Guilin Layn Statements
00
Guilin Layn 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
376.81
299.48
77.323
12.353
43.938
55.119
22.203
-10.634
-0.447
11.215
1.558
4.704
0.006
730.68
259.55
197.68
61.868
10.9
51.181
55.943
5.925
21.069
-0.428
26.561
5.843
16.259
0.022
730.68
252.62
100
194.1
76.8
58.527
23.2
11.642
4.6
30.262
12
38.66
15.3
19.867
7.9
7.161
2.8
-0.399
-0.2
25.824
10.2
3.077
1.2
19.937
7.9
0.027
730.68
421.85
100
327.63
77.7
94.222
22.3
8.897
2.1
63.253
15
84.692
20.1
9.531
2.3
-1.67
-0.4
1.968
0.5
9.728
2.3
5.761
1.4
2.932
0.7
0.004
707.32
337.14
100
237.16
70.3
99.979
29.7
10.486
3.1
35.285
10.5
48
14.2
51.979
15.4
22.382
6.6
-17.863
-5.3
56.498
16.8
11.398
3.4
42.48
12.6
0.068
627.7
359.34
100
206.35
57.4
152.99
42.6
15.525
4.3
29.074
8.1
37.301
10.4
115.69
32.2
8.137
2.3
0.178
0.05
124
34.5
24.757
6.9
94.908
26.4
0.168
565.21
282.41
100
204.01
72.2
78.4
27.8
9.355
3.3
24.882
8.8
33.551
11.9
44.85
15.9
2.876
1
0.363
0.1
48.107
17
8.119
2.9
38.424
13.6
0.068
565.21
340.98
100
238.84
70
102.15
30
13.772
4
41.062
12
50.983
15
51.163
15
-9.928
-2.9
0.695
0.2
41.328
12.1
5.192
1.5
30.84
9
0.055
565.21
259.39
100
177.05
68.3
82.344
31.7
10.087
3.9
33.031
12.7
42.182
16.3
40.162
15.5
-5.411
-2.09
-0.486
-0.2
33.998
13.1
2.496
1
27.972
10.8
0.049
565.21
231.82
100
162.85
70.3
68.967
29.7
6.645
2.9
27.12
11.7
22.227
9.6
46.74
20.2
0.663
0.3
-0.218
-0.09
47.247
20.4
6.357
2.7
38.092
16.4
0.067
565.21
221
100
165.9
75.1
55.1
24.9
8.5
3.8
25.2
11.4
32
14.5
23.2
10.5
6.2
2.8
—
0
29.4
13.3
6.7
3
21.5
9.7
0.04
565.2
340.1
100
259
76.2
81.1
23.8
14.9
4.4
35
10.3
47.5
14
33.6
9.9
-11.2
-3.3
-0.3
-0.09
22.1
6.5
2
0.6
19.9
5.9
0.04
565.2
162.9
100
120.6
74
42.3
26
4
2.5
24.9
15.3
26.2
16.1
16.1
9.9
-1.6
-1
-0.1
-0.06
14.4
8.8
2.2
1.4
12.2
7.5
0.02
565.2
163.7
100
108.3
66.2
55.3
33.8
3.2
2
26
15.9
23.1
14.1
32.3
19.7
9.3
5.7
—
0
41.6
25.4
4
2.4
37.6
23
0.07
565.2
117
100
81
69.2
35.9
30.7
2
1.7
22.8
19.5
22.1
18.9
13.9
11.9
7
6
—
0
20.9
17.9
4.6
3.9
16.3
13.9
0.03
565.2
350.8
100
263
75
87.7
25
6.9
2
37.7
10.7
44.2
12.6
43.6
12.4
-6.7
-1.9
-2.9
-0.8
33.9
9.7
4.6
1.3
29.9
8.5
0.04
745.9
128.9
100
83.1
64.5
