Beijing Bewinner Statements
00
Beijing Bewinner 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
65.253
40.185
25.068
6.286
14.106
20.311
4.757
0.857
-0.006
5.608
0.61
4.508
0.008
558.94
63.719
40.145
23.574
6.855
12.863
19.693
3.881
5.59
0.11
9.581
1.745
7.956
0.021
377.84
64.493
100
39.78
61.7
24.712
38.3
7.58
11.8
15.836
24.6
23.245
36
1.467
2.3
0.885
1.4
0.006
0.009
2.358
3.7
0.962
1.5
1.431
2.2
0.003
560.9
54.952
100
38.804
70.6
16.148
29.4
1.817
3.3
11.272
20.5
12.793
23.3
3.355
6.1
-3.534
-6.4
0.009
0.02
-0.289
-0.5
-0.122
-0.2
-0.116
-0.2
0
582.02
61.248
100
37.434
61.1
23.814
38.9
6.429
10.5
14.055
22.9
19.837
32.4
3.977
6.5
-0.13
-0.2
-0.005
-0.008
3.846
6.3
1.229
2
2.59
4.2
0.005
560.16
63.334
100
39.558
62.5
23.776
37.5
5.151
8.1
11.732
18.5
16.584
26.2
7.192
11.4
2.583
4.1
0.002
0.003
9.776
15.4
1.741
2.7
7.952
12.6
0.02
394.95
54.403
100
27.813
51.1
26.59
48.9
8.606
15.8
17.42
32
25.853
47.5
0.736
1.4
6.567
12.1
0.004
0.007
7.307
13.4
0.886
1.6
6.543
12
0.011
571.37
45.093
100
23.324
51.7
21.769
48.3
2.831
6.3
14.074
31.2
19.388
43
2.382
5.3
6.622
14.7
0.093
0.2
9.097
20.2
2.493
5.5
6.47
14.3
0.011
603.4
63.232
100
39.619
62.7
23.612
37.3
2.326
3.7
13.5
21.3
15.688
24.8
7.925
12.5
5.007
7.9
1.524
2.4
14.456
22.9
1.504
2.4
13.167
20.8
0.02
645.33
62.174
100
40.031
64.4
22.143
35.6
3.21
5.2
12.165
19.6
14.813
23.8
7.33
11.8
22.501
36.2
6.884
11.1
36.347
58.5
3.428
5.5
29.631
47.7
0.052
571.37
47.8
100
29.8
62.3
18
37.7
3.1
6.5
12.4
25.9
15.4
32.2
2.6
5.4
4.8
10
—
0
7.4
15.5
0.7
1.5
6.7
14
0.01
565.8
35.5
100
17.2
48.5
18.2
51.3
5.5
15.5
12.2
34.4
17
47.9
1.3
3.7
2.2
6.2
-0.4
-1.1
2.3
6.5
—
0
2.3
6.5
—
565.8
41
100
26.7
65.1
14.4
35.1
3.5
8.5
11.1
27.1
14.5
35.4
-0.2
-0.5
6.7
16.3
—
0
6.5
15.9
2.3
5.6
5.1
12.4
0.01
565.8
40.7
100
24.5
60.2
16.2
39.8
5.5
13.5
14.5
35.6
19.9
48.9
-3.7
-9.09
4.3
10.6
—
0
0.6
1.5
-2.2
-5.4
3.9
9.6
0.01
565.8
44.5
100
28.7
64.5
15.8
35.5
3.8
8.5
11.1
24.9
14.8
33.3
1
2.2
4
9
—
0
5
11.2
1.6
3.6
4.3
9.7
0.01
565.8
18.7
100
8.1
43.3
10.6
56.7
9.9
52.9
22.5
120.3
40.3
215.5
-29.6
-158.3
-3.8
-20.3
0.1
0.5
-33.3
-178.07
5.2
27.8
-36.5
-195.2
