China Ludao Statements
20
China Ludao 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
406.36
340.68
65.674
—
39.476
36.385
29.289
4.739
—
34.028
3.775
30.253
0.062
491.8
313.13
100
264.36
84.4
48.772
15.6
—
0
49.814
15.9
48.442
15.5
0.33
0.1
-3.258
-1.04
—
0
-1.752
-0.6
-1.98
-0.6
0.498
0.2
0.001
491.8
221.57
100
186.96
84.4
34.603
15.6
—
0
31.88
14.4
14.79
6.7
19.813
8.9
6.675
3
—
0
26.488
12
4.665
2.1
21.823
9.8
0.044
491.8
164.26
100
119.84
73
44.426
27
—
0
47.236
28.8
9.274
5.6
35.152
21.4
-20.429
-12.4
—
0
9.242
5.6
-1.753
-1.07
11.202
6.8
0.023
491.8
312.13
100
227.97
73
84.162
27
—
0
47.083
15.1
45.905
14.7
38.257
12.3
-7.451
-2.4
—
0
30.806
9.9
6.571
2.1
24.293
7.8
0.049
491.8
302.77
100
201.51
66.6
101.27
33.4
—
0
59.046
19.5
55.358
18.3
45.907
15.2
-35.909
-11.9
—
0
17.29
5.7
5.598
1.8
11.777
3.9
0.024
491.8
263.52
100
183.76
69.7
79.755
30.3
—
0
39.848
15.1
35.155
13.3
44.6
16.9
-8.78
-3.3
—
0
35.82
13.6
7.08
2.7
28.74
10.9
0.058
491.8
194.28
100
140.61
72.4
53.672
27.6
—
0
35.994
18.5
35.881
18.5
17.791
9.2
-4.706
-2.4
—
0
13.085
6.7
2.504
1.3
10.581
5.4
0.022
491.8
218.3
100
158.45
72.6
59.844
27.4
—
0
36.056
16.5
30.92
14.2
28.924
13.2
-10.675
-4.9
—
0
18.249
8.4
5.078
2.3
13.171
6
0.027
491.8
198.21
100
145.38
73.3
52.827
26.7
—
0
40.613
20.5
35.025
17.7
17.802
9
-4.509
-2.3
—
0
13.293
6.7
2.65
1.3
10.643
5.4
0.022
491.85
206.84
100
164.52
79.5
42.313
20.5
—
0
28.487
13.8
24.629
11.9
17.684
8.5
-2.294
-1.1
—
0
15.39
7.4
2.794
1.4
12.596
6.1
0.026
486.13
212.45
100
165.84
78.1
46.611
21.9
—
0
31.677
14.9
29.838
14
16.773
7.9
-5.109
-2.4
—
0
11.664
5.5
2.029
1
9.635
4.5
0.02
480
183.29
100
141.5
77.2
41.784
22.8
—
0
28.127
15.3
27.813
15.2
13.971
7.6
1.097
0.6
—
0
15.068
8.2
2.853
1.6
12.215
6.7
0.025
480
54.34
100
41.61
76.6
12.73
23.4
—
0
7.38
13.6
7.12
13.1
5.61
10.3
-0.36
-0.7
-0.01
-0.02
5.25
9.7
0.9
1.7
4.35
8
0.01
300