Shandong Weigao Statements
10
Shandong Weigao 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
6 635.69
100
3 259.24
49.1
3 376.44
50.9
301.61
4.5
1 804.33
27.2
1 914.57
28.9
1 461.88
22
-88.008
-1.3
—
0
1 366.38
20.6
212.81
3.2
1 107.55
16.7
0.246
4 507.88
6 331.75
100
3 232.2
51
3 099.55
49
298.29
4.7
1 966.81
31.1
2 092.56
33
1 006.99
15.9
-112.67
-1.8
—
0
900.85
14.2
82.318
1.3
804.14
12.7
0.178
4 529.93
6 897.7
100
3 354.22
48.6
3 543.48
51.4
294.56
4.3
1 870.75
27.1
1 991.69
28.9
1 551.79
22.5
-83.45
-1.2
—
0
1 468.34
21.3
225.27
3.3
1 197.77
17.4
0.266
4 507.88
6 668.78
100
3 071.06
46.1
3 597.73
53.9
307.32
4.6
1 876.51
28.1
2 066.93
31
1 530.8
23
-83.881
-1.3
—
0
1 440.21
21.6
154.66
2.3
1 241.96
18.6
0.273
4 552.3
7 078.69
100
3 370.68
47.6
3 708
52.4
249.13
3.5
1 816.45
25.7
1 730.06
24.4
1 977.95
27.9
-32.415
-0.5
—
0
1 945.53
27.5
280.93
4
1 522.13
21.5
0.338
4 500.99
6 979.34
100
3 289.31
47.1
3 690.03
52.9
297.16
4.3
1 880.64
26.9
2 324.43
33.3
1 365.6
19.6
-41.291
-0.6
—
0
1 324.31
19
165.7
2.4
1 066.54
15.3
0.235
4 533.88
6 229.6
100
2 566.74
41.2
3 662.86
58.8
205.92
3.3
1 845.57
29.6
2 079.64
33.4
1 583.23
25.4
-29.693
-0.5
—
0
1 553.54
24.9
254.37
4.1
1 209.39
19.4
0.269
4 498.77
6 406.83
100
2 927.11
45.7
3 479.72
54.3
277.61
4.3
1 881.04
29.4
2 076.23
32.4
1 403.5
21.9
-90.605
-1.4
—
0
1 312.89
20.5
151.88
2.4
1 090.94
17
0.242
4 509.53
5 215.51
100
2 195.66
42.1
3 019.85
57.9
146.82
2.8
1 515.07
29
1 688.12
32.4
1 331.73
25.5
-79.159
-1.5
—
0
1 252.57
24
206.54
4
995.84
19.1
0.222
4 476.37
5 440.55
100
2 062.85
37.9
3 377.7
62.1
235
4.3
1 853.7
34.1
2 067.25
38
1 310.46
24.1
-206.16
-3.8
—
0
1 104.3
20.3
151.64
2.8
912.84
16.8
0.203
4 489.31
4 943.33
100
1 807.18
36.6
3 136.16
63.4
171.37
3.5
1 690.75
34.2
1 877.39
38
1 258.76
25.5
-110.69
-2.2
—
0
1 148.08
23.2
175.49
3.6
937.1
19
0.209
4 476.37
4 658.36
100
1 770.22
38
2 888.14
62
169.47
3.6
1 688.24
36.2
1 730.33
37.1
1 157.82
24.9
-154.79
-3.3
—
0
1 003.02
21.5
147.3
3.2
822.88
17.7
0.183
4 491.39
4 150.5
100
1 649.49
39.7
2 501.01
60.3
141.69
3.4
1 464.52
35.3
1 632.45
39.3
868.56
20.9
-96.367
-2.3
—
0
772.2
18.6
111.13
2.7
650.06
15.7
0.145
4 476.37
3 314.71
1 181.56
2 133.15
138.34
1 273.75
1 322.1
811.05
-56.28
—
754.77
121.16
