Baiyang Investment Statements
00
Baiyang Investment 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
739.68
100
692.99
93.7
46.688
6.3
1.262
0.2
54.494
7.4
52.259
7.1
-5.57
-0.8
-7.674
-1.04
0.4
0.05
-12.667
-1.7
-2.804
-0.4
-10.142
-1.4
-0.029
346.36
679.93
100
619.76
91.2
60.167
8.8
0.536
0.08
58.113
8.5
44.809
6.6
15.359
2.3
4.044
0.6
0.652
0.1
20.054
2.9
3.519
0.5
15.083
2.2
0.044
346.36
553.78
100
514.29
92.9
39.493
7.1
0.435
0.08
33.665
6.1
29.514
5.3
9.979
1.8
-12.427
-2.2
0.119
0.02
-2.33
-0.4
-8.306
-1.5
3.624
0.7
0.01
346.36
838.15
100
760.45
90.7
77.702
9.3
3.929
0.5
72.953
8.7
70.053
8.4
7.649
0.9
-11.391
-1.4
-0.05
-0.006
-3.705
-0.4
-4.529
-0.5
-1.9
-0.2
-0.005
346.36
923.86
100
802.41
86.9
121.45
13.1
0.881
0.1
88.968
9.6
87.73
9.5
33.724
3.7
-0.541
-0.06
0.162
0.02
32.65
3.5
-1.231
-0.1
31.228
3.4
0.09
346.36
838.72
100
746.76
89
91.965
11
1.56
0.2
72.916
8.7
62.459
7.4
29.506
3.5
-3.036
-0.4
-0.346
-0.04
26.098
3.1
-1.132
-0.1
26.381
3.1
0.068
387.21
613.25
100
569.02
92.8
44.235
7.2
0.151
0.02
32.783
5.3
27.46
4.5
16.775
2.7
-9.348
-1.5
0.216
0.04
7.61
1.2
1.95
0.3
6.63
1.1
0.019
346.36
848.93
100
769.38
90.6
79.543
9.4
2.372
0.3
85.285
10
86.543
10.2
-7
-0.8
-2.51
-0.3
1.346
0.2
-8.179
-1
-7.816
-0.9
-1.697
-0.2
-0.005
337.9
916.89
100
808.81
88.2
108.08
11.8
1.306
0.1
59.674
6.5
49.077
5.4
59.005
6.4
-6.901
-0.8
-0.023
-0.003
52.078
5.7
6.189
0.7
44.1
4.8
0.124
354.83
675.88
100
632.95
93.6
42.938
6.4
0.907
0.1
45.487
6.7
42.656
6.3
0.281
0.04
-3.289
-0.5
-0.24
-0.04
-3.24
-0.5
-2.049
-0.3
-1.901
-0.3
-0.005
346.36
463.6
100
422.6
91.2
41
8.8
—
0
48
10.4
45.4
9.8
-4.4
-0.9
-9.3
-2.006
0.2
0.04
-13.5
-2.9
-1.2
-0.3
-13.7
-3
-0.04
346.4
679.4
100
641.3
94.4
38.2
5.6
—
0
63.5
9.3
53.2
7.8
-15.1
-2.2
9.9
1.5
4.1
0.6
-0.8
-0.1
10.9
1.6
-14.3
-2.1
-0.04
346.4
707.8
100
619.8
87.6
88
12.4
3.1
0.4
53.1
7.5
37.8
5.3
50.2
7.1
-20.7
-2.9
3.6
0.5
32.7
4.6
2.4
0.3
28.7
4.1
0.08
346.4
659.7
100
577.6
87.6
82.1
12.4
1.7
0.3
58.1
8.8
51.9
7.9
30.2
4.6
-15.3
-2.3
3.3
0.5
18.3
2.8
-0.6
-0.09
18.3
2.8
0.05
346.4
435.6
100
395.1
90.7
40.5
9.3
—
0
36.9
8.5
40.2
9.2
0.3
0.07
-13.6
-3.1
1.3
0.3
-12
-2.8
-1.1
-0.3
-10.4
-2.4
-0.03
348.9
740.2
100
696.7
94.1
43.5
5.9
35.9
4.9
55.5
7.5
63.8
8.6
-20.3
-2.7
-679.4
-91.8
353.7
47.8
-346.3
-46.8