-0.06
565.8
66
100
51.5
78
14.5
22
7
10.6
12.5
18.9
19.1
28.9
-4.6
-7
3.9
5.9
0.2
0.3
-0.5
-0.8
0.5
0.8
-0.3
-0.5
—
565.8
44
100
20.7
47
23.2
52.7
10.8
24.5
18.5
42
29
65.9
-5.8
-13.2
8.6
19.5
0.1
0.2
2.9
6.6
-0.4
-0.9
3.3
7.5
0.01
564.5
43.7
100
25.5
58.4
18.2
41.6
9.2
21.1
11.7
26.8
20.9
47.8
-2.7
-6.2
7.7
17.6
—
0
5
11.4
1
2.3
5.1
11.7
0.01
567
45.4
100
21.6
47.6
23.7
52.2
9.7
21.4
11.9
26.2
30.7
67.6
-6.9
-15.2
3.5
7.7
2.8
6.2
-0.6
-1.3
-3.5
-7.7
3.1
6.8
0.01
567
55.8
100
30.1
53.9
25.6
45.9
9
16.1
14.2
25.4
23.2
41.6
2.4
4.3
6.9
12.4
0.8
1.4
10.2
18.3
1.3
2.3
10
17.9
0.02
567
67
100
28
41.8
39
58.2
—
0
27.7
41.3
28.4
42.4
10.6
15.8
1.6
2.4
1.4
2.1
13.6
20.3
2.4
3.6
11.6
17.3
0.02
566.7
64.6
100
32.4
50.2
32.2
49.8
—
0
24
37.2
24.1
37.3
8.1
12.5
9.8
15.2
—
0
17.9
27.7
1.5
2.3
17
26.3
0.03
567.4
130.4
77.6
52.7
—
66.6
46.7
6
10.8
0.3
17.1
-2
18.8
0.03
562.9
148.2
76.3
71.9
—
3.7
30.5
41.4
1.2
—
42.6
8.8
33.2
0.06
569.1
157.5
86.5
71
—
27.4
27.7
43.2
23
-0.3
65.9
18.4
48.3
0.09
562.9
133.8
73.5
60.3
—
28.8
28.8
31.5
3.6
-0.1
35
5.5
29.4
0.05
562.9
129.4
74.8
54.6
—
20.1
19.9
34.7
1.2
0.9
36.7
6.7
31.9
0.06
562.9
125.5
71.7
53.8
—
26
28.7
25
3.1
—
28.1
0.9
24.3
0.04
562.9
84.9
43.6
41.3
—
22.8
23
18.3
3.8
—
22.1
2.3
19.1
0.03
558.5
54.7
23.9
30.8
—
33.8
33.7
-2.9
4.7
0.1
1.9
-0.3
3.5
0.01
567.3
51.7
29.4
22.3
—
34.7
42.1
-19.9
1.1
0.3
-18.4
0.2
-17.8
-0.03
562.9
46.5
24.6
21.9
—
27.4
27.4
-5.5
6.1
—
0.5
0.1
1.6
—
562.9
50.2
34.3
15.9
—
33.6
35.5
-19.5
6.8
—
-12.7
-1.9
-10.3
-0.02
562.9
45.2
24.8
20.4
—
27.1
27
-6.6
9.4
5
7.8
1.3
7.4
0.01
562.9
56.3
35
21.2
—
36.8
38.5
-17.2
4.8
0.6
-11.7
-3.1
-7.3
-0.01
562.9
50.8
27.5
23.3
—
23.2
23.2
0.1
7
-0.1
7
0.1
6.9
0.01
562.9
52.7
31.1
21.6
—
18.9
19.3
2.3
3.4
0.5
6.2
1.9
4.5
0.01
552.2
67.9
36.9
30.9
—
20.1
20.1
10.9
2.6
—
13.5
2.4
11.2
0.02
562.9
69.9
38.4
31.5
—
19
18
13.5
1.3
2.3
17.2
2.4
14.8
0.03
499
76.1
40.6
35.6
—
16.9
16.9
18.6
1.4
—
20
3.5
16.6
0.03
499
70.9
41
29.9
—
15.2
15.4
14.5
3.5
—
18.1
3.2
14.8
0.03
499
64.3
38.4
25.9
—
14.6
14.6
11.3
0.5
—
11.8
1.7
10.1
0.02
499
45.4
19.4
26
—
15.2
15.2
10.8
1.6
6.2
18.6
1.8
16.8
0.03
499