45.8
35.5
2.3
1.8
23.3
18.1
24.5
19
21.3
16.5
-0.3
-0.2
—
0
21.1
16.4
4.4
3.4
16.6
12.9
0.03
554.2
157.2
100
106.9
68
50.4
32.1
3.3
2.1
23.2
14.8
19.6
12.5
30.7
19.5
17.9
11.4
—
0
48.6
30.9
5.5
3.5
43.1
27.4
0.06
731.1
104.5
100
67.2
64.3
37.3
35.7
2.3
2.2
17
16.3
19.1
18.3
18.2
17.4
1.2
1.1
—
0
19.4
18.6
3.5
3.3
16
15.3
0.04
399.3
164.1
100
117.6
71.7
46.5
28.3
0.1
0.06
41.2
25.1
39.2
23.9
7.3
4.4
-1.8
-1.1
4.8
2.9
8.2
5
4.1
2.5
4.2
2.6
0.01
511.4
148.3
100
109.5
73.8
38.8
26.2
6.6
4.5
22.5
15.2
27.6
18.6
11.2
7.6
-3.9
-2.6
—
0
7.3
4.9
2.1
1.4
5.2
3.5
0.01
511.4
195.7
100
122.1
62.4
73.6
37.6
—
0
24.4
12.5
19.1
9.8
54.5
27.8
5.6
2.9
-2
-1.02
56.4
28.8
2.4
1.2
54
27.6
0.11
511.4
111.5
100
69.8
62.6
41.7
37.4
—
0
17.2
15.4
16.7
15
25
22.4
-2.6
-2.3
—
0
22.4
20.1
4.1
3.7
18.3
16.4
0.04
511.4
256.4
209.6
46.8
—
34.1
-50.8
97.7
50.5
-2.9
142.1
26.4
115.9
0.23
511.4
166.5
122.5
44
—
19
15.9
28
-4.8
—
23.3
4.5
18.6
0.04
511.4
235.5
150.9
84.6
—
18.8
17.1
67.6
—
—
67.6
9.3
58.4
0.11
511.4
142.8
107.1
35.7
—
15.8
15.7
20
-5.1
0.1
15
2
13
0.03
511.4
244.8
182.3
62.5
—
25.7
27.8
34.7
-3.4
3.1
34.4
7.6
26.9
0.05
511.4
122.9
94.2
28.7
—
14.6
14.6
14.1
2.6
1.3
18.1
2.3
15.7
0.03
511.4
94.6
66
28.6
—
16.3
16.9
11.7
-2.2
1.3
10.8
0.5
10.3
0.02
511.4
109.1
77.8
31.3
—
11.7
11.7
19.6
-2.2
0.4
17.8
1.1
16.7
0.03
511.4
137.4
90.7
46.8
—
21.7
32
14.8
-0.6
7.6
21.7
2.9
18.8
0.04
511.4
140
73.2
66.8
—
14.4
14.5
52.3
-0.2
0.6
52.7
6.9
45.8
0.09
511.4
107.1
89.3
17.8
—
12.1
15.1
2.7
3.9
1
7.6
0.3
7.3
0.01
511.4
65.9
49.2
16.8
—
10.5
10.5
6.3
-2.2
-0.5
3.5
0.1
3.4
0.01
454.5
343.1
294.5
48.7
—
20.1
25.6
23
-5.8
3.1
20.2
-1.1
21.3
0.05
454.5
132.9
104.2
28.8
—
13
13
15.7
-8.6
0.3
7.4
1.9
5.5
0.01
454.5
117.3
86.1
31.2
—
15.6
15.4
15.8
-1.2
1
14.5
0.9
13.7
0.03
454.5
67
51.2
15.9
—
9.2
9.2
6.7
-5.6
—
1.1
—
1.1
—
454.5
197.2
145.4
51.9
—
18.2
19.7
32.2
-9.1
1.3
23.9
7.9
16
0.04
454.5
59.5
51
8.5
—
11.2
11.1
-2.6
15.7
-0.2
12.8
—
12.8
0.03
454.5
74.7
52.3
22.4
—
11.8
11.9
10.6
-10.2
3.5
3.9
—
3.9
0.01
454.5
95.1
76.9
18.2
—
8.3
8.4
9.9
-8.4
0.3
1.8
—
1.8
—
454.5
130.1
119.4
10.7
—
19.4
28.5
-17.8
-17.3
2.4
-32.7
-1.5
-31.2
-0.07
454.5