1 078.52
0.24
4 490.22
2 977.93
1 118.25
1 859.68
135.48
1 066.2
1 121.22
738.45
32.391
—
770.84
103.23
650.14
0.145
4 476.37
1 480.2
592.5
887.7
76.2
471.1
432.1
455.6
0.6
0.1
456.3
60.9
388.8
0.09
4 476.4
1 253
533
720.1
50.9
424.3
453.1
266.9
-5.6
0.1
261.4
37.3
223.2
0.05
4 476.4
1 376.5
563.9
812.7
57.6
469
503.5
309.2
-5.1
0
304.1
44
256.9
0.06
4 476.4
1 168
484.1
683.9
53.4
377.4
417.4
266.6
-12.6
-0.1
253.9
38.7
216
0.05
4 476.4
1 213.1
502.1
711
60.4
412.4
475.4
235.6
-26
1.3
-355.7
38.5
-389
-0.09
4 476.4
1 238.2
504
734.2
50.7
361.6
391.6
342.6
55.5
0
398.1
46.1
347.5
0.08
4 476.4
1 149.4
469.6
679.8
50.4
367
439.2
240.5
0.6
0
241.1
39
201.1
0.04
4 476.4
1 012.7
410.8
601.8
47.5
331.2
367.4
234.5
26.2
0
260.7
32.9
228.3
0.05
4 476.4
829.3
339.6
489.7
130.8
190.4
269
220.7
38.1
0
258.8
28.7
230.1
0.05
4 476.4
1 017.1
445.1
572
—
323.7
300
272
46.4
0
318.4
36.3
281.4
0.06
4 476.4
854.5
358.7
495.7
—
230.3
-2 321.7
2 817.4
22.3
0
2 839.7
41.7
2 795.3
0.61
4 560.1
812.8
379.3
433.4
—
233.2
212.7
220.7
44.4
0
265.1
29.4
233.9
0.05
4 365.7
669.1
295.6
373.5
—
187.9
153
220.5
47
-0.1
267.4
25
239.1
0.06
4 305.1
655.8
269.2
386.6
—
207.3
183.1
203.5
45.4
0
248.9
25.1
224.5
0.05
4 305.1
624.6
285
339.6
—
195
174
165.6
51.2
0.1
216.9
21.8
194.5
0.05
4 305.1
513
253
260
—
173.3
149.2
110.8
43.9
0
154.7
13.5
141
0.03
4 305.1
500.2
189.1
311.1
—
148.6
127.2
183.9
32.1
-0.1
215.9
25.1
189.8
0.04
4 305.1
504.2
243.9
260.3
—
121.6
105.3
155
51.5
-0.1
206.4
19.9
186.4
0.04
4 305.1
479.9
239.6
240.3
—
115.1
100.1
140.2
26.1
0
166.3
15.2
152
0.04
4 305.1
394.3
204.7
189.5
—
116.9
100.5
89
27.3
0
116.3
11.7
105.6
0.02
4 305.1
370.7
151.4
219.3
—
102.6
48.9
170.3
3.4
0
173.7
15
154.8
0.04
4 028.2
445.9
234.1
211.8
—
84.3
76.6
135.2
10.6
0
145.8
9.2
136.9
0.03
3 982.2
394.8
208.9
185.9
—
84.9
75.3
110.6
12.5
0
123.1
9.1
114.3
0.03
3 982.2
303
161.8
141.2
—
74.7
67.4
73.8
7.7
0
81.5
5.8
76.4
0.02
3 982.2
317.7
160.5
157.2
—
67.3
61.2
96
13.1
0
109.1
-7.4
109.6
0.03
4 090.2
306.7
164.8
141.8
—
66.2
55.6
86.2
14.9
0
101.1
7.4
87.7
0.02
3 928.9
256.1
143.7
112.4
—
56.4
47.9
64.6
9.9
0
74.5
1.6
66.9
0.02
3 942.2
214.6
125.7
88.9
—
50.9
44.7
44.2
3.2
0
47.4
1
44
0.01
3 862.2
218.8
126
92.8
—
39.3
37.1
55.7
8.3
0
64
2.7
57.9
0.01
3 862.2