18467
4
5		Revenue					4406.754		7206.44					2534.453	3983.687	5612.384	10290.5	15268.66
6		COGS					2109.921		3793.233									8544.646
7		Gross Profit					2296.833		3413.2069999999994					1017.755	1658.829	2532.966	4828.897	6724.014
8		S&M					60.356		67.103
9		Admin					347.64		520.112
10		R&D					115.375		271.128
11		Operating Expenses					523.371		858.3429999999998
12		Operating Income					1773.462		2554.8639999999996
13		Interest Expense					-20.874		-22.661
14		Pretax Income					1752.588		2532.2029999999995
15		Taxes					308.91		308.91
16		Net Income					1443.6779999999999		2223.2929999999997					751.684	1204.917	1721.99	3316.388	4925.313
17
18		Revenue y/y							0.6353170610385785						0.5718133261891225	0.40884160828900473	0.8335345550126292	0.4837626937466595
19		Gross Margin					0.5212074465695158		0.4736328894710841					0.4015679122871878	0.4164054555490931	0.45131730116827357	0.4692577620135076	0.4403800988429895
20
21		CFFO					798.005		1457.918
22
23
24		Projects						480
25		Late-Phase						32
26		Ongoing CMO						9