Grand Baoxin Statements
12
Grand Baoxin 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
15 936.97
100
15 550.04
97.6
386.93
2.4
—
0
901.13
5.7
106.96
0.7
279.97
1.8
-344.52
-2.2
—
0
-256.01
-1.6
-45.949
-0.3
-197.8
-1.2
-0.07
2 837.51
15 970.01
100
15 062.33
94.3
907.68
5.7
—
0
828.89
5.2
279.72
1.8
627.96
3.9
-147.74
-0.9
—
0
485.12
3
160.96
1
323.55
2
0.114
2 837.51
17 048.32
100
17 920.94
105.1
-872.63
-5.1
—
0
939.34
5.5
433.54
2.5
-1 306.16
-7.7
-133.73
-0.8
—
0
-1 395.58
-8.2
-155.5
-0.9
-1 236.65
-7.3
-0.436
2 837.51
14 650.37
100
13 314.34
90.9
1 336.03
9.1
—
0
847.54
5.8
390.03
2.7
946
6.5
-121.7
-0.8
—
0
824.67
5.6
285.07
1.9
538.67
3.7
0.19
2 837.51
17 691.69
100
16 637.01
94
1 054.68
6
—
0
936.27
5.3
418
2.4
636.68
3.6
-318
-1.8
—
0
312.77
1.8
158.27
0.9
158.92
0.9
0.056
2 837.51
19 890.95
100
18 659.84
93.8
1 231.11
6.2
—
0
981.4
4.9
340.43
1.7
890.68
4.5
-294.12
-1.5
—
0
596.32
3
207.45
1
393.06
2
0.139
2 837.51
20 531.39
100
19 718.29
96
813.1
4
—
0
932.77
4.5
180.53
0.9
632.56
3.1
-393.62
-1.9
—
0
205.3
1
91.438
0.4
118.73
0.6
0.042
2 837.51
14 602.95
100
13 665.96
93.6
936.99
6.4
—
0
847.76
5.8
348.4
2.4
588.59
4
-387.96
-2.7
—
0
200.68
1.4
113.86
0.8
92.688
0.6
0.033
2 837.51
19 115.65
100
17 629.44
92.2
1 486.22
7.8
—
0
1 016.67
5.3
589.4
3.1
896.81
4.7
-400.99
-2.1
—
0
485.76
2.5
181.61
1
309.06
1.6
0.109
2 837.51
17 361.04
100
16 001.74
92.2
1 359.31
7.8
—
0
924.07
5.3
471.69
2.7
887.61
5.1
-359.69
-2.07
—
0
527.67
3
212.44
1.2
316.76
1.8
0.112
2 837.32
19 808.94
100
18 337.23
92.6
1 471.71
7.4
—
0
1 094.36
5.5
644.45
3.3
827.26
4.2
-396.36
-2.0009
—
0
406.4
2.1
211.46
1.1
193.7
1
0.068
2 837.31
16 981.8
100
15 666.72
92.3
1 315.08
7.7
—
0
904.15
5.3
498.81
2.9
816.27
4.8
-318.34
-1.9
—
0
496.93
2.9
134.76
0.8
362.58
2.1
0.128
2 837.31
18 688.25
17 108.44
1 579.81
—
890.19
571.37
1 008.44
-391.76
—
595.1
192.06
404.74
0.143
2 839.41
15 869.73
14 513.71
1 356.03
—
757.98
444.92
911.11
-328.9
—
568.66
165.36
403.18
0.156
2 582.06
7 180.7
6 486.7
694.1
—
505.4
401.3
292.7
-136.6
—
162.6
93.3
67.1
0.03
2 557.3
2 558.4
2 363.9
194.5
—
413.1
389.7
-195.2
-136.7
0
-330.3
-82.1
-248.2
-0.1
2 482.3