Leo Statements
00
Leo 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
4 457.99
100
4 070.36
91.3
387.63
8.7
36.037
0.8
287.1
6.4
303.42
6.8
84.212
1.9
150.81
3.4
0.322
0.007
235.14
5.3
51.215
1.1
187.23
4.2
0.028
6 756.29
6 026.14
100
5 565.79
92.4
460.35
7.6
36.557
0.6
337.17
5.6
351.39
5.8
108.95
1.8
1 646.49
27.3
3.133
0.05
1 760.28
29.2
443.9
7.4
1 322.01
21.9
0.196
6 754.8
5 194.4
100
4 869.63
93.7
324.77
6.3
38.71
0.7
258.57
5
274.2
5.3
50.57
1
719.75
13.9
-1.007
-0.02
769.06
14.8
175.19
3.4
596.69
11.5
0.088
6 754.8
5 117.73
100
4 550.79
88.9
566.94
11.1
58.247
1.1
484.77
9.5
559.07
10.9
7.865
0.2
-576.8
-11.3
0.718
0.01
-469.9
-9.2
-95.25
-1.9
-368.18
-7.2
-0.055
6 754.8
5 329.37
100
4 912.86
92.2
416.51
7.8
55.164
1
272.6
5.1
274.51
5.2
142
2.7
-1 543.88
-29
-2.177
-0.04
-1 404.16
-26.3
-375.32
-7.04
-1 030.14
-19.3
-0.153
6 754.8
5 108.34
100
4 672.4
91.5
435.93
8.5
47.415
0.9
396.28
7.8
401.85
7.9
34.081
0.7
2 349.79
46
-7.918
-0.2
2 373.67
46.5
592.82
11.6
1 784.67
34.9
0.264
6 754.8
4 712.9
100
4 416.27
93.7
296.63
6.3
35.35
0.8
223.85
4.7
229.35
4.9
67.281
1.4
-1 184.74
-25.1
0.125
0.003
-1 117.46
-23.7
-282.2
-6
-829.47
-17.6
-0.123
6 754.8
5 832.69
100
5 332.66
91.4
500.03
8.6
59.507
1
607.13
10.4
2 149.11
36.8
-1 649.08
-28.3
975.11
16.7
-15.078
-0.3
-692.96
-11.9
241.84
4.1
-930.82
-16
-0.138
6 754.8
5 289.61
100
4 965.74
93.9
323.87
6.1
39.135
0.7
232.34
4.4
224.45
4.2
99.423
1.9
-1 474.07
-27.9
0.782
0.01
-1 374.36
-26
-350.26
-6.6
-1 022.73
-19.3
-0.151
6 754.8
4 803.01
100
4 459.34
92.8
343.67
7.2
35.339
0.7
252.84
5.3
250
5.2
93.67
2
1 821.36
37.9
3.807
0.08
1 919.15
40
477.62
9.9
1 442.13
30
0.213
6 754.8
4 355.6
100
4 070.1
93.4
285.5
6.6
31.2
0.7
177.7
4.1
168.8
3.9
116.7
2.7
-811.6
-18.6
—
0
-695.2
-16
-186.2
-4.3
-508
-11.7
-0.08
6 754.8
4 893.9
100
4 464.9
91.2
429
8.8
38.7
0.8
384.5
7.9
479.3
9.8
-50.3
-1.03
2 327.3
47.6
2.1
0.04
2 275.9
46.5
590.2
12.1
1 685.7
34.4
0.25
6 754.8
3 297.6
100
2 984.1
90.5
313.5
9.5
35.8
1.1
179.1
5.4
179.3
5.4
134.2
4.1
3 616.9
109.7
-0.9
-0.03
3 750.2
113.7
924.7
28
2 825.2
85.7
0.42
6 754.8
3 537.9
100
3 205.2
90.6
332.7
9.4
26
0.7
146.9
4.2
146
4.1
186.6
5.3
8.1
0.2
-0.6
-0.02
193.6
5.5
19
0.5
173.8
4.9
0.03
6 754.8
3 818.4
100
3 553
93
265.5
7
22.4
0.6
166.4
4.4
164.4
4.3
101.1
2.6
6.5
0.2
-3.1
-0.08
104.5
2.7
16.5
0.4
87.7
2.3
0.01
6 754.8
3 326.7
100
2 896.3
87.1
430.5
12.9
42.4
1.3
409.4
12.3
538.4
16.2
-108
-3.2
108.8
3.3
0.1
0.003
-2.1
-0.06
8.9
0.3
-1.1
-0.03
