Beijing Jingxi Statements
00
Beijing Jingxi 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
2.546
7.584
-5.038
—
19.825
17.231
-22.269
-3.8
-93.773
-119.84
0.09
-112.5
-0.157
715.9
35.007
21.889
13.118
—
22.719
22.605
-9.487
-2.39
-0.261
-12.138
-0.036
-10.628
-0.015
715.9
100.57
100
95.635
95.1
4.935
4.9
—
0
16.213
16.1
16.183
16.1
-11.248
-11.2
-0.055
-0.05
0.018
0.02
-11.285
-11.2
0.483
0.5
-11.76
-11.7
-0.016
715.9
88.506
100
76.743
86.7
11.763
13.3
—
0
29.729
33.6
29.201
33
-17.438
-19.7
22.003
24.9
-7.455
-8.4
-2.89
-3.3
19.58
22.1
-22.184
-25.06
-0.031
715.9
6.075
100
0.136
2.2
5.939
97.8
—
0
32.074
527.9
32.063
527.8
-26.124
-430
-4.161
-68.5
-0.009
-0.1
-30.294
-498.6
-9.025
-148.6
-13.962
-229.8
-0.019
715.9
8.504
100
0.07
0.8
8.434
99.2
—
0
6.261
73.6
6.258
73.6
2.177
25.6
-5.153
-60.6
-0.026
-0.3
-3.003
-35.3
2.781
32.7
-4.337
-51.001
-0.006
715.9
4.904
100
0.293
6
4.611
94
—
0
15.975
325.8
15.911
324.5
-11.3
-230.5
-7.934
-161.8
0
-0.003
-19.234
-392.3
1.597
32.6
-20.821
-424.6
-0.029
715.9
139.16
100
120.45
86.6
18.708
13.4
—
0
31.212
22.4
113.84
81.8
-95.136
-68.4
-8.063
-5.8
-0.576
-0.4
-103.78
-74.6
0.741
0.5
-105.67
-75.9
-0.148
715.9
137.24
100
21.407
15.6
115.83
84.4
—
0
33.043
24.1
107.82
78.6
8.011
5.8
-2.164
-1.6
0.488
0.4
6.335
4.6
-10.555
-7.7
17.34
12.6
0.024
715.9
5.954
100
6.375
107.1
-0.42
-7.06
—
0
8.719
146.4
8.228
138.2
-8.649
-145.2
-7.275
-122.2
0
-0.002
-15.924
-267.4
4.06
68.2
-18.176
-305.3
-0.025
715.9
15.6
100
9.4
60.3
6.3
40.4
—
0
23
147.4
22.9
146.8
-16.6
-106.4
-9.2
-59
—
0
-25.8
-165.4
1
6.4
-26.9
-172.4
-0.04
715.9
412.7
100
228.9
55.5
183.8
44.5
—
0
414.5
100.4
975.3
236.3
-791.5
-191.8
-33.1
-8.02
3.5
0.8
-821.1
-199
-170.6
-41.3
-650.5
-157.6
-0.91
715.9
7.4
100
0.8
10.8
6.7
90.5
—
0
52.4
708.1
51.4
694.6
-44.7
-604.05
-11.6
-156.8
—
0
-56.3
-760.8
-3.8
-51.4
-52.6
-710.8
-0.07
715.9
4.5
100
0.6
13.3
3.9
86.7
—
0
44.8
995.6
42.8
951.1
-38.9
-864.4
-18.6
-413.3
-0.6
-13.3
-58.1
-1291.1
-10.8
-240.00000000000003
-45.1
-1002.2
-0.06
715.9
1.2
100
0.9
75
0.3
25
—
0
3.1
258.3
3.1
258.3
-2.8
-233.3
-5
-416.7
0.8
66.7
-7
-583.3
12.3
1025
-19.2
-1600
-0.03
715.9
150.6
100
342.7
227.6
-192
-127.5
—
0
197.9
131.4
2 241
1488
