Hangzhou Robam Statements
00
Hangzhou Robam 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
2 492.16
100
1 334.57
53.6
1 157.59
46.4
108.94
4.4
724.85
29.1
797.85
32
359.75
14.4
63.693
2.6
-1.831
-0.07
421.05
16.9
67.087
2.7
360.94
14.5
0.378
954.3
3 268.58
100
1 767.55
54.1
1 501.02
45.9
108.04
3.3
1 149.79
35.2
1 262.54
38.6
238.49
7.3
131.63
4
0.758
0.02
371.34
11.4
18.605
0.6
359.81
11
0.381
944.09
2 998.45
100
1 454.44
48.5
1 544.01
51.5
106.59
3.6
883.43
29.5
948.84
31.6
595.17
19.8
49.581
1.7
-3.95
-0.1
639.69
21.3
101.02
3.4
543.26
18.1
0.575
944.09
2 757.6
100
1 409.11
51.1
1 348.49
48.9
104.22
3.8
795.82
28.9
880.12
31.9
468.37
17
47.1
1.7
1.256
0.05
516.32
18.7
80.035
2.9
440.98
16
0.467
944.09
2 177.27
100
995.2
45.7
1 182.08
54.3
68.51
3.1
745.13
34.2
766.83
35.2
415.25
19.1
43.583
2
0.098
0.005
458.75
21.1
71.796
3.3
388.73
17.9
0.412
944.09
3 034.54
100
1 599.86
52.7
1 434.67
47.3
129.38
4.3
1 046.44
34.5
1 194.66
39.4
240.01
7.9
81.619
2.7
-2.953
-0.1
318.91
10.5
-6.608
-0.2
338.88
11.2
0.359
944.09
2 792.65
100
1 352.29
48.4
1 440.36
51.6
92.863
3.3
863
30.9
931.68
33.4
508.69
18.2
93.12
3.3
-0.26
-0.009
601.42
21.5
90.102
3.2
509.98
18.3
0.54
944.09
2 358.14
100
1 260.41
53.4
1 097.73
46.6
101.92
4.3
675.45
28.6
714.97
30.3
382.76
16.2
37.818
1.6
0.164
0.007
420.58
17.8
65.12
2.8
355.84
15.1
0.377
944.09
2 086.17
100
1 003.37
48.1
1 082.8
51.9
67.447
3.2
683.82
32.8
695.53
33.3
387.27
18.6
43.627
2.1
0.973
0.05
432.06
20.7
66.053
3.2
367.7
17.6
0.388
948.92
3 076.85
100
1 761.69
57.3
1 315.17
42.7
133.75
4.3
1 257.22
40.9
1 429.91
46.5
-114.75
-3.7
55.636
1.8
-2.17
-0.07
-61.486
-2
-52.359
-1.7
-10.749
-0.3
-0.011
941.72
2 744.77
100
1 234.43
45
1 510.34
55
88.845
3.2
874.45
31.9
954.64
34.8
555.7
20.2
95.184
3.5
0.121
0.004
651.12
23.7
92.847
3.4
552.07
20.1
0.522
1 056.76
2 417.75
100
1 092.34
45.2
1 325.41
54.8
84.991
3.5
771.24
31.9
848.66
35.1
476.75
19.7
37.915
1.6
0.411
0.02
514.87
21.3
77.795
3.2
431.56
17.8
0.452
955.53
1 908.3
100
827.2
43.3
1 081.1
56.7
58.4
3.1
680.8
35.7
691.7
36.2
389.5
20.4
41.4
2.2
-0.8
-0.04
428.3
22.4
65.7
3.4
358.8
18.8
0.38
949
2 502.4
100
1 166.2
46.6
1 336.2
53.4
103.9
4.2
662.1
26.5
775.5
31
560.7
22.4
43
1.7
-1.8
-0.07
601.5
24
57.9
2.3
537.9
21.5
0.57
949
2 415.1
100
983
40.7
1 432
59.3
81.6
3.4
818.7
33.9
894.4
37
537.7
22.3
74.7
3.1
—
0
612.4
25.4
91.9
3.8
510.5
21.1
0.54
949
1 945.5
100
917
47.1
1 028.5
52.9
72.2
3.7
560.6
28.8
624.1
32.1
404.4
20.8
40.3
2.1
-0.1
-0.005
444.5
22.8
68.1
3.5
367.3
18.9
0.39
949
1 265.7
100
558.9
44.2
706.8
55.8
45.6
3.6
466.6
36.9
447.3
35.3
259.5
20.5
31.6
2.5
-1
-0.08
290.1
