COL Digital Statements
30
COL Digital 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
368.66
234.7
133.96
16.839
127.78
143.1
-9.143
8.336
38.234
37.427
-1.488
39.492
0.054
729.94
362.59
208.56
154.03
21.713
176.14
196.63
-42.598
42.924
0.738
1.064
0.816
0.164
0
729.94
288.46
100
148.43
51.5
140.03
48.5
29.09
10.1
165.37
57.3
191.75
66.5
-51.725
-17.9
16.367
5.7
-0.018
-0.006
-35.377
-12.3
1.155
0.4
-37.219
-12.9
-0.051
729.94
270.61
100
137.99
51
132.61
49
33.132
12.2
249.95
92.4
437.53
161.7
-304.92
-112.7
71.047
26.3
-2.041
-0.8
-235.97
-87.2
0.872
0.3
-238.9
-88.3
-0.326
733.9
425.02
100
217.13
51.1
207.9
48.9
33.291
7.8
220.23
51.8
249.6
58.7
-41.705
-9.8
-19.176
-4.5
-0.1
-0.02
-60.981
-14.3
0.482
0.1
-62.613
-14.7
-0.085
735.37
252.77
100
134.46
53.2
118.3
46.8
32.93
13
99.895
39.5
129.99
51.4
-11.689
-4.6
-38.111
-15.08
1.737
0.7
-47.97
-19
-4.402
-1.7
-44.343
-17.5
-0.061
730.6
231.16
100
103.86
44.9
127.29
55.1
33.85
14.6
108.46
46.9
139.62
60.4
-12.328
-5.3
-3.433
-1.5
0.854
0.4
-14.907
-6.4
2.046
0.9
-16.16
-7
-0.022
727.3
338.22
100
93.946
27.8
244.27
72.2
23.975
7.1
175.94
52
226.89
67.1
17.387
5.1
40.776
12.1
2.292
0.7
60.455
17.9
8.108
2.4
41.396
12.2
0.057
727.3
321.5
100
115.6
36
205.9
64
31.472
9.8
133.07
41.4
163.21
50.8
42.69
13.3
1.562
0.5
3.206
1
47.458
14.8
3.959
1.2
29.711
9.2
0.041
727.3
310.42
100
76.444
24.6
233.98
75.4
32.2
10.4
137.97
44.4
166.42
53.6
67.551
21.8
14.886
4.8
0.025
0.008
82.461
26.6
13.041
4.2
54.316
17.5
0.075
727.3
218.7
100
63.5
29
155.2
71
27.4
12.5
151.5
69.3
177.8
81.3
-22.6
-10.3
6.9
3.2
-0.3
-0.1
-15.9
-7.3
4.6
2.1
-26.6
-12.2
-0.04
727.6
333
100
164.5
49.4
168.5
50.6
19
5.7
164.9
49.5
180.9
54.3
-12.4
-3.7
13.9
4.2
1.1
0.3
2.6
0.8
0.1
0.03
2.6
0.8
—
727.3
227.9
100
68.2
29.9
159.7
70.1
18.3
8
140.7
61.7
157.8
69.2
1.9
0.8
23.6
10.4
—
0
25.5
11.2
1.8
0.8
20.9
9.2
0.03
727.3
247.6
100
60.8
24.6
186.8
75.4
13.1
5.3
153.7
62.1
164.1
66.3
22.7
9.2
3.8
1.5
1.9
0.8
28.3
11.4
1.2
0.5
21.4
8.6
0.03
727.3
167.4
100
74
44.2
93.3
55.7
18.9
11.3
109.5
65.4
127.5
76.2
-34.2
-20.4
39.1
23.4
—
0
4.9
2.9