-2 433.1
-1615.6
-1.1
-0.7
-22.6
-15.007
-2 467.3
-1638.3
-34.8
-23.1
-2 422.8
-1608.8
-3.38
715.9
642.6
100
404.4
62.9
238.2
37.1
—
0
62.3
9.7
62.1
9.7
176.1
27.4
-6.2
-1
—
0
169.9
26.4
-3
-0.5
172.5
26.8
0.24
715.4
30.6
100
10.4
34
20.2
66
—
0
44.7
146.1
44.9
146.7
-24.7
-80.7
-3
-9.8
0.1
0.3
-27.6
-90.2
0.7
2.3
-28.5
-93.1
-0.04
722.9
34.8
100
5.3
15.2
29.6
85.1
—
0
46.6
133.9
46.5
133.6
-17
-48.9
0.7
2
-2.3
-6.6
-18.6
-53.4
1
2.9
-17.5
-50.3
-0.02
717.1
388.2
100
166.7
42.9
221.5
57.1
—
0
47.1
12.1
64.9
16.7
156.7
40.4
3.7
1
-1.5
-0.4
158.8
40.9
83.5
21.5
78.8
20.3
0.11
733.2
49.6
100
15.4
31
34.2
69
—
0
43.9
88.5
42.9
86.5
-8.6
-17.3
12
24.2
0.1
0.2
3.6
7.3
1.6
3.2
2
4
—
715.9
153.9
100
66.7
43.3
87.2
56.7
—
0
43.9
28.5
48.5
31.5
38.7
25.1
4.7
3.1
0.5
0.3
44.2
28.7
12.8
8.3
31.5
20.5
0.04
715.9
149.6
100
96.6
64.6
53
35.4
—
0
46.4
31
38.9
26
14.1
9.4
1.4
0.9
—
0
15.5
10.4
2.8
1.9
12.8
8.6
0.02
713.2
1 078.8
576.4
502.4
—
79
141.1
361.3
15.3
-1.2
375.6
72.7
291.4
0.41
715.6
75.5
60.4
15.1
—
44.3
43.7
-28.6
10.1
-0.2
-18.7
1.5
-19.7
-0.03
705.9
113
37
76
—
45.6
45.3
30.7
-1.8
5.3
34.2
1
33.6
0.05
706.3
53.7
6.8
47
—
45.1
45.2
1.7
4.2
—
5.8
1.4
5
0.01
706.3
670.3
324.7
345.5
—
73.5
91.3
254.3
374.2
-9.5
644.6
131.6
508
0.72
706.3
100.2
36.2
64
—
47.7
51
13
1.2
20
8.4
4.2
4.2
0.01
615.7
111.2
54.1
57.1
—
55
53.9
3.2
6
1
36
1.9
35.2
0.06
547.7
44.9
22.9
22
—
49
49
-27
-0.6
0.3
-27.3
—
-25
-0.06
388.6
163.6
104.7
58.9
—
108.2
117
-58.1
43.5
26.3
11.6
0.4
17.6
0.05
381.8
99.2
48.7
50.4
—
36
35.7
14.8
0.8
0.1
15.6
7.1
0.3
—
375
43.3
16.5
26.8
—
31.8
28.2
-1.3
7.8
0.9
7.4
3.9
5.2
0.01
375
43.2
17.6
25.7
—
37
30.9
-5.2
2.9
—
-2.3
0.2
-1.8
—
375
261.8
170.7
91.1
—
44.9
58.3
32.8
40.6
2.6
76
17.8
60.1
0.16
375.2
76.5
21.2
55.3
—
40.3
40.3
15.1
1.5
3.5
20
7.2
13.5
0.04
375
41.3
16.3
25
—
25
25.2
-0.1
3.7
3.9
7.4
2.5
5
0.01
375
41.1
17.4
23.7
—
27.2
27.2
-3.5
5.7
1.1
3.3
1.8
1.4
—
375
35.9
15.1
20.8
—
24.4
24.3
-3.5
10
12.4
19
6.3
13
0.03
375
40.3
26.3
13.9
—
14.6
14.7
-0.8
8.9
1.9
10.1
3.2
8.1
0.02
375
45.3
25.6
19.7
—
19.4
19.9
-0.2
11.6
—
11.4
1.7
9.4
0.03
375
41.4
17.6
23.8
—
21.3
21.4
2.4
0.3
0.5
3.2
0.2
2
0.01
375
41.6
25.7
15.8
—
22.7
19.7
-3.8
0.9
20.6
17.7
5.3
13.8
0.04
375