22.9
43.4
3.4
245
19.4
0.26
949
2 135.6
100
1 040.2
48.7
1 095.3
51.3
115.6
5.4
511.7
24
610.8
28.6
484.5
22.7
85.5
4
0.5
0.02
570.4
26.7
56.1
2.6
504.2
23.6
0.53
949
2 097.6
100
946.3
45.1
1 151.3
54.9
76.3
3.6
634.5
30.2
707.1
33.7
444.3
21.2
55.6
2.7
0.5
0.02
500.7
23.9
78.1
3.7
415.2
19.8
0.44
949
1 867.1
100
863.5
46.2
1 003.6
53.8
66.7
3.6
552.8
29.6
607
32.5
396.6
21.2
22.9
1.2
-0.4
-0.02
418.8
22.4
64.9
3.5
350.8
18.8
0.37
949
1 660.3
100
765.4
46.1
894.9
53.9
40.9
2.5
562.4
33.9
559
33.7
336
20.2
46.6
2.8
-0.9
-0.05
381.7
23
58.2
3.5
319.7
19.3
0.34
949
2 031
100
953.5
46.9
1 077.5
53.1
112.2
5.5
497.9
24.5
587.4
28.9
490.1
24.1
34.8
1.7
-4.6
-0.2
520.3
25.6
52.7
2.6
461.9
22.7
0.49
949
1 897.2
100
905.5
47.7
991.7
52.3
71.4
3.8
594.9
31.4
655.6
34.6
336.1
17.7
65.7
3.5
0.8
0.04
402.6
21.2
46.7
2.5
351.3
18.5
0.37
949
1 904.7
100
888.3
46.6
1 016.4
53.4
—
0
645.6
33.9
655.1
34.4
361.3
19
56.8
3
5.4
0.3
423.5
22.2
65.1
3.4
358.3
18.8
0.38
949
1 591.9
100
774
48.6
817.9
51.4
—
0
553.6
34.8
493.3
31
324.6
20.4
32.1
2
-0.8
-0.05
356
22.4
54
3.4
302
19
0.32
949
2 029.5
1 078.6
950.8
88.1
309.4
401.5
549.4
21.7
0.6
571.7
70.9
500.8
0.53
949
1 790.2
845.1
945
55.6
510.6
559.3
385.8
28.6
0.5
414.9
52.2
362.7
0.38
949
1 835.9
825.3
1 010.6
—
627.1
576.8
433.7
27.4
-51.8
409.3
63.1
346.2
0.36
949
1 361.9
568.2
793.7
—
568
566
227.7
15.6
53.4
296.8
45.2
251.6
0.27
949
1 809.4
865.3
944.1
—
435.8
440.1
504.1
29.6
49.5
583.7
78.2
505.5
0.54
942.3
1 460.2
616
844.2
—
542.7
539.2
304.9
11.8
5
321.7
43.2
278.5
0.3
942.3
1 508.8
628.1
880.7
—
602.7
607.9
272.8
27.8
5.6
306.2
46.4
259.8
0.28
942.3
1 016.5
432.2
584.3
—
413.2
408.8
175.5
7.5
9.2
192.6
29.6
163.1
0.17
942.3
1 421.5
612
809.4
—
443.2
446.2
363.3
24.9
7.9
396.1
53.7
342.4
0.36
939.9
1 079.4
443.3
636.1
—
444.7
442.3
193.7
18.9
1.3
214
32.1
181.5
0.19
947.8
1 211.6
520.5
691.1
—
488.6
493.4
197.7
16.5
5.1
219.3
32.3
188
0.2
947.8
830.3
370.7
459.5
—
331.2
327.2
132.3
5.7
1.4
139.4
22.6
118.6
0.13
937.6
1 095.6
472.3
623.3
—
384.1
389.2
234.1
21.9
4.8
260.8
33.9
228.5
0.24
943.5
893.6
404.6
489
—
347.8
347.1
141.9
6.1
1.7
149.7
22.8
128.4
0.14
938.8
952.4
432.4
520
—
386.2
390.3
129.7
10.8
13.6
154.1
23.5
132.3
0.14
936
647.4
289.5
357.9
—
264.7
263.3
94.6
4.5
0.4
99.5
16.2
85.3
0.09
936
830.4
384.8
445.6
—
291.5
293.9
151.7
20.7
-1.6
170.8
22
150.7
0.16
936
670.3
308.3
362
—
265.5
265.1
97
2.8
4.8
104.5
16
90.4
0.1
936
701.1
327.9
373.2
—
276.2
278.4
94.8
7.8
0.3
102.8
16.8
87.5
0.09
936
452
216.3
235.7
—
175.2
174.8
60.9
4.1
0.5
65.4
11.2
57
0.06
936
640
305.3
334.7
—
241.6
240.2
94.5
20.1
1.9
116.5
15.2
106
0.11
936