Rastar Statements
30
Rastar 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
750.81
100
389.56
51.9
361.24
48.1
8.43
1.1
164.23
21.9
171.71
22.9
189.53
25.2
-23.937
-3.2
-0.057
-0.008
165.54
22
30.788
4.1
134.34
17.9
0.108
1 244.2
393.64
100
274.81
69.8
118.82
30.2
14.396
3.7
123.18
31.3
134.92
34.3
-16.093
-4.09
-30.486
-7.7
-0.59
-0.1
-47.057
-12
-11.332
-2.9
-35.646
-9.06
-0.029
1 244.2
306.03
100
266.92
87.2
39.118
12.8
24.473
8
110.93
36.2
236.5
77.3
-197.38
-64.5
-39.197
-12.8
1.718
0.6
-234.87
-76.7
26.568
8.7
-261.2
-85.3
-0.21
1 244.2
522.61
100
448.98
85.9
73.625
14.1
8.538
1.6
101.72
19.5
109.26
20.9
-35.633
-6.8
-21.254
-4.07
0.184
0.04
-56.613
-10.8
-20.757
-4
-35.619
-6.8
-0.035
1 005.93
407.99
100
296.13
72.6
111.86
27.4
5.425
1.3
97.83
24
97.446
23.9
14.414
3.5
-25.859
-6.3
0.407
0.1
-10.999
-2.7
-6.808
-1.7
-4.103
-1.006
-0.003
1 482.47
369.31
100
264.26
71.6
105.05
28.4
3.516
1
110.63
30
110.91
30
-5.857
-1.6
-19.031
-5.2
0.66
0.2
-24.953
-6.8
-15.302
-4.1
-9.53
-2.6
-0.008
1 244.2
454.85
100
279.06
61.4
175.79
38.6
48.028
10.6
192.6
42.3
560.78
123.3
-384.99
-84.6
-65.481
-14.4
1.028
0.2
-449.47
-98.8
-36.139
-7.9
-413.13
-90.8
-0.332
1 244.2
422.26
100
330.95
78.4
91.311
21.6
12.119
2.9
133.19
31.5
144.07
34.1
-52.761
-12.5
-28.127
-6.7
-0.221
-0.05
-80.61
-19.09
-28.246
-6.7
-52.085
-12.3
-0.042
1 244.2
250
100
269.09
107.6
-19.085
-7.6
6.796
2.7
95.171
38.1
101.2
40.5
-120.28
-48.1
-20.032
-8.01
-0.06
-0.02
-140.06
-56.02
-20.616
-8.2
-118.69
-47.5
-0.095
1 244.2
279.8
100
238.7
85.3
41.1
14.7
4.2
1.5
143.2
51.2
141.8
50.7
-100.7
-36
-38.5
-13.8
-0.5
-0.2
-139.7
-49.9
-60.7
-21.7
-78.7
-28.1
-0.06
1 244.2
399
100
183.5
46
215.5
54
4.7
1.2
133.8
33.5
130.6
32.7
84.8
21.3
-61.4
-15.4
1.7
0.4
22
5.5
22.7
5.7
-1
-0.3
—
1 244.2
496.7
100
302
60.8
194.7
39.2
6.5
1.3
100.7
20.3
100.6
20.3
94.1
18.9
-15.3
-3.08
0.3
0.06
79.1
15.9
7.9
1.6
71
14.3
0.06
1 244.2
450.1
100
346.7
77
103.4
23
5.8
1.3
126.2
28
134
29.8
-30.6
-6.8
-49.4
-11
-4.9
-1.09
-85.6
-19.02
-28.1
-6.2
-57.2
-12.7
-0.05
1 244.2
397
100
232.6
58.6
164.4
41.4
4.9
1.2
124.3
31.3
124.4
31.3
40.1
10.1
-34.5
-8.7
-1.7
-0.4
3.9
1
-9.1
-2.3
13.2
3.3
0.01
1 244.2
534.5
100
364.3
68.2
170.2
31.8
41
7.7
199.6
37.3
247.3
46.3
-77.1
-14.4
-12.1
-2.3
-25.8
-4.8
-115.2
-21.6
-34.1
-6.4
-80.6
-15.08
-0.06
1 244.2
937.4
100
399.5
42.6
537.8
57.4
9.5
1
196
20.9
205.8
22
332.1
35.4
-57.5
-6.1
-0.4
-0.04
274.1
29.2
59.4
6.3
213.2
22.7
0.17
1 244.2
612.2
100
308
50.3
304.2
49.7
5
0.8
179.1
29.3
185.5
30.3
118.7
19.4
-33.5
-5.5
28.1
4.6
113.3
18.5
19.2
3.1
93.3
15.2
0.07
1 244.2
510.4
100
298.8
58.5
211.5
41.4
5.9
1.2
143
28
149
29.2
62.5
12.2
-39.7
-7.8
3.1
0.6
25.9
5.1
-6.6
-1.3
32.6
6.4
0.03
1 244.2
580.1
100
352.1
60.7
228
39.3
17.7
3.1
136.2
23.5
217
37.4
11.1
1.9
-23.3
-4.02
12.4
2.1
0.2
0.03
-25.5
-4.4
26
4.5
0.02
