Baoye Statements
23
Baoye 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
12 154.66
100
11 136.28
91.6
1 018.38
8.4
—
0
550.69
4.5
544.38
4.5
474
3.9
11.295
0.09
—
0
392.95
3.2
222.19
1.8
184.58
1.5
0.351
526.11
14 324.65
100
13 139.09
91.7
1 185.55
8.3
—
0
467.44
3.3
443.48
3.1
742.08
5.2
195.17
1.4
—
0
1 183.3
8.3
459.68
3.2
704.67
4.9
1.339
526.11
11 419.4
100
10 189.68
89.2
1 229.72
10.8
—
0
461.25
4
370.99
3.2
858.73
7.5
51.023
0.4
—
0
767.37
6.7
300.76
2.6
462.98
4.1
0.874
529.96
13 005.95
100
12 435.84
95.6
570.11
4.4
—
0
380.83
2.9
210.1
1.6
360.01
2.8
42.467
0.3
—
0
391.17
3
136.38
1
241.8
1.9
0.436
554.75
13 667.03
100
12 428.14
90.9
1 238.89
9.1
—
0
483.33
3.5
444.75
3.3
794.14
5.8
41.265
0.3
—
0
717.27
5.2
216.39
1.6
453
3.3
0.808
560.6
13 114.52
100
12 207.42
93.1
907.1
6.9
—
0
464.05
3.5
443.19
3.4
463.91
3.5
119.12
0.9
—
0
575.02
4.4
190.53
1.5
335.48
2.6
0.596
562.57
14 073.46
100
12 883.51
91.5
1 189.95
8.5
—
0
483.57
3.4
451.1
3.2
738.85
5.2
94.419
0.7
—
0
756.74
5.4
268.34
1.9
495.98
3.5
0.881
562.66
11 201.99
100
10 314.76
92.1
887.23
7.9
—
0
358.32
3.2
349.22
3.1
538.01
4.8
-3.585
-0.03
—
0
537.76
4.8
194.36
1.7
298.11
2.7
0.53
562.66
13 348.81
100
12 158.04
91.1
1 190.77
8.9
—
0
365.99
2.7
328.15
2.5
862.62
6.5
39.323
0.3
—
0
862.14
6.5
285.7
2.1
525.54
3.9
0.934
562.66
11 450.6
100
10 604.57
92.6
846.04
7.4
—
0
399.22
3.5
387.22
3.4
458.81
4
22.949
0.2
—
0
509.5
4.4
173.93
1.5
331.15
2.9
0.589
562.66
11 747.55
100
10 681.64
90.9
1 065.91
9.1
—
0
387.12
3.3
385.47
3.3
680.45
5.8
78.391
0.7
—
0
712.97
6.1
252.63
2.2
434.97
3.7
0.773
562.51
11 483.06
100
10 576.4
92.1
906.66
7.9
—
0
281.41
2.5
276.15
2.4
630.51
5.5
46.039
0.4
—
0
661.94
5.8
207.37
1.8
439.2
3.8
0.755
581.37
9 594.26
9 053.06
541.2
—
281.8
293.27
247.93
83.807
—
348.7
73.269
285.18
0.487
586.15
9 383.94
8 644
739.94
—
286.1
274.77
465.16
56.187
—
520.84
189.54
323.72
0.545
593.8
7 350
6 798
553
—
299
297
255
94
-1
372
95
266
0.43
612
10 846
10 234
611
—
258
254
358
44
—
393
135
261
0.43
612
9 147
8 430
717
—
244
236
481
-32
—
513
158
325
0.53
612
9 069
8 544
526
—
236
234
291
75
-2
368
124
238
0.38
626
9 558
8 973
585
—
250
250
335
69
—
404
84
317
0.5
632
9 340
8 744
596
—
219
216
380
28
-2
409
68
332
0.51
654
8 567
7 960
607
—
251
243
364
88
1
505
159
343
0.52
663
8 986
8 389
597
—
205
210
387
33
—
423
99
320
0.48
663
9 024
8 335
689
—
249
222
466
69
1
558
208
347
0.52
663
8 252
7 481
771
—
191
185
586
38
—
625
218
405
0.61
663
8 782
8 290
492
—
242
211
281
60
—
350
75
272
0.41
663
7 405
6 547
858
—
175
171
687
11
—
699
258
438
0.66
663
6 433
5 962
471
—
199
174
297
-9
-1
393
112
278
0.42
663
5 622
5 142
480
—
154
114
366
11
1
379
114
250
0.38
663
5 525
5 125
400
—
183
169
231
-18
—
228
78
137
0.21
663
5 449
4 709
740
—
145
129
611
11
—
632
196
365
0.55
663
4 801
4 488
313
—
161
149
163
-35
—
137
86
46
0.07
663
4 651
4 347
304
—
133
129
175
-20
—
155
50
104
0.16
663
4 461
4 109
351
—
155
35
317
-7
1
268
103
161
0.24
664
3 196
3 011
186
—
126
112
73
6
—
82
11
65
0.1
653
3 332
3 191
141
—
148
21
120
-24
—
96
19
75
0.12
611
2 896
2 570
325
—
85
81
245
224
—
502
97
401
0.66
611
2 173
1 996
177
—
67
-10
186
-7
—
179
48
128
0.22
569
2 551
2 294
257
—
53
-7
264
-22
—
242
65
177
0.31
565
2 133
1 939
194
—
44
-9
203
-14
—
189
50
124
0.23
531
2 245
1 977
268
—
49
34
234
-10
—
224
70
151
0.28
531
1 766
1 654
112
—
62
39
73
-18
1
56
21
31
0.07
441
1 228
1 088
140
—
28
7
133
-8
-1
124
37
81
0.23
356