Qingdao Statements
00
Qingdao 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
1 232.28
1 142.62
89.668
58.339
120.47
144.51
-54.843
-3.937
1.793
-56.781
6.848
-53.322
-0.065
816.76
1 164.7
1 040.7
124
50.497
82.137
171.01
-47.002
11.663
-1.244
-35.793
1.664
-30.443
-0.037
816.76
1 074.54
100
1 050.13
97.7
24.413
2.3
39.974
3.7
81.533
7.6
108.68
10.1
-84.27
-7.8
-30.489
-2.8
0.447
0.04
-114.32
-10.6
1.638
0.2
-100.93
-9.4
-0.124
816.76
874.93
100
850.52
97.2
24.413
2.8
62.7
7.2
67.938
7.8
194.4
22.2
-169.99
-19.4
-33.636
-3.8
0.539
0.06
-200.05
-22.9
1.29
0.1
-142.88
-16.3
-0.175
816.76
1 100.73
100
1 073.31
97.5
27.42
2.5
54.808
5
86.497
7.9
127.09
11.5
-99.669
-9.05
-56.675
-5.1
0.195
0.02
-156.15
-14.2
1.091
0.1
-159.63
-14.5
-0.195
816.76
1 021.47
100
1 044.08
102.2
-22.608
-2.2
45.779
4.5
80.105
7.8
120.05
11.8
-142.66
-14
-20.954
-2.05
-0.163
-0.02
-163.76
-16.03
2.552
0.2
-153.25
-15.002
-0.188
816.76
913.26
100
916.17
100.3
-2.913
-0.3
39.101
4.3
93.284
10.2
124.13
13.6
-127.04
-13.9
-41.494
-4.5
-0.002
-0.0002
-166.96
-18.3
-0.001
-0.0001
-146.18
-16.007
-0.179
816.76
818.31
100
869.22
106.2
-50.912
-6.2
49.008
6
70.006
8.6
144.95
17.7
-195.86
-23.9
-5.836
-0.7
-0.328
-0.04
-200.86
-24.5
-0.66
-0.08
-172.41
-21.07
-0.211
816.76
838.7
100
827.35
98.6
11.344
1.4
51.881
6.2
93.565
11.2
133.24
15.9
-121.9
-14.5
-27.41
-3.3
-0.535
-0.06
-146.23
-17.4
-3.282
-0.4
-126.2
-15.05
-0.15
841.36
1 053.36
100
975.87
92.6
77.491
7.4
51.18
4.9
95.749
9.1
102.25
9.7
-24.76
-2.4
-56.44
-5.4
-0.029
-0.003
-83.786
-8
9.257
0.9
-70.374
-6.7
-0.086
816.76
1 214.1
100
1 143.3
94.2
70.8
5.8
51
4.2
128.6
10.6
138.4
11.4
-67.6
-5.6
128.3
10.6
-0.2
-0.02
60.6
5
19.2
1.6
48.7
4
0.06
822.3
1 177.8
100
1 143.4
97.1
34.3
2.9
68.5
5.8
32.2
2.7
44.6
3.8
-10.2
-0.9
-35.3
-3
-0.7
-0.06
-46.8
-4
18.9
1.6
-38.2
-3.2
-0.06
685.1
1 226.8
100
1 044.7
85.2
182.2
14.9
52.5
4.3
153.3
12.5
136.5
11.1
45.6
3.7
-7.6
-0.6
0.3
0.02
43.6
3.6
-5.9
-0.5
52.6
4.3
0.06
810.5
1 218.4
100
1 055.3
86.6
163.1
13.4
49.1
4
111.7
9.2
128.3
10.5
34.8
2.9
-29.8
-2.4
—
0
5.1
0.4
-6
-0.5
13
1.1
0.02
816.8
797.7
100
707.1
88.6
90.6
11.4
35.1
4.4
98.6
12.4
131.9
16.5
-41.3
-5.2
-32
-4.01
-0.2
-0.03
-73.5
-9.2
-6.4
-0.8
-58.5
-7.3
-0.07
828.5
987.9
100
1 060.1
107.3
-72.2
-7.3
105.4
10.7
173.8
17.6
349.1
35.3
-421.3
-42.6
-34.2
-3.5
-11.5
-1.2
-356.4
-36.08
-26.7
-2.7
-301.3
-30.5
-0.36
