Hainan Jingliang Statements
00
Hainan Jingliang 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
3 413.2
100
3 277.1
96
136.1
4
5.436
0.2
101.65
3
148.01
4.3
-11.909
-0.3
84.505
2.5
3.09
0.09
75.64
2.2
19.885
0.6
49.87
1.5
0.069
726.95
3 931.89
100
3 699.57
94.1
232.32
5.9
4.079
0.1
116.96
3
114.52
2.9
117.8
3
-84.863
-2.2
1.017
0.03
34.029
0.9
10.724
0.3
18.633
0.5
0.026
726.95
2 488.34
100
2 370.56
95.3
117.78
4.7
2.609
0.1
74.927
3
73.52
3
44.262
1.8
10.495
0.4
-0.03
-0.001
55.169
2.2
12.56
0.5
35.916
1.4
0.049
726.95
3 024.44
100
2 920.82
96.6
103.62
3.4
2.267
0.07
82.002
2.7
81.847
2.7
21.772
0.7
38.566
1.3
0.147
0.005
60.485
2
17.902
0.6
36.993
1.2
0.051
726.95
3 447.35
100
3 265.71
94.7
181.64
5.3
2.794
0.08
95.735
2.8
93.576
2.7
88.061
2.6
40.916
1.2
0.241
0.007
129.03
3.7
32.151
0.9
76.353
2.2
0.097
785.74
2 987.5
100
2 684.32
89.9
303.18
10.1
4.085
0.1
89.411
3
90.647
3
212.53
7.1
-161.99
-5.4
0.482
0.02
51.058
1.7
7.142
0.2
39.779
1.3
0.06
662.98
2 989.46
100
2 878.94
96.3
110.52
3.7
2.754
0.09
69.025
2.3
68.365
2.3
42.159
1.4
31.396
1.1
0.678
0.02
74.198
2.5
17.864
0.6
51.743
1.7
0.07
740.44
2 338.8
100
2 232
95.4
106.8
4.6
2.4
0.1
92.5
4
91.8
3.9
15
0.6
45.9
2
0.3
0.01
61.2
2.6
19.1
0.8
36.6
1.6
0.05
731.7
3 062.6
100
2 944.1
96.1
118.5
3.9
3.4
0.1
75.3
2.5
71.9
2.3
46.6
1.5
54.5
1.8
-0.4
-0.01
100.8
3.3
22.6
0.7
70.2
2.3
0.1
694
1 928.3
100
1 805.1
93.6
123.3
6.4
3.7
0.2
87.9
4.6
87.3
4.5
36
1.9
28.8
1.5
—
0
64.8
3.4
19.1
1
40.9
2.1
0.06
681.6
2 031.5
100
1 816.7
89.4
214.8
10.6
2.3
0.1
90.5
4.5
89.6
4.4
125.2
6.2
-58
-2.9
-0.1
-0.005
67.1
3.3
11.5
0.6
46.1
2.3
0.07
655.4
1 719.3
100
1 548.2
90
171.1
10
0.5
0.03
94.1
5.5
92.8
5.4
78.3
4.6
-25
-1.5
-0.7
-0.04
52.6
3.1
12.9
0.8
27.7
1.6
0.04
685.8
2 332.1
100
2 127.5
91.2
204.6
8.8
6.2
0.3
92.6
4
89.6
3.8
115
4.9
-10.9
-0.5
8.8
0.4
111
4.8
43.1
1.8
48
2.1
0.07
673.4
1 824.9
100
1 658.1
90.9
166.8
9.1
0.7
0.04
98.2
5.4
97
5.3
69.8
3.8
-7.1
-0.4
-0.6
-0.03
61.4
3.4
15.9
0.9
33.8
1.9
0.05
676.8
1 575.7
100
1 460
92.7
115.7
7.3
0.3
0.02
80.4
5.1
71.6
4.5
44.1
2.8
5.2
0.3
-0.1
-0.006
49.2
3.1
13.1
0.8
25.2
1.6
0.04
602
1 707.5
100
1 592.2
93.2
115.3
6.8
0.2
0.01
102.1
6
101.9
6
13.5
0.8
11.7
0.7
1
0.06
38.1
2.2
9
0.5
26.3
1.5
0.04
685.8
1 869.7
100
1 711.6
91.5
158.1
8.5
1.7
0.09
108.3
5.8
104
5.6
54.1
2.9
23.6
1.3
23.9
1.3
103
5.5
21.7
1.2
65.7
3.5
0.1
685.8
1 899.8
100
1 708
89.9
191.8
10.1
0.3
0.02
100.6
5.3
97.7
5.1
94.1
5
-28.4
-1.5
0.7
0.04
64.8
3.4
9.5
0.5
42.3
2.2
0.06
685.8
1 773.1
100
1 613.9
91
159.2
9
—
0
80.8
4.6
75.3