3.7
0.5
-350.3
-47.3
-1
349.4
774.2
100
577.1
74.5
197
25.4
—
0
158.3
20.4
153.3
19.8
43.8
5.7
-12
-1.5
0.9
0.1
32.7
4.2
-1.5
-0.2
35
4.5
0.09
395.3
777.6
100
579.2
74.5
198.4
25.5
—
0
158.4
20.4
167.9
21.6
30.5
3.9
-8.4
-1.08
3.8
0.5
25.8
3.3
1.1
0.1
22.3
2.9
0.06
395.3
552.2
100
434.3
78.6
117.9
21.4
—
0
99.4
18
96.7
17.5
21.2
3.8
-16.9
-3.06
2
0.4
6.5
1.2
-1.8
-0.3
7.3
1.3
0.02
395.3
1 097.7
100
919.1
83.7
178.6
16.3
—
0
156.6
14.3
319.8
29.1
-141.2
-12.9
145.5
13.3
-8.8
-0.8
-30.6
-2.8
4
0.4
-46.3
-4.2
-0.12
395.3
1 003.4
100
754.8
75.2
248.6
24.8
24.6
2.5
112.4
11.2
153.4
15.3
95.2
9.5
0.8
0.08
-0.7
-0.07
95.8
9.5
9.3
0.9
79.5
7.9
0.2
395.3
666.6
100
511.2
76.7
155.4
23.3
—
0
118.5
17.8
123.2
18.5
32.2
4.8
4.2
0.6
2.1
0.3
38.5
5.8
0.9
0.1
36.9
5.5
0.09
395.3
506.4
100
387.4
76.5
118.9
23.5
—
0
107.3
21.2
105.1
20.8
13.9
2.7
-3.7
-0.7
2.8
0.6
12.9
2.5
-0.8
-0.2
13.5
2.7
0.03
395.3
808.3
651.8
156.5
—
75.4
71.4
85
—
-2.3
82.6
10.5
63
0.16
395.3
711.4
569.1
142.3
—
94.5
100.6
41.7
-6.6
4
38.9
3.4
35.6
0.11
331.2
482
428.7
53.3
—
34.7
38.1
15.3
-0.8
3.9
18.3
1.2
15.4
0.05
299.2
392.4
356.7
35.7
—
32.4
29.5
6.3
-9
2.8
0.1
-0.2
-0.9
—
299.2
586.7
517.3
69.4
—
36.3
40.1
29.2
3.9
5.9
38.2
5
28.2
0.09
299.2
623.3
547.7
75.6
—
40.2
47.2
28.5
-8.4
4.2
23.8
4.4
17.2
0.06
299.2
532.2
473.2
58.9
—
42
45.7
13.3
-1.3
4.2
16.1
2
13.1
0.04
299.2
326.4
294.1
32.3
—
31.2
28.1
4.2
-6.1
2.2
-0.1
-0.5
0.7
—
299.2
578.1
502.2
75.9
—
46.1
49.5
26.4
-2.9
12.6
36.1
5.7
28
0.09
299.2
565.6
494.3
71.3
—
35.9
46.5
24.8
-0.8
3
26.8
3.5
21.8
0.07
299.2
417.7
364.9
52.8
—
27.1
29.2
23.7
-5.7
2.9
20.4
1.3
19
0.06
299.2
302.3
278.6
23.7
—
38.1
35.4
-11.7
-1.4
1.2
-11.9
-0.4
-11.7
-0.04
299.2
621.9
555.9
65.9
—
34.1
37.4
28.6
-7.6
7.4
26.8
2.7
20
0.07
299.2
501.8
444.7
57.1
—
31.8
35.3
21.8
-4.6
1.7
18.5
1.6
17.1
0.06
299.2
445.6
393.7
51.9
—
30.3
34.7
17.1
-4.9
3.9
16.1
1.5
14.8
0.05
299.2
211.5
186.1
25.4
—
23.5
19.7
5.7
-1.1
1
5.5
0.9
4.6
0.02
299.2
417.4
362.8
54.5
—
30.4
28.3
26.3
-6.9
4.5
23.9
2.7
22.2
0.07
299.2
433.3
384.7
48.5
—
21.7
24.6
24
-4.5
2.6
22.1
2.6
19.4
0.06
299.2
335.6
298.3
37.2
—
22.2
25.8
11.5
-2.8
3.3
12
0.8
11.2
0.04
299.2
163.4
147.6
15.8
—
17.7
12.5
3.3
-1.4
1.5
3.4
—
4.1
0.01
299.2
348
305.1
42.9
—
22
23
20
-3.3
7.3
24
0.1
25.3
0.08
299.2