Cedar Statements
00
Cedar 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
168.96
157.75
11.215
—
11.885
9.306
1.909
-22.494
-2.187
-21.105
-2.125
-18.965
-0.035
544
301.77
301.03
0.739
—
14.42
13.864
-13.125
5.164
-2.647
-10.608
-0.071
-10.528
-0.019
544
188.12
100
194.92
103.6
-6.793
-3.6
0.339
0.2
-71.041
-37.8
-70.759
-37.6
63.966
34
0.864
0.5
-3.791
-2.02
61.039
32.4
0.755
0.4
60.354
32.1
0.111
544
75.954
100
155.98
205.4
-80.029
-105.4
—
0
87.823
115.6
93.039
122.5
-173.07
-227.9
-120.48
-158.6
-21.809
-28.7
-332.25
-437.4
-2.13
-2.8
-328.53
-432.5
-0.604
544
185.35
100
197.51
106.6
-12.159
-6.6
0.296
0.2
18.75
10.1
18.962
10.2
-31.122
-16.8
7.176
3.9
-0.136
-0.07
-16.342
-8.8
-0.692
-0.4
-14.325
-7.7
-0.026
544
1 121.44
100
1 144.64
102.1
-23.199
-2.07
0.404
0.04
20.723
1.8
21.085
1.9
-44.284
-3.9
51.991
4.6
0.044
0.004
7.753
0.7
11.587
1
-3.701
-0.3
-0.007
544
324.06
100
312.31
96.4
11.747
3.6
0.339
0.1
12.162
3.8
12.496
3.9
-0.749
-0.2
-3.449
-1.06
0.018
0.005
-3.849
-1.2
-2.147
-0.7
-2.331
-0.7
-0.004
544
307.69
100
292.66
95.1
15.031
4.9
1.815
0.6
55.282
18
56.541
18.4
-41.511
-13.5
-423.81
-137.7
3.802
1.2
-465.15
-151.2
-22.69
-7.4
-437.37
-142.1
-0.804
544
749.23
100
716.84
95.7
32.386
4.3
0.449
0.06
21.455
2.9
21.508
2.9
10.877
1.5
-9.993
-1.3
-0.229
-0.03
0.627
0.08
3.564
0.5
-2.059
-0.3
-0.004
544
706.96
100
664.19
93.9
42.773
6.1
0.562
0.08
29.26
4.1
29.089
4.1
13.684
1.9
-11.315
-1.6
-0.192
-0.03
2.386
0.3
0.816
0.1
1.539
0.2
0.003
544
252.1
100
225.4
89.4
26.8
10.6
0.4
0.2
25.5
10.1
25.5
10.1
1.3
0.5
-8.4
-3.3
0.2
0.08
-7.2
-2.9
-0.7
-0.3
-5.1
-2.02
-0.01
544
488.7
100
459.1
93.9
29.6
6.1
2.3
0.5
50.3
10.3
48.8
10
-19.2
-3.9
48.8
10
-34.3
-7.02
-5
-1.02
-8.6
-1.8
6.3
1.3
0.01
543.9
365.7
100
297.2
81.3
68.5
18.7
—
0
48.4
13.2
50.4
13.8
18
4.9
-18.8
-5.1
6.1
1.7
6.1
1.7
-1
-0.3
8.9
2.4
0.02
544
392.6
100
351.8
89.6
40.8
10.4
—
0
58.4
14.9
58.5
14.9
-17.8
-4.5
-15.8
-4.02
25.7
6.5
-7.9
-2.01
12.5
3.2
-16
-4.08
-0.03
544
278.6
100
240
86.1
38.6
13.9
—
0
59.2
21.2
58.7
21.1
-20.1
-7.2
-12.4
-4.5
2.6
0.9
-29.9
-10.7
-6.7
-2.4
-19.1
-6.9
-0.04
544
780.8
100
643.8
82.5
137.1
17.6
—
0
89.3
11.4
62
7.9
75
9.6
-6.7
-0.9
-67.7
-8.7
—
0
