Guangdong Piano Statements
00
Guangdong Piano 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
357.57
100
249.26
69.7
108.31
30.3
16.595
4.6
62.645
17.5
75.881
21.2
32.432
9.1
0.305
0.09
-0.121
-0.03
32.616
9.1
4.735
1.3
28.997
8.1
0.159
182.92
391.95
100
282.03
72
109.92
28
14.911
3.8
61.334
15.6
73.389
18.7
36.535
9.3
0.35
0.09
-0.254
-0.06
36.626
9.3
0.94
0.2
36.491
9.3
0.199
182.92
178.88
100
136.71
76.4
42.174
23.6
9.307
5.2
49.863
27.9
52.172
29.2
-9.998
-5.6
5.19
2.9
1.153
0.6
-3.678
-2.06
0.386
0.2
-3.863
-2.2
-0.021
182.92
471.15
100
330.16
70.1
140.99
29.9
14.197
3
31.818
6.8
89.401
19
51.588
10.9
-9.357
-2
-1.052
-0.2
41.011
8.7
1.446
0.3
42.21
9
0.219
192.32
405.64
100
290.84
71.7
114.8
28.3
10.463
2.6
72.376
17.8
54.626
13.5
60.173
14.8
0.394
0.1
0.404
0.1
61.056
15.1
9.448
2.3
51.829
12.8
0.281
184.69
338.85
100
239.49
70.7
99.369
29.3
12.374
3.7
83.872
24.8
63.859
18.8
35.509
10.5
8.565
2.5
0.312
0.09
44.399
13.1
3.727
1.1
40.908
12.1
0.22
185.76
236.01
100
168.39
71.3
67.617
28.7
9.956
4.2
36.117
15.3
46.41
19.7
21.206
9
1.237
0.5
0.132
0.06
22.579
9.6
4.157
1.8
18.661
7.9
0.1
186.54
506.64
100
340.61
67.2
166.03
32.8
16.012
3.2
997.84
197
1 046
206.5
-879.98
-173.7
-13.939
-2.8
2.042
0.4
-892.18
-176.1
6.447
1.3
-898.14
-177.3
-4.815
186.54
472.54
100
311.14
65.8
161.4
34.2
9.727
2.1
74.012
15.7
83.665
17.7
77.733
16.5
1.135
0.2
-0.32
-0.07
78.548
16.6
5.754
1.2
71.724
15.2
0.384
186.54
498.23
100
327.68
65.8
170.55
34.2
15.142
3
75.45
15.1
90.7
18.2
79.854
16
1.693
0.3
-0.353
-0.07
81.193
16.3
14.927
3
62.535
12.6
0.317
197.49
346.2
100
240.3
69.4
106
30.6
10.7
3.1
51.9
15
62.1
17.9
43.9
12.7
2.3
0.7
-0.1
-0.03
46.1
13.3
9.4
2.7
35.1
10.1
0.2
175.6
483.5
100
373.7
77.3
109.8
22.7
15.4
3.2
4.4
0.9
17.3
3.6
92.5
19.1
-0.6
-0.1
-0.1
-0.02
92
19
11.6
2.4
73.9
15.3
0.48
154.3
496.1
100
298.9
60.2
197.2
39.8
14.5
2.9
85
17.1
99.4
20
97.8
19.7
-1.3
-0.3
-0.3
-0.06
96.2
19.4
16.5
3.3
73.2
14.8
0.47
155.3
333.9
100
205.1
61.4
128.8
38.6
8.3
2.5
60.5
18.1
66.9
20
61.9
18.5
—
0
—
0
61.9
18.5
10.8
3.2
45.9
13.7
0.3
155.3
180.1
100
117.6
65.3
62.5
34.7
7.7
4.3
48
26.7
56.2
31.2
6.3
3.5
0.1
0.06
0.1
0.06
6.5
3.6
2.2
1.2
3.9
2.2
0.03
155.3
463.8
100
295.5
63.7
168.3
36.3
11.8
2.5
80.8
17.4
92.9
20
75.4
16.3
-17.9
-3.9
-0.1
-0.02
57.4
12.4
4.1
0.9
51.6
11.1
0.33
155.3
452.9
100
297.3
65.6
155.6
34.4
11
2.4
75.3
16.6
86.5
19.1
69.1
15.3
3.9
0.9
-0.3
-0.07
72.7
16.1
12.1
2.7
64.2
14.2
0.41
155.3
341.7
100
220.7
64.6
121
35.4
8.7
2.5
60.5
17.7
71.3
20.9
49.7
14.5
2
0.6
0.1
0.03
51.8
15.2
8
2.3
44.2
12.9
0.28
155.3
213.1
100
143.6
67.4
69.5
32.6
5.9
2.8
49.1
23
53.8
25.2
15.8
7.4
2
0.9
0.1
0.05
17.8
8.4
2.9
1.4
15.2
7.1
0.1
155.3
333.3
100
212.8
63.8
120.4
36.1
12.3
3.7
55.2
16.6
69
20.7
51.5
15.5
-8.2
-2.5
-0.7
-0.2
42.9
12.9
3.8
1.1
40.1
12
0.26
155.3
334
100
215.7
64.6
118.3
35.4
9.1
2.7
54.1
16.2
61.2
18.3
57.1
17.1
4.6
1.4
—
0
61.7
18.5
9.3
2.8
53.4
16
0.34
155.3
259.8
100
166.5
64.1
93.2
35.9
—
0
59.9
23.1
56.8
21.9
36.4
14
5.4
2.1
—
0
41.6
16
6.4
2.5
35.5
13.7
0.23
155.3
183.2
100
126
68.8
57.2
31.2
5.9
3.2
43
23.5
47.2
25.8
10
5.5
5.8
3.2
-0.2
-0.1
15.6
8.5
2.6
1.4
13.1
7.2
0.08
155.3
272.3
183.8
88.5
—
62.7
53.9
34.6
6.6
-4.1
37.1
4
33.1
0.21
155.3
239.6
158
81.6
7.9
35.7
43.6
38.1
3.8
0.7
42.6
7.2
35.2
0.25
140.7
209.1
135.6
73.5
—
44.3
46.2
27.4
2.5
0.6
30.5
4
26.5
0.17
170.7
105.4
71
34.4
—
28.8
28.8
5.6
1.7
2.6
9.9
1.7
8.2
0.07
114
235
146.1
89
—
44
44.9
44
0.8
3.4
48.2
5.6
42.7
0.37
116.3
184.1
117.4
66.7
—
33.7
33.2
33.5
1.1
0.5
35
5.8
29.3
0.25
116.3
141.5
86.7
54.9
—
33
34.3
20.6
1
0.4
22
2.4
19.6
0.17
116.3
69.7
46.6
23.1
—
27.6
27.5
-4.4
0.4
—
-4
—
-4
-0.03
116.3