1 244.2
601.4
100
337.6
56.1
263.8
43.9
11.3
1.9
163.7
27.2
179.6
29.9
84.1
14
-8.7
-1.4
-0.3
-0.05
75.5
12.6
3.7
0.6
71.4
11.9
0.06
1 244.2
987
100
469.8
47.6
517.2
52.4
—
0
348.8
35.3
371.8
37.7
145.4
14.7
-8.8
-0.9
-1.3
-0.1
135.3
13.7
24
2.4
112.2
11.4
0.09
1 244.2
651.8
100
402.5
61.8
249.3
38.2
—
0
212.4
32.6
209.4
32.1
39.9
6.1
-29.3
-4.5
22.2
3.4
32.9
5
0.8
0.1
28.9
4.4
0.02
1 244.2
685.2
100
492.4
71.9
192.7
28.1
11.9
1.7
146.5
21.4
185.7
27.1
7.1
1
-41.1
-6
-10.4
-1.5
-44.6
-6.5
-33.1
-4.8
-15.3
-2.2
-0.01
1 244.2
765.3
100
524.7
68.6
240.6
31.4
19.2
2.5
160
20.9
188.6
24.6
51.9
6.8
36.4
4.8
1.5
0.2
90
11.8
5
0.7
80.7
10.5
0.06
1 244.2
672
100
445.4
66.3
226.6
33.7
—
0
166.7
24.8
170
25.3
56.6
8.4
-2.6
-0.4
11
1.6
65
9.7
15
2.2
47.1
7
0.04
1 244.2
633.1
100
434.2
68.6
198.9
31.4
—
0
136.3
21.5
141.3
22.3
57.6
9.1
63.3
10
24.2
3.8
144.9
22.9
20.8
3.3
117.6
18.6
0.09
1 244.2
753.7
100
531.9
70.6
221.8
29.4
—
0
153.9
20.4
151.4
20.1
70.4
9.3
-66.7
-8.8
7
0.9
9.3
1.2
-77.7
-10.3
86.9
11.5
0.07
1 244.2
736.5
100
508
69
228.5
31
—
0
138.5
18.8
143.9
19.5
84.7
11.5
17.7
2.4
7.1
1
109.5
14.9
13.4
1.8
101.9
13.8
0.08
1 244.2
604.8
100
394.5
65.2
210.3
34.8
—
0
121.1
20
118.5
19.6
91.8
15.2
-44.8
-7.4
17.3
2.9
64.3
10.6
9.7
1.6
48.2
8
0.04
1 244.2
298.3
100
165.9
55.6
132.4
44.4
—
0
84.9
28.5
199.4
66.8
-67.1
-22.5
336.1
112.7
1
0.3
270.1
90.5
52.4
17.6
221
74.1
0.18
1 244.2
533.8
100
270.4
50.7
263.4
49.3
—
0
128.2
24
161
30.2
102.3
19.2
61.4
11.5
7.6
1.4
171.3
32.1
33.7
6.3
104.1
19.5
0.08
1 244.2
414.7
100
264.9
63.9
149.8
36.1
—
0
72.7
17.5
76.9
18.5
72.8
17.6
2.9
0.7
7.9
1.9
83.7
20.2
9.7
2.3
73
17.6
0.06
1 244.2
450.3
100
274.4
60.9
175.9
39.1
—
0
63.2
14
68.5
15.2
107.4
23.9
-0.4
-0.09
2.5
0.6
109.5
24.3
12.1
2.7
83.3
18.5
0.07
1 244.2
273.9
100
153.9
56.2
120
43.8
—
0
64.1
23.4
69.2
25.3
50.8
18.5
46.8
17.1
2.6
0.9
100.2
36.6
7.1
2.6
91.5
33.4
0.07
1 244.2
584.6
100
474.2
81.1
110.5
18.9
—
0
68.8
11.8
67.2
11.5
43.2
7.4
72.5
12.4
9
1.5
124.8
21.3
12.2
2.1
107.9
18.5
0.09
1 244.2
752.9
100
586.5
77.9
166.4
22.1
—
0
68.7
9.1
72.7
9.7
93.7
12.4
0.6
0.08
0.4
0.05
94.7
12.6
13.6
1.8
76.8
10.2
0.06
1 244.2
673.4
100
538.5
80
134.8
20
—
0
59.5
8.8
63.1
9.4
71.8
10.7
-3.7
-0.5
0.1
0.01
68.2
10.1
8.5
1.3
55.4
8.2
0.05
1 137.4
506.8
100
432
85.2
74.8
14.8
—
0
37.8
7.5
36.8
7.3
38.1
7.5
-16.4
-3.2
-0.7
-0.1
21
4.1
3.4
0.7
17
3.4
0.02
1 065.7
573.1
100
495.7
86.5
77.4
13.5
—
0
33.4
5.8
31.7
5.5
45.7
8
2.4
0.4
2.1
0.4
50.2
8.8
3.6
0.6
38.7
6.8
0.04
1 063.9
606.8
100
520
85.7
86.8
14.3
—
0
32.1
5.3
34
5.6
52.8
8.7
2
0.3
0.8
0.1
55.6
9.2
10.3
1.7
43.9
7.2
0.04
1 063.9
567.8
100
504.8
88.9
63
11.1
—
0
27.7
4.9
28.7
5.1
34.3
6
4.4
0.8
-0.7
-0.1
38.1
6.7
4.9
0.9
32.1
5.7
0.03
1 047.6
471.4
100
420.7
89.2
50.8
10.8
—
0
28.3
6
28.4
6
22.4
4.8
0.4
0.08
0.2
0.04
22.9
4.9
3.2
0.7
19.6
4.2
0.02
1 045.4