838.1
976.8
100
846.4
86.7
130.4
13.3
17
1.7
124.1
12.7
106.9
10.9
23.5
2.4
-35.3
-3.6
1.1
0.1
-10.7
-1.1
-1.1
-0.1
-0.7
-0.07
—
809.6
1 045.5
100
901
86.2
144.5
13.8
30.5
2.9
107.6
10.3
99.9
9.6
44.6
4.3
-22
-2.1
-4.8
-0.5
17.8
1.7
1.9
0.2
15.5
1.5
0.02
816.8
1 113.6
100
970.2
87.1
143.3
12.9
38.2
3.4
97.2
8.7
135.3
12.1
8
0.7
8.4
0.8
-1.1
-0.1
15.3
1.4
3.5
0.3
14.1
1.3
0.02
816.8
859.1
100
960.5
111.8
-101.4
-11.8
42.7
5
103.8
12.1
22.7
2.6
-124.2
-14.5
-1.1
-0.1
-2.6
-0.3
-24.2
-2.8
-17.9
-2.08
-26.4
-3.07
-0.03
835.6
910.7
100
768.7
84.4
141.9
15.6
25.2
2.8
124.2
13.6
128.8
14.1
13.2
1.4
-23.7
-2.6
1.2
0.1
-9.3
-1.02
-0.8
-0.09
-2.3
-0.3
—
835.1
990.8
100
836.5
84.4
154.3
15.6
—
0
143.7
14.5
134
13.5
20.3
2
-26.1
-2.6
-0.7
-0.07
20.8
2.1
3.8
0.4
29.3
3
0.04
816.8
984.9
100
836.8
85
148.1
15
—
0
108.1
11
77.9
7.9
70.2
7.1
-38.2
-3.9
0.5
0.05
32.6
3.3
5.8
0.6
26.9
2.7
0.03
835.6
979
743.8
235.2
—
197.7
145.2
90
-31.2
-58.9
2.5
3.6
4.2
0.01
674.6
947.7
786.9
160.8
—
111.4
111.1
49.7
-26.9
34.9
57.7
8.6
47.7
0.07
674.6
977.2
823.3
153.9
—
107.7
88.4
65.5
-27.1
-1.4
34.5
4.5
32.7
0.05
674.6
1 093.8
920.5
173.3
—
130.4
130.4
42.9
-14.7
1
29.2
5.2
24.6
0.04
674.6
1 249.1
1 084.1
164.9
—
159.7
191.2
-26.2
-7.7
28.4
-5.5
-1.9
14.3
0.02
674.6
1 221.7
1 037
184.7
—
137
137.8
46.9
-16.3
2
32.6
7.6
27.1
0.04
674.6
1 375.7
1 202.9
172.9
—
130.1
120.6
52.2
-15.9
2.4
38.7
5.1
29.7
0.04
674.6
1 081.2
904.1
177.1
—
130.9
130.5
46.6
-18.7
1
28.9
6
24.3
0.04
674.6
833.5
605.6
227.9
—
161.6
188.2
39.7
-18.8
0.6
21.6
0.6
19.1
0.03
674.6
641.5
519.3
122.1
—
105.5
99
23.2
-12.8
4.4
14.8
3.2
15.9
0.02
674.6
830
709.6
120.5
—
97.6
94.8
25.6
-10.1
7.2
22.8
4.8
17.5
0.03
674.6
688.8
583.9
104.8
—
86.4
86.9
18
-8.8
2.2
11.4
2.6
8.8
0.01
674.6
758.4
573
185.4
—
167.2
159.5
25.9
-16.8
9.3
18.4
1.4
17.1
0.03
541
1 010.3
886.6
123.7
—
85.6
82.2
41.5
-22.8
4.8
23.5
8
15.4
0.03
524.8
1 080.9
943.8
137.1
—
98.2
105.9
31.2
-19.2
11.4
23.4
5.7
17.7
0.03
524.8
1 128.4
1 014.5
113.9
—
80.2
82.3
31.6
-20
2
13.6
5.7
8
0.02
524.8
1 252.5
1 097.1
155.5
—
98.7
109.9
45.5
-24.3
7.9
29.1
13.3
15.8
0.03
524.8
1 387.2
1 277
110.2
—
86
84.4
25.8
-25.5
4.4
4.8
3.3
1.5
—
524.8
1 308.7
1 187.2
121.5
—
90
91.9
29.6
-28.1
6.5
7.9
2.3
5.7
0.01
524.8
1 323.3
1 203
120.3
—
91
92.4
27.9
-23.2
3.9
8.6
3.8
4.7
0.01
524.8
1 473.4
1 309.3
164.1
—
128.7
119.1
44.9
-29.6
11.7
27.1
11.3
15.7
0.03
524.8