Lonking Statements
33
Lonking 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
4 796.8
100
3 896.27
81.2
900.53
18.8
206.95
4.3
299.87
6.3
405.43
8.5
495.09
10.3
-70.97
-1.5
—
0
392.99
8.2
54.847
1.1
338.04
7
0.079
4 280.1
5 726.13
100
4 781.68
83.5
944.45
16.5
230.75
4
374.55
6.5
581.58
10.2
362.87
6.3
56.687
1
—
0
379.67
6.6
72.266
1.3
307.4
5.4
0.072
4 280.1
5 142.96
100
4 158.73
80.9
984.24
19.1
287.43
5.6
338.42
6.6
589.05
11.5
395.18
7.7
-69.144
-1.3
—
0
275.44
5.4
22.936
0.4
252.52
4.9
0.07
3 628.97
6 007.27
100
5 124.48
85.3
882.79
14.7
228.59
3.8
411.62
6.9
613.45
10.2
269.34
4.5
-106.51
-1.8
—
0
163.49
2.7
15.648
0.3
147.94
2.5
0.03
4 931.23
5 499.26
100
4 572.64
83.2
926.62
16.8
303.14
5.5
406.95
7.4
683.56
12.4
243.06
4.4
112.14
2
—
0
350.96
6.4
20.12
0.4
330.82
6
0.078
4 266.73
8 191.26
100
6 660.47
81.3
1 530.79
18.7
319.42
3.9
544.1
6.6
809.19
9.9
721.6
8.8
168.97
2.1
—
0
1 101.95
13.5
157.37
1.9
944.56
11.5
0.22
4 293.47
6 366.64
100
4 847.38
76.1
1 519.26
23.9
309.05
4.9
471.44
7.4
711.08
11.2
808.18
12.7
365.72
5.7
—
0
1 182.58
18.6
166.66
2.6
1 015.63
16
0.238
4 271.07
6 513.81
100
5 023.02
77.1
1 490.78
22.9
269.89
4.1
442.31
6.8
673.45
10.3
817.33
12.5
307.88
4.7
—
0
1 125.06
17.3
181.22
2.8
943.61
14.5
0.22
4 289.13
4 984.15
100
3 744.47
75.1
1 239.68
24.9
261.79
5.3
390
7.8
585.5
11.7
654.19
13.1
268.69
5.4
—
0
917.14
18.4
162.08
3.3
754.78
15.1
0.174
4 328.67
6 759.67
100
5 188.49
76.8
1 571.18
23.2
288.28
4.3
471.78
7
743.49
11
827.69
12.2
222
3.3
—
0
1 048.23
15.5
159.35
2.4
888.62
13.1
0.21
4 231.53
5 220.18
100
4 037.95
77.4
1 182.23
22.6
279.66
5.4
400
7.7
608.07
11.6
574.16
11
-115.95
-2.2
—
0
494.54
9.5
54.532
1
439.98
8.4
0.103
4 280.1
6 648.13
100
5 105.83
76.8
1 542.3
23.2
264.84
4
473.06
7.1
726.84
10.9
815.46
12.3
11.996
0.2
—
0
824.69
12.4
120.73
1.8
703.88
10.6
0.164
4 280.1
4 461.21
3 304.77
1 156.44
218.05
233.75
426.82
729.63
165.98
—
795.08
246.95
547.82
0.128
4 280.1
4 532.89
3 297.79
1 235.1
163.92
483.7
647.01
588.09
35.957
—
628.79
130.77
497.81
0.116
4 280.1
2 531.2
1 902.6
628.6
111.9
390.3
309.1
319.5
164.3
—
313.6
51.4
262.1
0.06
4 566.9
2 615.2
1 997.4
617.8
91.6
376.1
451.1
166.7
81.2
0.1
245.5
45.7
199.7
0.05
3 993.3
1 884.5
1 548.7
335.8
79.3
387.6
442.4
-106.6
63.3
—
-49.3
10.9
-60.3
-0.02
3 348.7
2 944.9
2 181.7
763.1
109.6
436
520.7
242.5
22.1
-0.1
261.8
84.9
176.9
0.04
4 421.7
2 942.5
2 192.8
749.7
150.7
447.7
589.7
160
-6.8
0
151.8
80.9
70.9
0.02
4 280.1
4 484.7
3 340
1 144.7
162.3
469.1
599.3
545.5
-65
0
447.8
101.7
345.9
0.08
4 280.1
3 683.4
2 757.4
926.1
169.7
484.3
674.7
251.4
-78.3
0
154.9
17.8
136.9
0.03
4 280.1
4 474.1
3 476.6
997.5
145.4
354.6
492.4
505.1
-87.4
0
415.9
72.6
343.2
0.08
4 280.1
3 172.4
2 621.5
550.9
122.1
335
535.6
15.3
-132.2
0
-101
23.7
-124.8
-0.03
3 956.1
4 723.6
3 745.3
978.3
145.9
385.8
459.7
518.5
-138.4
—
376.6
100.3
276.2
0.05
5 525
4 323.4
3 309.9
1 013.5
197.7
362.3
471.2
542.3
96.9
0
633.1
57.7
575.3
0.12
4 776.4
8 397.7
6 197.1
2 200.6
144.4
525
640.8
1 559.8
-166
0
1 434.6
280.2
1 154.2
0.26
4 439.1
5 453.8
3 682.9
1 771
167.8
353.1
513.4
1 257.5
-255.3
—
1 016.9
176.9
839.6
0.2
4 280.1
6 566.1
4 910.5
1 655.6
73.4
510.3
561.3
1 094.2
-13.9
0
1 125.2
198.9
926
0.19
4 699.1
3 327.6
2 430.9
896.8
—
296
201.2
695.5
-198.3
0
500.5
61.5
438.8
0.1
4 280.1
3 573.4
2 852.2
721.1
13.5
297.9
286
435.2
-34.7
0
405.4
44.2
361.2
0.08
4 574.1
2 153.9
1 823.9
330
—
276.7
259.5
70.5
-2.5
0
68.6
6.9
61.9
0.01
4 726.7
3 990.9
3 146.3
844.5
—
340.3
329.2
515.4
39.2
0
669.6
65.8
603.7
0.12
4 789.5
2 477.8
1 978
499.8
—
284.7
264.2
235.6
115.4
0
351.7
4.8
347
0.07
4 946.3
2 830.8
2 139
691.8
—
253.1
246.6
445.2
-116.8
0
332.4
49.8
282.6
0.07
4 225.2
1 637.8
1 172.8
465
—
154.2
149.8
315.3
-10.6
0
304.7
-17
321
0.08
4 148.2
2 080.1
1 588.1
492
—
174.1
170.9
321.1
-9.7
0
311.4
7.7
303.2
0.07
4 148.2
1 171.7
915.6
256.2
—
136
127.4
128.7
-16.4
0
112.3
15.7
96
0.03
2 960.1
1 506.8
1 210.4
296.4
—
130.6
128.6
167.8
-14.3
-2
153.5
13.5
139.9
0.05
2 797.8
858.8
692.1
166.7
—
91.4
82.6
84.1
-10.9
0
73.2
15.9
20.6
0.02
2 800
1 249.8
996.5
253.3
—
110.4
102.6
150.7
-10
0
140.7
29.3
111.3
0.04
2 783.6