Lisheng Sports Statements
00
Lisheng Sports 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
94.104
87.208
6.896
2.913
15.041
17.861
-10.965
0.55
0.092
-10.494
-2.239
-8.681
-0.055
159.12
89.054
63.384
25.669
2.917
17.676
20.201
5.469
-1.345
0.121
4.656
-0.244
1.773
0.011
157.43
92.469
100
53.201
57.5
39.268
42.5
2.744
3
9.372
10.1
11.629
12.6
27.639
29.9
-0.945
-1.02
-0.098
-0.1
26.705
28.9
0.407
0.4
10.26
11.1
0.063
163.12
113.56
100
95.651
84.2
17.913
15.8
—
0
44.044
38.8
52.357
46.1
-34.444
-30.3
1.996
1.8
-4.353
-3.8
-36.847
-32.4
-1.075
-0.9
-38.086
-33.5
-0.255
149.55
67.647
100
53.288
78.8
14.359
21.2
5.315
7.9
7.457
11
10.364
15.3
3.995
5.9
3.612
5.3
-0.002
-0.004
7.637
11.3
-0.486
-0.7
0.351
0.5
0.002
157.52
23.11
100
18.598
80.5
4.512
19.5
6.552
28.3
18.309
79.2
24.577
106.3
-20.066
-86.8
-3.703
-16.02
-0.127
-0.5
-23.838
-103.1
0.354
1.5
-23.32
-100.9
-0.154
151.11
53.982
100
45.167
83.7
8.815
16.3
4.083
7.6
16.954
31.4
20.926
38.8
-12.111
-22.4
-0.784
-1.5
0.004
0.008
-12.89
-23.9
-0.64
-1.2
-15.341
-28.4
-0.096
159.93
102.69
100
77.702
75.7
24.986
24.3
4.722
4.6
27.964
27.2
36.428
35.5
-11.442
-11.1
5.464
5.3
-0.287
-0.3
-6.257
-6.09
2.173
2.1
-6.205
-6.04
-0.05
123.92
61.525
100
40.887
66.5
20.639
33.5
4.417
7.2
9.486
15.4
13.403
21.8
7.236
11.8
-1
-1.6
-0.012
-0.02
6.242
10.1
1.616
2.6
2.45
4
0.02
123.92
59.425
100
40.416
68
19.01
32
2.686
4.5
7.193
12.1
8.999
15.1
10.011
16.8
0.089
0.2
-0.012
-0.02
10.088
17
0.852
1.4
3.005
5.1
0.024
123.92
57.2
100
37.5
65.6
19.7
34.4
2.6
4.5
4.6
8
5.4
9.4
14.3
25
-3.1
-5.4
—
0
11.2
19.6
—
0
3.9
6.8
0.03
123.9
78.1
100
66.1
84.6
12
15.4
4.5
5.8
24
30.7
52.1
66.7
-40.1
-51.3
0.9
1.2
-0.4
-0.5
-39.9
-51.09
-0.3
-0.4
-42.9
-54.9
-0.35
123.9
57.7
100
42.8
74.2
14.9
25.8
4.4
7.6
7.6
13.2
8.9
15.4
6
10.4
2.6
4.5
—
0
10.8
18.7
0.4
0.7
5.4
9.4
0.04
126.3
31.6
100
28.1
88.9
3.5
11.1
2.8
8.9
13.9
44
15.8
50
-12.3
-38.9
0.5
1.6
-0.3
-0.9
-12.2
-38.6
-1.3
-4.1
-10.8
-34.2
-0.09
126.3
32.7
100
27.1
82.9
5.6
17.1
2.9
8.9
3.7
11.3
3.6
11
2
6.1
-2.7
-8.3
—
0
-0.7
-2.1
-1.8
-5.5
-2.6
-8
-0.02
126.3
163.1
100
115.8
71
47.3
29
7.2
4.4
24.1
14.8
39.7
24.3
7.6
4.7
12.1
7.4
-0.2
-0.1
19.5
12
8.1
5
8.8
5.4
0.07
124.6
109.6
100
72.8
66.4
36.8
33.6
4.5
4.1
13.2
12
17
15.5
19.8
18.1
-1.8
-1.6
-0.1
-0.09
17.9
16.3
5.3
4.8
11.1
10.1
0.09
126
107.6
100
74.1
68.9
33.5
31.1
4.4
4.1
12.3
11.4
16.3
15.1
17.2
16
-2.5
-2.3
0.1
0.09
14.6
13.6
-0.2
-0.2
8.6
8
0.07
126
59.9
100
52.4
87.5
7.5
12.5
2.9
4.8
8.6
14.4
10.2
17
-2.7
-4.5
-0.4
-0.7
—
0
-3.2
-5.3
-2
-3.3
-4
-6.7
-0.03
126
144.1
100
91.1
63.2
53
36.8
4.6
3.2
13
9
16.6
11.5
36.4
25.3
0.2
0.1
-0.1
-0.07
36.6
25.4
6.9
4.8
27.8
19.3
0.22
126.3
84.4
100
61.3
72.6
23.1
27.4
3.5
4.1
9.9
11.7
14.8
17.5
8.3
9.8
0.9
1.1
—
0
9.4
11.1
1.5
1.8
8.4
10
0.07
126.3
106.2
100
80.8
76.1
25.5
24
—
0
15.5
14.6
15.8
14.9
9.6
9
1.1
1
0.2
0.2
11
10.4
1.8
1.7
7.1
6.7
0.06
126.3
40.3
100
36.7
91.1
3.7
9.2
—
0
10.9
27
11.4
28.3
-7.8
-19.4
1.2
3
0.2
0.5
-6
-14.9
-1.4
-3.5
-5
-12.4
-0.04
126.3
154.2
92.3
61.9
—
16.4
13.1
48.8
1
-0.5
50
10.4
36.9
0.4
93.3
61.2
41
20.2
—
10.7
11.7
8.6
1.2
0.1
9.9
2.5
7.5
0.06
126.3
53.5
39.3
14.2
—
11.7
12.7
1.5
0.1
2
3.6
0.9
2.2
0.02
123.6
13.4
11.7
1.7
—
10.8
9.8
-8.1
0.1
—
-7.9
-2
-5.9
-0.06
98.2
126.3
80.3
45.9
—
10
12.1
33.9
0.7
1.7
36.4
7.4
29.1
0.31
94.7
57.4
34.1
23.3
—
11
11.2
12.1
0.1
0.3
12.9
3.7
8.2
0.09
94.7
47.1
35.9
11.2
—
8.8
7.6
3.6
0.2
2.5
5.8
0.9
3.9
0.04
94.7
10.2
11.7
-1.5
—
11.1
10.4
-11.8
0.1
-0.2
-12
-3
-8.5
-0.09
94.7