0.1
0.06
4
2.4
0.01
727.3
204.6
100
133.2
65.1
71.4
34.9
18.7
9.1
182.6
89.2
506.3
247.5
-434.9
-212.6
39.9
19.5
-6.4
-3.1
-401.5
-196.2
10.9
5.3
-410.9
-200.8
-0.54
756.9
158.3
100
70.6
44.6
87.7
55.4
13
8.2
124.2
78.5
134.8
85.2
-47.1
-29.8
7
4.4
2.4
1.5
-37.8
-23.9
1.1
0.7
-41
-25.9
-0.05
772
187.5
100
111
59.2
76.5
40.8
20.2
10.8
121.8
65
139.7
74.5
-63.2
-33.7
-4.2
-2.2
-0.4
-0.2
-68.1
-36.3
0.3
0.2
-70.7
-37.7
-0.09
772
155
100
82.3
53.1
72.7
46.9
17.3
11.2
132.8
85.7
148.3
95.7
-75.6
-48.8
-2.6
-1.7
-0.7
-0.5
-78.9
-50.9
0.4
0.3
-80.7
-52.06
-0.1
772
175.6
100
182.8
104.1
-7.2
-4.1
24.9
14.2
113.8
64.8
1 941
1105.4
-1 948.2
-1109.5
377
214.7
9.1
5.2
-1 562.2
-889.6
-15.5
-8.8
-1 547
-881
-2
772
286
100
138.9
48.6
147.1
51.4
22.9
8
140.3
49.1
161.3
56.4
-14.2
-5
1.3
0.5
-1.1
-0.4
-14
-4.9
-3.8
-1.3
-13.6
-4.8
-0.02
772
279.8
100
127.7
45.6
152.1
54.4
—
0
143.2
51.2
143.7
51.4
8.5
3
84.1
30.1
-0.6
-0.2
92
32.9
7.9
2.8
83.1
29.7
0.11
774
144.1
100
92.4
64.1
51.7
35.9
—
0
84.8
58.8
86.9
60.3
-35.2
-24.4
4.5
3.1
—
0
-30.7
-21.3
1.5
1
-30.9
-21.4
-0.04
711.2
244.4
156.2
88.2
—
103.8
85.7
2.5
34.8
0.1
37.5
-7.5
40.3
0.06
714.1
175.3
81
94.2
—
78.9
72.7
21.6
5.2
-0.4
26.4
10
15.5
0.02
711.2
191.5
71.8
119.7
—
77.3
78.2
41.5
-5.9
1.8
37.4
8.4
30.4
0.04
702.9
105.7
56.3
49.4
—
68
68.2
-18.8
10.1
0.3
-8.4
0.8
-8.7
-0.01
702.9
236.8
138.6
98.2
—
88.7
91.4
6.8
8.5
18
33.2
6
22.9
0.03
702.9
137.5
67.5
70
—
71.5
72
-1.9
-6.5
16.1
7.7
5.6
4.3
0.01
675.3
154.3
66.6
87.7
—
59.7
60
27.7
-1.4
0.1
26.4
4.5
22.2
0.06
360.4
72.8
42.2
30.7
—
42.5
42.2
-11.6
-3
0.7
-13.9
0.5
-14.3
-0.02
596
166.5
91.2
75.3
—
65.2
67.1
8.1
7
5.2
20.4
0.7
20.3
0.03
596
94.1
53.9
40.2
—
35
35.8
4.4
0.4
0.1
4.8
2
4
0.01
596
80.3
31.2
49.1
—
28.8
29.8
19.3
-1.1
6.9
25.1
3.1
22
0.04
596
49.3
31.4
17.9
—
34.1
33.8
-15.9
-0.9
1.9
-14.8
0.3
-15.1
-0.03
596
102.8
46.8
56
—
24.6
25
31
2.2
7.3
40.5
4.7
35.8
0.08
447
61.5
37.3
24.3
—
23.1
24.4
-0.2
1.6
1.2
2.6
—
2.6
0.01
447
73.1
35.1
38
—
21.5
21.8
16.2
2.4
4.5
23.1
2.8
20.2
0.05
447
32.3
28.1
4.2
—
17
17
-12.8
-0.5
0.7
-12.5
—
-12.5
-0.03
447