15.7
2
-40.8
-5.2
-0.07
556.1
1 104.3
100
944
85.5
160.2
14.5
—
0
83.7
7.6
90.9
8.2
69.4
6.3
-4.3
-0.4
65.1
5.9
130.7
11.8
32.7
3
78.6
7.1
0.14
544
854.1
100
741.1
86.8
113
13.2
—
0
75.4
8.8
79.8
9.3
33.2
3.9
-3.2
-0.4
1.4
0.2
30.9
3.6
7.4
0.9
5.3
0.6
0.01
544
845.6
100
759.4
89.8
86.2
10.2
—
0
69.1
8.2
76.7
9.1
9.5
1.1
-4.2
-0.5
2.2
0.3
7.6
0.9
1.4
0.2
1.9
0.2
—
544
728.2
100
610.7
83.9
117.5
16.1
—
0
54.3
7.5
50.5
6.9
67
9.2
4
0.5
29.5
4.1
100.5
13.8
40.9
5.6
49.5
6.8
0.09
544
602.9
100
528
87.6
74.9
12.4
—
0
45.4
7.5
56
9.3
19
3.2
-1.6
-0.3
68
11.3
85.3
14.1
4
0.7
77.8
12.9
0.14
544
227.8
100
181.5
79.7
46.3
20.3
—
0
38.6
16.9
40.9
18
5.4
2.4
2.8
1.2
4
1.8
12.3
5.4
0.2
0.09
10.6
4.7
0.02
544
161.2
100
133.3
82.7
27.9
17.3
—
0
34.8
21.6
36.9
22.9
-9
-5.6
0.8
0.5
—
0
-8.2
-5.09
0.4
0.2
-8.9
-5.5
-0.02
544
225.2
182.8
42.3
0.8
60.9
69.5
-27.1
71.2
—
44
7.6
36.3
0.07
544
192.7
133.6
59.1
0.6
39.1
42.6
16.5
-1.9
-1.1
39.1
2.8
36.3
0.07
544
165.7
120.9
44.7
—
35.8
38.3
6.5
-1.7
0.6
4.8
6.2
-1.5
—
550
191.3
161.2
30.1
—
46.6
40.6
-10.5
-0.7
0.1
-11.3
1.3
-12.6
-0.02
544
178.4
161.7
16.7
—
33.3
33.8
-17.1
0.6
-49.5
-6.5
-1.8
-4.7
-0.01
544
166.8
139.9
26.8
—
46.3
47.6
-20.7
0.1
0.5
-20.2
-5
-15.1
-0.03
544
139.7
118.5
21.2
—
58.7
56.3
-35.1
1.6
0.6
29.4
7.4
22.1
0.04
544
211.2
154
57.2
—
49.7
47.8
9.4
-2.9
0.1
6.6
1.4
5.2
0.01
544
257.4
182.6
74.8
—
82.5
141.1
-66.3
-3.8
1
33.6
11.2
22.5
0.04
544
249.2
204.9
44.2
—
53.7
56.3
-12
2.2
3.3
-6.8
-1.7
-5.1
-0.01
544
210.2
141.8
68.4
—
63.9
65.5
2.9
-3.6
1.3
0.7
0.2
0.5
—
544
296
214.2
81.8
—
72.5
72.4
9.4
-3.2
0.2
6.3
1.6
4.7
0.01
544
297.8
217.2
80.6
—
95.4
108.1
-27.5
-3.6
3.7
-27.5
-14.3
-13.2
-0.02
544
264.1
200.8
63.3
—
71.7
74.9
-11.6
-4.1
0.5
-15.2
-0.6
-14.6
-0.03
544
231.5
171.7
59.8
—
77.5
79.6
-19.8
-6.6
1
-25.4
-2.2
-23.3
-0.04
544
236
153.8
82.2
—
72.2
73.8
8.4
-2.4
0.1
6.1
1.6
4.5
0.01
544
358.6
239.6
119
—
83.2
89.8
29.1
-6.4
5.7
28.5
7.2
21.3
0.04
544
279.3
190.9
88.4
—
78.3
82.3
6.1
-7.1
0.1
-1.3
1.9
-3.2
-0.01
544
318.7
182.7
136.1
—
88.5
91
45.1
-7
—
38
5.7
32.3
0.06
544
302.6
189.9
112.7
—
86.6
88.7
24
-7.5
8.2
24.7
3.7
21
0.04
544
395.7
231.8
163.9
—
100.8
106.5
57.4
-4
—
53.4
9
44.4
0.08
544