Nanfang Black Statements
00
Nanfang Black 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
697.96
528.44
169.53
3.347
114.19
114.89
54.636
-5.9
0.171
48.974
17.05
26.679
0.036
744
606.01
100
495.75
81.8
110.26
18.2
1.106
0.2
86.112
14.2
83.791
13.8
26.467
4.4
-15.497
-2.6
-0.327
-0.05
10.642
1.8
2.648
0.4
7.039
1.2
0.009
744
617.89
100
504.09
81.6
113.79
18.4
0.569
0.09
87.574
14.2
84.431
13.7
29.363
4.8
-18.741
-3.03
0.345
0.06
10.973
1.8
0.68
0.1
10.354
1.7
0.014
744
986.67
100
757.04
76.7
229.62
23.3
0.99
0.1
155.44
15.8
344.28
34.9
-114.65
-11.6
-17.035
-1.7
0.148
0.01
-131.44
-13.3
13.554
1.4
-148.94
-15.1
-0.2
744
733.22
100
595.14
81.2
138.09
18.8
0.439
0.06
121.2
16.5
118.18
16.1
19.91
2.7
-20.667
-2.8
-0.276
-0.04
-1.101
-0.2
0.867
0.1
1.773
0.2
0.002
744
615.29
100
508.48
82.6
106.81
17.4
0.596
0.1
92.233
15
89.909
14.6
16.901
2.7
-17.327
-2.8
-0.387
-0.06
1.837
0.3
2.293
0.4
0.394
0.06
0.001
744
680.66
100
563.14
82.7
117.52
17.3
0.885
0.1
94.159
13.8
92.03
13.5
25.487
3.7
-20.605
-3.03
0.109
0.02
4.996
0.7
2.27
0.3
6.381
0.9
0.009
744
1 268.21
100
1 117.8
88.1
150.41
11.9
5.881
0.5
207.17
16.3
224.99
17.7
-74.574
-5.9
-28.982
-2.3
10.706
0.8
-105.14
-8.3
21.778
1.7
-123.39
-9.7
-0.166
744
990.66
100
782.68
79
207.98
21
3.225
0.3
171.23
17.3
170.95
17.3
37.028
3.7
-25.082
-2.5
-7.221
-0.7
4.731
0.5
4.661
0.5
2.441
0.2
0.003
744
925.24
100
727.1
78.6
198.14
21.4
2.848
0.3
164.44
17.8
157.34
17
40.798
4.4
-28.422
-3.07
-0.585
-0.06
11.916
1.3
5.202
0.6
1.03
0.1
0.001
744
840.7
100
683.1
81.3
157.6
18.7
1.3
0.2
111.4
13.3
111.8
13.3
45.8
5.4
-27.6
-3.3
-0.1
-0.01
14
1.7
2.5
0.3
10.8
1.3
0.02
721.1
1 439.5
100
1 213.5
84.3
226
15.7
1.4
0.1
136.4
9.5
147.7
10.3
78.3
5.4
-34.1
-2.4
-1.8
-0.1
33.1
2.3
7.3
0.5
33.9
2.4
0.05
744
931.6
100
741.5
79.6
190.1
20.4
1
0.1
166.5
17.9
151.1
16.2
39
4.2
-29.7
-3.2
-0.3
-0.03
8.9
1
4.4
0.5
2.6
0.3
—
744
905.8
100
702.9
77.6
202.9
22.4
0.7
0.08
183.9
20.3
171
18.9
31.8
3.5
-27.1
-3
0.1
0.01
4.2
0.5
3.7
0.4
-0.6
-0.07
—
746.4
564.1
100
461.9
81.9
102.2
18.1
0.7
0.1
101.2
17.9
104.3
18.5
-2.1
-0.4
-28.1
-5
-0.2
-0.04
-30.4
-5.4
-0.5
-0.09
-26.8
-4.8
-0.04
746.4
1 479.7
100
1 203.9
81.4
275.7
18.6
1.7
0.1
258.6
17.5
251.9
17
23.8
1.6
-35.5
-2.4
16.2
1.1
5.2
0.4
15.7
1.1
4.6
0.3
0.01
746.4
1 010.8
100
808.3
80
202.5
20
0.8
0.08
168.1
16.6
164.7
16.3
37.8
3.7
-24.9
-2.5
1.6
0.2
14.6
1.4
7.5
0.7
9.8
1
0.01
746.4
1 034.2
100
836.3
80.9
198
19.1
1.2
0.1
167.9
16.2
171
16.5
27
2.6
-22.1
-2.1
-0.2
-0.02
10.3
1
5.2
0.5
11.8
1.1
0.02
746.4
950.9
100
790.8
83.2
160.2
16.8
0.6
0.06
119.6
12.6
119.3
12.5
40.9
4.3
-21.8
-2.3
—
0
19
2
6.8
0.7
7.6
0.8
0.01
