Qingdao Kingking Statements
00
Qingdao Kingking 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
791.04
687.64
103.41
11.065
73.422
84.401
19.006
-11.103
-0.048
7.946
-3.822
11.285
0.016
690.9
739.39
100
679.3
91.9
60.086
8.1
6.615
0.9
61.381
8.3
67.697
9.2
-7.61
-1.03
23.763
3.2
-1.763
-0.2
14.389
1.9
3.246
0.4
10.936
1.5
0.016
694.08
789.5
100
738.04
93.5
51.46
6.5
5.769
0.7
40.474
5.1
45.092
5.7
6.368
0.8
8.949
1.1
8.387
1.1
24.267
3.1
4.09
0.5
20.226
2.6
0.029
690.9
518.58
100
536.94
103.5
-18.359
-3.5
10.382
2
300.88
58
415.07
80
-433.43
-83.6
-448.13
-86.4
-0.447
-0.09
-885.3
-170.7
2.918
0.6
-845.28
-163
-1.223
690.9
680
100
580.84
85.4
99.154
14.6
10.883
1.6
84.444
12.4
95.888
14.1
3.266
0.5
3.544
0.5
-0.557
-0.08
6.055
0.9
0.816
0.1
14.281
2.1
0.021
692.74
807.65
100
722.41
89.4
85.24
10.6
8.764
1.1
101.37
12.6
108.69
13.5
-23.445
-2.9
32.136
4
-0.11
-0.01
8.562
1.1
6.971
0.9
8.886
1.1
0.013
690.9
945.1
100
871.21
92.2
73.898
7.8
7.03
0.7
75.826
8
82.816
8.8
-8.918
-0.9
22.267
2.4
0.028
0.003
13.377
1.4
7.255
0.8
13.207
1.4
0.019
690.9
466.88
100
401.02
85.9
65.852
14.1
13.855
3
73.525
15.7
101.96
21.8
-36.106
-7.7
-7.981
-1.7
-3.67
-0.8
-48.461
-10.4
-1.492
-0.3
-31.492
-6.7
-0.046
690.9
845.25
100
728.97
86.2
116.27
13.8
10.027
1.2
136.38
16.1
149.79
17.7
-33.52
-4
34.801
4.1
1.474
0.2
3.542
0.4
0.825
0.1
16.22
1.9
0.023
690.9
858.27
100
742.44
86.5
115.83
13.5
9.845
1.1
91.528
10.7
97.253
11.3
18.58
2.2
10.188
1.2
0.023
0.003
28.636
3.3
9.255
1.1
22.714
2.6
0.033
690.9
982.6
100
870.5
88.6
112.1
11.4
5.6
0.6
121.3
12.3
124.6
12.7
-12.4
-1.3
24.3
2.5
0.4
0.04
12.3
1.3
5
0.5
8.9
0.9
0.01
690.9
880
100
904.4
102.8
-24.5
-2.8
12.1
1.4
285.1
32.4
515.4
58.6
-539.9
-61.4
7.8
0.9
-11.2
-1.3
-543.3
-61.7
-70.9
-8.06
-380
-43.2
-0.55
690.9
1 162.7
100
1 031.4
88.7
131.3
11.3
10.3
0.9
164.6
14.2
173.2
14.9
-41.9
-3.6
5.5
0.5
—
0
-36.4
-3.1
0.4
0.03
-11.4
-1
-0.02
690.9
1 137.9
100
1 031.6
90.7
106.2
9.3
5.1
0.4
115.8
10.2
142.3
12.5
-36
-3.2
4.9
0.4
0.8
0.07
-30.3
-2.7
-1.4
-0.1
-18.1
-1.6
-0.03
690.9
821.2
100
734.3
89.4
86.9
10.6
4.9
0.6
124.7
15.2
128
15.6
-41.2
-5.02
8.5
1
0.5
0.06
-32.2
-3.9
0.3
0.04
-19.2
-2.3
-0.03
690.9
1 375.6
100
1 181.7
85.9
193.9
14.1
14.8
1.1
205.9
15
480.4
34.9
-286.5
-20.8
3.3
0.2
34.1
2.5
-249.1
-18.1
17.1
1.2
-277.8
-20.2
-0.4
685.9
1 453.9
100
1 277.8
87.9
176.1
12.1
7.8
0.5
156.4
10.8
149.4
10.3
26.7
1.8
2.7
0.2
0.4
0.03
29.8
2
7.2
0.5
18
1.2
0.03
692.6
1 292.5
100
1 130.3
87.5
162.2
12.5
5.1
0.4
142.5
11
140.3
10.9
21.9
1.7
316.8
24.5
-0.2
-0.02
338.4
26.2
79.5
6.2
253.8
19.6
0.37
692.6
1 352.9
100
1 062.1
78.5
290.8
21.5
8.2
0.6
207.4
15.3
221.7
16.4
69.1
5.1
-21.3