4.2
83.9
4.7
-22.4
-1.3
-1.9
-0.1
59.4
3.4
21.9
1.2
28.9
1.6
0.04
645.7
1 866.5
100
1 735.7
93
130.8
7
—
0
94.9
5.1
94.5
5.1
36.4
2
11.7
0.6
2.1
0.1
50.1
2.7
13.1
0.7
31
1.7
0.05
685.8
2 402.4
100
2 242.7
93.4
159.6
6.6
—
0
129.6
5.4
101.6
4.2
58.1
2.4
32
1.3
-9.5
-0.4
80.6
3.4
18.4
0.8
15.8
0.7
0.02
685.8
2 232.7
100
2 052.6
91.9
180.1
8.1
0.6
0.03
74.3
3.3
102
4.6
78.1
3.5
-14.6
-0.7
9.3
0.4
72.7
3.3
26.1
1.2
42.2
1.9
0.1
426.7
1 737.1
100
1 584.7
91.2
152.4
8.8
—
0
100.7
5.8
94.3
5.4
58.1
3.3
15.5
0.9
-3.9
-0.2
69.6
4
11.9
0.7
30
1.7
0.07
426.7
1 545.4
100
1 349.7
87.3
195.8
12.7
—
0
115.8
7.5
110.6
7.2
85.1
5.5
-26.4
-1.7
2.9
0.2
61.8
4
19.5
1.3
29.7
1.9
0.07
426.7
2 742.1
100
2 427.9
88.5
314.2
11.5
—
0
151.3
5.5
214.8
7.8
99.4
3.6
159.5
5.8
0.6
0.02
277.4
10.1
72.1
2.6
126.2
4.6
0.3
426.7
2 863.9
100
2 614.8
91.3
249.1
8.7
—
0
142.9
5
143.9
5
105.2
3.7
-56
-2
45.7
1.6
91.6
3.2
35.1
1.2
36.9
1.3
0.09
426.7
3 037.5
100
2 844.4
93.6
193.1
6.4
—
0
189.4
6.2
189.6
6.2
3.4
0.1
106.9
3.5
4.5
0.1
113.8
3.7
21.4
0.7
72.8
2.4
0.17
431.4
80
100
66.6
83.2
13.4
16.8
—
0
28.7
35.9
28.9
36.1
-15.5
-19.4
-24.9
-31.1
-0.5
-0.6
-40.8
-51
—
0
-38.5
-48.1
-0.09
426.7
78.9
100
64.1
81.2
14.8
18.8
—
0
28.4
36
78.9
100
-64.1
-81.2
-21.7
-27.5
-0.9
-1.1
-86.8
-110.01
0.9
1.1
-73.4
-93.03
-0.17
426.7
52.1
100
51.3
98.5
0.7
1.3
—
0
28.1
53.9
28.4
54.5
-27.6
-53
-33.3
-63.9
2.8
5.4
-58.1
-111.5
—
0
-55.7
-106.9
-0.13
426.7
57.8
100
50.7
87.7
7.1
12.3
—
0
23.8
41.2
24.4
42.2
-17.3
-29.9
-31.8
-55.02
—
0
-49.1
-84.9
0.6
1
-48.4
-83.7
-0.11
426.7
78.3
100
57.7
73.7
20.6
26.3
—
0
27.6
35.2
27.8
35.5
-7.1
-9.07
90.4
115.5
0.3
0.4
83.6
106.8
15.2
19.4
69.9
89.3
0.16
426.7
67.2
100
57.8
86
9.4
14
—
0
34.2
50.9
54.9
81.7
-45.5
-67.7
-27
-40.2
0.5
0.7
-72.3
-107.6
-14.8
-22.02
-54.6
-81.3
-0.13
426.7
47
100
43.9
93.4
3
6.4
—
0
23.2
49.4
21.1
44.9
-18
-38.3
-24.9
-53
-0.3
-0.6
-43.3
-92.1
—
0
-42
-89.4
-0.1
426.7
49.5
100
43.8
88.5
5.6
11.3
—
0
26.3
53.1
23.5
47.5
-17.9
-36.2
-24.7
-49.9
-0.1
-0.2
-42.7
-86.3
0.1
0.2
-41.3
-83.4
-0.1
426.7
75.2
100
55.2
73.4
20
26.6
—
0
30.7
40.8
31.1
41.4
-11.1
-14.8
-25.8
-34.3
-0.3
-0.4
-37.2
-49.5
—
0
-35.5
-47.2
-0.08
426.7
70.9
100
53.4
75.3
17.4
24.5
—
0
40.3
56.8
52
73.3
-34.5
-48.7
146.8
207.1
0.4
0.6
112.7
159
2.8
3.9
111.9
157.8
0.26
426.7
47.2
100
42.4
89.8
4.8
10.2
—
0
24.8
52.5
24.4
51.7
-19.6
-41.5
-24.7
-52.3
8.8
18.6
-35.5
-75.2
—
0
-34
-72.03
-0.08
426.7
44.6
100
37.3
83.6
7.3
16.4
—
0
23.3
52.2
23.7
53.1
-16.4
-36.8
-22.9
-51.3
—
0
-39.3
-88.1
0.2
0.4
-39.1
-87.7
-0.09
426.7