—
6 772.3
3 727.3
100
3 399.8
91.2
327.5
8.8
40.3
1.1
200.3
5.4
214.4
5.8
113.1
3
-19.2
-0.5
2.1
0.06
95.8
2.6
10
0.3
82.4
2.2
0.01
6 651.1
3 678.1
100
3 296.1
89.6
382
10.4
41.2
1.1
223.9
6.1
228.4
6.2
153.6
4.2
-33.2
-0.9
0.6
0.02
118.9
3.2
22.5
0.6
91
2.5
0.02
4 719.5
3 300.5
100
2 958.5
89.6
342
10.4
35.7
1.1
204.4
6.2
228.9
6.9
113.1
3.4
38.6
1.2
-1.4
-0.04
174.7
5.3
37.1
1.1
135.3
4.1
0.02
6 594.8
2 387.2
100
2 063
86.4
324.1
13.6
53.3
2.2
364.4
15.3
2 416.4
101.2
-2 092.2
-87.6
-57
-2.4
16
0.7
-2 132.1
-89.3
-24.6
-1.03
-2 110.4
-88.4
-0.35
6 037.7
3 300.1
100
2 943.8
89.2
356.3
10.8
36.6
1.1
216.8
6.6
233.1
7.1
123.2
3.7
-24.7
-0.7
3.1
0.09
97.5
3
16.4
0.5
80.4
2.4
0.01
5 500.6
3 714.7
100
3 369.8
90.7
345
9.3
—
0
222
6
224.1
6
120.8
3.3
-54
-1.5
-1.4
-0.04
65.6
1.8
2.4
0.06
60.5
1.6
0.01
5 529.9
2 848.1
100
2 501.5
87.8
346.5
12.2
—
0
210.8
7.4
191.7
6.7
154.8
5.4
-36.9
-1.3
18.4
0.6
136.2
4.8
24.8
0.9
110
3.9
0.02
5 502.1
2 829.3
2 425.6
403.6
—
328.1
297.1
106.5
34.7
-19.7
1.1
24.9
-24.2
—
5 502.1
3 165.1
2 744.3
420.8
31.2
225
241.3
179.6
-26.3
1.8
153.9
25
126.3
0.02
5 607.6
2 480.3
2 072.2
408.1
—
214.1
214.8
193.3
-7
-2.2
185.4
8.3
168.9
0.03
5 607.6
2 098
1 727.7
370.3
—
192.1
183.4
186.9
-6.9
2.6
182.8
29
150.1
0.03
5 518.8
2 266.5
1 875.1
391.4
—
237.2
298.1
93.3
14.5
16.4
126.5
-3.5
126.9
0.02
5 518.8
1 957.3
1 532.4
424.9
—
203.2
227.6
197.3
-4.3
8.7
201.7
35.8
162.7
0.03
5 430.1
1 679.9
1 292.7
387.2
—
181
205.3
182
-1.5
3.2
184.3
37.6
139
0.03
5 283.1
1 384.8
1 073.1
311.7
—
152.4
154
157.7
13.6
3
174
36.2
133.9
0.03
5 283.1
1 408.7
1 097.4
311.3
—
208.3
229.9
81.5
-14.7
5.1
71.9
16.6
53.7
0.01
4 280.4
1 024.5
821.5
203
—
162.1
169.4
33.6
-8.8
1.8
26
7
16.6
—
4 109.7
1 110.7
843.5
267.1
—
160.7
177.9
89.3
2.3
1.1
92.6
5.4
79.7
0.02
4 033.1
848.3
654.2
194.1
—
128.9
127.3
66.8
5.1
24.8
96.7
18.3
75.4
0.02
4 110.1
924.4
727.5
196.9
—
161.7
195.6
1.3
-10.8
55.4
43.9
4.9
37.6
0.01
4 110.1
713.8
567.3
146.5
—
119.8
124.8
21.7
-0.6
3.4
24.4
6.7
16.9
—
3 913.8
800.6
606.7
193.9
—
121.4
137
56.9
-3.9
0.7
53.4
16.7
34.9
0.01
3 933.8
435.5
326.1
109.5
—
71.1
71.1
38.3
87.2
6.1
130.5
10.9
90.5
0.02
3 943.8
501.6
381.2
120.4
—
111
116.8
3.6
10.7
—
14.1
3.3
10.9
—
3 356.3
385.9
296.7
89.2
—
76.9
88.5
0.6
-3.3
3
-0.8
4.1
-2.2
—
3 356.3
508.7
384
124.7
—
92.1
92.7
32
-2
4.3
34.3
7.6
27.4
0.01
3 356.3
445.1
341.4
103.7
—
71.4
79
24.7
-6.2
7
25.5
5.5
19.8
0.01
3 356.3
436.9
323.7
113.2
—
95.6
105.1
8
-5.2
1.8
4.6
1.2
9.2
—
3 356.3