Beijing Yuanlong Statements
00
Beijing Yuanlong 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
826.12
704.96
121.16
28.971
52.166
80.515
40.64
-4.101
-0.603
35.935
0.952
32.22
0.144
223.17
763.23
100
643.43
84.3
119.8
15.7
32.964
4.3
61.813
8.1
92.24
12.1
27.56
3.6
-2.68
-0.4
-0.171
-0.02
24.776
3.2
-1.025
-0.1
16.968
2.2
0.076
223.17
410.91
100
340.03
82.8
70.88
17.2
23.411
5.7
57.693
14
79.6
19.4
-8.72
-2.1
-2.199
-0.5
-0.147
-0.04
-11.07
-2.7
-2.996
-0.7
-8.452
-2.06
-0.038
223.17
777.37
100
714.09
91.9
63.274
8.1
26.963
3.5
56.367
7.3
79.381
10.2
-16.107
-2.07
-1.53
-0.2
-0.625
-0.08
-18.268
-2.4
-1.006
-0.1
-9.54
-1.2
-0.043
223.17
567.57
100
469.71
82.8
97.864
17.2
33.657
5.9
64.244
11.3
93.744
16.5
4.12
0.7
-2.547
-0.4
-0.659
-0.1
0.92
0.2
-1.094
-0.2
2.432
0.4
0.011
223.17
966.81
100
740.06
76.5
226.75
23.5
31.614
3.3
95.404
9.9
130.82
13.5
95.938
9.9
-1.414
-0.1
-0.061
-0.006
94.464
9.8
12.972
1.3
82.045
8.5
0.37
221.64
978.71
100
721.25
73.7
257.46
26.3
29.51
3
119.34
12.2
146.96
15
110.5
11.3
-2.207
-0.2
-0.113
-0.01
108.18
11.1
14.103
1.4
92.418
9.4
0.42
220.04
795.32
100
627.58
78.9
167.74
21.1
38.446
4.8
86.539
10.9
122.29
15.4
45.456
5.7
-3.335
-0.4
-0.769
-0.1
41.382
5.2
4.257
0.5
34.153
4.3
0.164
208.74
558.95
100
433.2
77.5
125.75
22.5
20.937
3.7
67.597
12.1
86.087
15.4
39.664
7.1
-2.129
-0.4
-0.183
-0.03
37.324
6.7
4.287
0.8
24.495
4.4
0.111
221.2
486.84
100
374.39
76.9
112.44
23.1
21.581
4.4
52.526
10.8
69.639
14.3
42.805
8.8
-2.411
-0.5
-0.054
-0.01
40.478
8.3
4.508
0.9
28.619
5.9
0.129
221.2
444.7
100
359.6
80.9
85.1
19.1
19
4.3
36.8
8.3
46
10.3
39.1
8.8
-1.3
-0.3
-0.1
-0.02
37.7
8.5
4.1
0.9
28.3
6.4
0.13
217.8
604
100
479.5
79.4
124.4
20.6
44
7.3
30.9
5.1
71.5
11.8
53
8.8
-0.4
-0.07
-0.2
-0.03
52.3
8.7
2
0.3
45.4
7.5
0.21
216.1
538.1
100
415.4
77.2
122.7
22.8
14.8
2.8
40.2
7.5
55.5
10.3
67.3
12.5
-0.6
-0.1
-0.6
-0.1
66.1
12.3
9.7
1.8
49.4
9.2
0.22
224.5
516
100
398.3
77.2
117.7
22.8
15
2.9
40
7.8
53.1
10.3
64.6
12.5
-2
-0.4
-0.1
-0.02
62.6
12.1
4.3
0.8
49
9.5
0.22
221.4
332.4
100
260.2
78.3
72.2
21.7
13
3.9
33
9.9
43.2
13
28.9
8.7
-2
-0.6
-1
-0.3
25.9
7.8
3.6
1.1
19.4
5.8
0.09
219.5
543.5
100
429.4
79
114.1
21
25.7
4.7
47.8
8.8
73.5
13.5
40.6
7.5
-2.5
-0.5
-0.1
-0.02
38.1
7
-1.4
-0.3
32.8
6
0.15
212.5
349.9
100
272.2
77.8
77.6
22.2
13.2
3.8
31.8
9.1
43.7
12.5
33.9
9.7
-1.9
-0.5
—
0
31.9
9.1
4.7
1.3
22.4
6.4
0.1
221.7
371.6
100
287.5
77.4
84.1
22.6
11.8
3.2
30.4
8.2
39.4
10.6
44.8
12.1
-0.7
-0.2
—
0
44.1
11.9
5.7
1.5
34.4
9.3
0.15
224.5
306.7
100
235.3
76.7
71.4
23.3
11.1
3.6
26.7
8.7
36.5
11.9
34.9
11.4
-1.5
-0.5
-0.1
-0.03
33.3
10.9
5.3
1.7
25.2
8.2
0.12
218.8
372.8
100
287.3
77.1
85.5
22.9
13.2
3.5
42.6
11.4
55.1
14.8
30.3
8.1
3.6
1
—
0
33.9
9.1
4
1.1
26
7
0.12
218.8
235
100
183.4
78
51.6
22
8.2
3.5
23.9
10.2
31.4
13.4
20.2
8.6
2.4
1
—
0
22.6
9.6
3.6
1.5
18.7
8
0.09
217.8
240.6
100
175
72.7
65.6
27.3
—
0
33.3
13.8
33.4
13.9
32.1
13.3
1.7
0.7
—
0
33.8
14
4.6
1.9
28.8
12
0.13
217.8
203.2
100
155
76.3
48.2
23.7
—
0
26.9
13.2
24.7
12.2
23.5
11.6
1
0.5
—
0
24.5
12.1
4.3
2.1
19.9
9.8
0.09
217.8
244.8
100
190.7
77.9
54
22.1
—
0
34.3
14
30.4
12.4
23.7
9.7
0.6
0.2
-0.1
-0.04
24.2
9.9
4.1
1.7
20
8.2
0.09
217.8
222.5
100
175.1
78.7
47.4
21.3
8.2
3.7
20.4
9.2
29.3
13.2
18.1
8.1
0.7
0.3
—
0
18.8
8.4
3.2
1.4
14.9
6.7
0.07
217.8
226.7
100
168.2
74.2
58.5
25.8
—
0
26.1
11.5
26.8
11.8
31.7
14
—
0
—
0
31.7
14
4.9
2.2
26.1
11.5
0.14
183.4
215
100
169.3
78.7
45.7
21.3
—
0
33.9
15.8
33.7
15.7
11.9
5.5
-0.8
-0.4
0.9
0.4
12
5.6
2.1
1
10
4.7
0.06
163.3