DBG Statements
30
DBG 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
1 678.33
1 393.46
284.87
37.073
82.334
108.75
176.12
-6.674
-1.877
167.7
33.487
112.11
0.148
759.53
1 086.97
894.62
192.35
36.04
75.859
100.24
92.111
7.383
0.245
99.745
14.686
88.407
0.116
759.53
688.9
100
588.23
85.4
100.67
14.6
22.028
3.2
61.001
8.9
77.229
11.2
23.438
3.4
8.213
1.2
-0.175
-0.03
31.932
4.6
2.97
0.4
37.026
5.4
0.049
759.53
1 159.43
100
980.69
84.6
178.75
15.4
24.533
2.1
55.336
4.8
73.426
6.3
105.32
9.1
-11.103
-1
-4.699
-0.4
90.82
7.8
-0.827
-0.07
101.07
8.7
0.128
791.78
902.05
100
738.03
81.8
164.02
18.2
26.614
3
53.529
5.9
72.271
8
91.748
10.2
4.92
0.5
2.148
0.2
100.39
11.1
28.641
3.2
59.9
6.6
0.079
762.92
1 046.45
100
829.77
79.3
216.69
20.7
31.74
3
77.975
7.5
95.59
9.1
121.1
11.6
0.422
0.04
-0.086
-0.008
119.81
11.4
20.311
1.9
93.659
9
0.123
762.92
1 071.84
100
889.42
83
182.42
17
26.763
2.5
66.76
6.2
93.508
8.7
88.909
8.3
-0.626
-0.06
1.406
0.1
89.436
8.3
19.812
1.8
46.503
4.3
0.061
762.92
1 393.23
100
1 159.2
83.2
234.03
16.8
26.251
1.9
63.456
4.6
86.764
6.2
147.27
10.6
-1.968
-0.1
10.367
0.7
156.27
11.2
21.648
1.6
127.43
9.1
0.167
762.92
1 015.95
100
794.41
78.2
221.54
21.8
24.125
2.4
72.019
7.1
86.486
8.5
135.05
13.3
14.669
1.4
0.881
0.09
150.62
14.8
20.966
2.1
117.81
11.6
0.154
763.39
677.54
100
502.92
74.2
174.62
25.8
28.432
4.2
59.319
8.8
80.39
11.9
94.23
13.9
14.826
2.2
-0.028
-0.004
109.24
16.1
16.954
2.5
84.844
12.5
0.111
762.9
516.9
100
429.5
83.1
87.4
16.9
21.6
4.2
47.3
9.2
65.4
12.7
22
4.3
13.2
2.6
0.9
0.2
36.5
7.1
6.7
1.3
22.4
4.3
0.03
774.6
510.9
100
425.9
83.4
85
16.6
22.8
4.5
48.7
9.5
62.1
12.2
23
4.5
8.7
1.7
5.9
1.2
39
7.6
5.4
1.1
26.4
5.2
0.04
597
633.3
100
439.8
69.4
193.5
30.6
26.8
4.2
52.2
8.2
74.8
11.8
118.7
18.7
19
3
1.9
0.3
139.5
22
21.9
3.5
116.5
18.4
0.15
766.7
734.8
100
502.2
68.3
232.5
31.6
20.8
2.8
54.3
7.4
74
10.1
158.5
21.6
12.4
1.7
-1.6
-0.2
171.7
23.4
24.8
3.4
154.8
21.1
0.21
731.5
406.4
100
341.7
84.1
64.7
15.9
17.9
4.4
43.7
10.8
59.3
14.6
5.4
1.3
5
1.2
2.7
0.7
14.4
3.5
2.2
0.5
21
5.2
0.03
645.5
641.7
100
456
71.1
185.7
28.9
18.9
2.9
62.1
9.7
77.4
12.1
108.3
16.9
2.3
0.4
19.8
3.1
136.6
21.3
19.4
3
123.2
19.2
0.19
645.5
491.7
100
311.2
63.3
180.5
36.7
18.6
3.8
48.5
9.9
62.6
12.7
117.8
24
1.5
0.3
2.8
0.6
123
25
13.1
2.7
112.8
22.9
0.17
645.5
616.5
100
435.4
70.6
181.1
29.4
16.8
2.7
44.1
7.2
67.5
10.9
113.6
18.4
8.1
1.3
9.8
1.6
131.7
21.4
21.1
3.4
111
18
0.17
645.5
440.5
100
313.1
71.1
127.4
28.9
16.9
3.8
36.5
8.3
42.4
9.6
85
19.3
3.5
0.8
4.2
1
92.1
20.9
12.9
2.9
82.1
18.6
0.13
645.5
470.3
100
316.7
67.3
153.5
32.6
14.9
3.2
42
8.9
52.8
11.2
100.7
21.4
6.2
1.3
-2.3
-0.5
104.4
22.2
8
1.7
96
20.4
0.15
645.5
424.4
100
269.6
63.5
154.9
36.5
17.9
4.2
34.4
8.1
51.1
12
103.7
24.4
0.2
0.05
1.1
0.3
105.4
24.8
15.6
3.7
89.9
21.2
0.14
645.5
434
100
312.7
72.1
121.4
28
—
0
25
5.8
50.5
11.6
70.8
16.3
4
0.9
1.5
0.3
77.8
17.9
11.7
2.7
65.8
15.2
0.1
652.6
269.3
100
207.1
76.9
62.2
23.1
—
0
44.9
16.7
44.8
16.6
17.4
6.5
6.6
2.5
0.4
0.1
25.5
9.5
4
1.5
21.6
8
0.03
645.5
286.4
207
79.4
15.7
32.6
41.4
38.1
1.3
-6.5
33.5
0.1
32.8
0.07
484.1
367.5
260.6
106.9
10.6
28.5
41
65.9
1.1
1
68.4
9.8
58.8
0.09
645.5
364.6
272.3
92.3
—
40.6
35.3
57
3.3
0.9
61
9.3
51.8
0.11
478.7
255.6
189.1
66.5
—
30.8
30.9
35.6
-2.7
3.3
36.2
5.8
30.2
0.06
484.1