746.4
1 681.9
100
1 466.2
87.2
215.7
12.8
1.7
0.1
217.5
12.9
211.7
12.6
4
0.2
-18.9
-1.1
17.8
1.1
2.3
0.1
25
1.5
10.6
0.6
0.01
746.4
931.5
100
708.9
76.1
222.6
23.9
3.3
0.4
166.5
17.9
171.4
18.4
51.2
5.5
-23.1
-2.5
1.4
0.2
28.9
3.1
-6.3
-0.7
32.7
3.5
0.05
705.7
797.7
100
619.1
77.6
178.6
22.4
—
0
156
19.6
160.6
20.1
18
2.3
-26.4
-3.3
1
0.1
-7.4
-0.9
-0.2
-0.03
4
0.5
0.01
708
553.3
100
379.2
68.5
174.1
31.5
—
0
137
24.8
135.1
24.4
39
7
-18.1
-3.3
1.6
0.3
22.5
4.1
3.7
0.7
12.6
2.3
0.02
711
1 276.2
100
971.3
76.1
304.9
23.9
—
0
286.4
22.4
267.5
21
37.3
2.9
-22.5
-1.8
12.1
0.9
27
2.1
14.4
1.1
20.3
1.6
0.02
966.7
563.2
100
416.4
73.9
146.8
26.1
—
0
81.9
14.5
81.6
14.5
65.2
11.6
-6.7
-1.2
1.2
0.2
59.7
10.6
0.4
0.07
63.2
11.2
0.1
632.8
463.2
100
338.9
73.2
124.3
26.8
—
0
99.6
21.5
99.5
21.5
24.7
5.3
-12.5
-2.7
-0.4
-0.09
11.8
2.5
-1.6
-0.3
4.1
0.9
0.01
637.6
469.2
100
347.6
74.1
121.6
25.9
—
0
91.4
19.5
91.6
19.5
30
6.4
-11
-2.3
-0.2
-0.04
18.8
4
-0.5
-0.1
23.5
5
0.04
634.3
1 138.5
100
981.4
86.2
157.1
13.8
—
0
215.3
18.9
231.8
20.4
-74.6
-6.6
-5.8
-0.5
-6.5
-0.6
-87.2
-7.7
-47.6
-4.2
-44.2
-3.9
-0.07
634.7
444.3
100
307.4
69.2
136.9
30.8
—
0
76.4
17.2
72.9
16.4
64
14.4
-10.2
-2.3
-9.4
-2.1
44.4
10
3.5
0.8
39.1
8.8
0.06
638.6
293.7
100
174.8
59.5
118.9
40.5
—
0
113.2
38.5
116
39.5
2.9
1
-2.9
-1
-2.4
-0.8
-2.4
-0.8
-2.3
-0.8
-1
-0.3
—
638.6
438
100
344.6
78.7
93.3
21.3
—
0
77.9
17.8
77.4
17.7
16
3.7
-2.7
-0.6
10.8
2.5
24.1
5.5
0.1
0.02
22.4
5.1
0.04
638.6
855.7
100
563.2
65.8
292.5
34.2
—
0
254.7
29.8
204.8
23.9
87.7
10.2
8
0.9
-12.6
-1.5
83.1
9.7
4.5
0.5
78.5
9.2
0.12
637.1
320
100
218.1
68.2
101.9
31.8
—
0
76.5
23.9
77.1
24.1
24.8
7.8
1.9
0.6
3.5
1.1
30.2
9.4
-0.1
-0.03
30.3
9.5
0.05
637.1
269.3
100
168.8
62.7
100.5
37.3
—
0
98.8
36.7
106.1
39.4
-5.6
-2.08
2.3
0.9
12.6
4.7
9.3
3.5
-0.9
-0.3
10.2
3.8
0.02
634
446.9
100
343.3
76.8
103.6
23.2
—
0
78.3
17.5
79.8
17.9
23.9
5.3
0.5
0.1
1.3
0.3
34.2
7.7
1.7
0.4
32.5
7.3
0.05
637.1
577.6
100
380.3
65.8
197.3
34.2
—
0
184.6
32
190.2
32.9
7.1
1.2
-2.2
-0.4
5.7
1
10.5
1.8
2
0.3
8.8
1.5
0.02
584
304.1
100
201.9
66.4
102.1
33.6
—
0
86.5
28.4
86.5
28.4
15.7
5.2
-4.9
-1.6
-0.1
-0.03
10.7
3.5
—
0
10.7
3.5
0.02
492
303
100
215.5
71.1
87.5
28.9
—
0
81.2
26.8
81.6
26.9
5.9
1.9
-3.5
-1.2
2.3
0.8
4.7
1.6
-0.6
-0.2
5.3
1.7
0.01
623.9
369.8
100
282.5
76.4
87.3
23.6
—
0
61.8
16.7
61.8
16.7
25.5
6.9
-4.4
-1.2
6
1.6
27
7.3
—
0
27.2
7.4
0.06
469.2
485.4
100
309.7
63.8
175.7
36.2
—
0
146.9
30.3
150
30.9
25.7
5.3
-7.6
-1.6
-1.7
-0.4
16.4
3.4
4.7
1
11.8
2.4
0.02
494.9
297.8
100
214.7
72.1
83.1
27.9
—
0
70
23.5
70.2
23.6
12.9
4.3
-8.2
-2.8
1.1
0.4
5.9
2
—
0
5.9
2
0.01
492