-1.6
-0.1
-0.007
47.8
3.5
14.6
1.1
27.1
2
0.04
692.6
1 440.3
100
1 010.2
70.1
430.1
29.9
12.4
0.9
289.9
20.1
417.1
29
13
0.9
-23.9
-1.7
7.4
0.5
-6.9
-0.5
28.2
2
-58
-4.03
-0.05
1 187.8
1 274.7
100
1 006.4
79
268.3
21
10.9
0.9
194.5
15.3
210.7
16.5
57.5
4.5
-15.4
-1.2
2
0.2
44.1
3.5
9.4
0.7
34.5
2.7
0.05
692.6
1 547
100
1 217
78.7
330
21.3
—
0
199.7
12.9
194.8
12.6
135.2
8.7
-9.4
-0.6
-2
-0.1
124.1
8
26.3
1.7
80.1
5.2
0.11
749.8
1 194.1
100
934.1
78.2
260.1
21.8
—
0
166.4
13.9
169.7
14.2
90.4
7.6
-16
-1.3
0.9
0.08
75.3
6.3
17.8
1.5
47.8
4
0.07
667.3
1 438.2
100
1 056.9
73.5
381.3
26.5
—
0
220.6
15.3
279.1
19.4
102.2
7.1
-28.2
-2
5
0.3
78.7
5.5
37.1
2.6
21.3
1.5
0.03
655.2
1 238.1
100
965.8
78
272.3
22
11.1
0.9
136.9
11.1
150.5
12.2
121.7
9.8
-13
-1.05
-0.6
-0.05
108.1
8.7
24.9
2
75
6.1
0.12
643.2
1 237.1
100
1 029.2
83.2
207.9
16.8
—
0
117.8
9.5
117.8
9.5
90.1
7.3
218.2
17.6
1.2
0.1
309.4
25
18.4
1.5
281.6
22.8
0.44
641.3
763.1
100
643.7
84.4
119.4
15.6
—
0
79.3
10.4
80.6
10.6
38.8
5.1
-3.2
-0.4
1.5
0.2
37.1
4.9
8.3
1.1
24.9
3.3
0.04
641.3
734
100
569.9
77.6
164.1
22.4
—
0
83.8
11.4
87.6
11.9
76.5
10.4
13.9
1.9
3.9
0.5
93.7
12.8
19.1
2.6
70.6
9.6
0.11
625.2
573.1
100
424.8
74.1
148.3
25.9
—
0
68.1
11.9
71.9
12.5
76.4
13.3
-0.4
-0.07
0.7
0.1
76.7
13.4
11.4
2
63
11
0.1
641.3
597.9
100
508.3
85
89.6
15
—
0
51.2
8.6
51.4
8.6
38.2
6.4
4.9
0.8
3.2
0.5
46.3
7.7
7.1
1.2
36.7
6.1
0.07
563.1
466.1
100
395.4
84.8
70.7
15.2
—
0
37.4
8
36.5
7.8
34.1
7.3
-9.9
-2.1
0.9
0.2
25.2
5.4
4.8
1
15.1
3.2
0.03
547.3
485.5
100
402.3
82.9
83.2
17.1
—
0
61.7
12.7
65.9
13.6
17.4
3.6
-3.8
-0.8
-0.5
-0.1
13.1
2.7
0.2
0.04
9.5
2
0.02
547.3
502.5
100
405.5
80.7
96.9
19.3
—
0
36.1
7.2
37.2
7.4
59.8
11.9
1.3
0.3
2.1
0.4
63.1
12.6
11.9
2.4
45.2
9
0.08
547.3
310.9
100
239.1
76.9
71.7
23.1
—
0
37.3
12
36.3
11.7
35.4
11.4
1.6
0.5
0.7
0.2
37.7
12.1
5.6
1.8
25.6
8.2
0.05
547.3
178.1
100
117.7
66.1
60.3
33.9
—
0
34.5
19.4
35.6
20
24.8
13.9
-2.6
-1.5
—
0
22.2
12.5
5.4
3
10.3
5.8
0.02
547.3
283
100
247.5
87.5
35.5
12.5
—
0
31.6
11.2
32.5
11.5
2.9
1
1.2
0.4
-1
-0.4
3.2
1.1
1.5
0.5
1.5
0.5
—
547.3
367.5
100
296.7
80.7
70.9
19.3
—
0
33.6
9.1
36.9
10
34
9.3
-1.3
-0.4
0.2
0.05
32.8
8.9
4.2
1.1
28.6
7.8
0.05
547.3
382.5
100
337.9
88.3
44.6
11.7
—
0
22.2
5.8
25.2
6.6
19.3
5
-2.7
-0.7
-0.2
-0.05
16.5
4.3
3.1
0.8
13.4
3.5
0.02
547.3
190.5
100
165.9
87.1
24.7
13
—
0
19.6
10.3
16.6
8.7
8.1
4.3
-1.4
-0.7
0.1
0.05
6.8
3.6
1.3
0.7
5.5
2.9
0.01
547.3
367.5
100
326.5
88.8
41.1
11.2
—
0
36.5
9.9
32.8
8.9
8.3
2.3
-4
-1.09
0.8
0.2
5
1.4
-2.5
-0.7
7.4
2
0.01
547.3
466.4
100
386.8
82.9
79.6
17.1
—
0
28.9
6.2
38.8
8.3
40.8
8.7
-6.6
-1.4
0.2
0.04
34.4
7.4
6
1.3
28.5
6.1
0.05
547.3