Shandong Longda Statements
00
Shandong Longda 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
3 379.69
3 278.85
100.85
2.077
109.13
105.61
-4.763
-23.638
-0.713
-30.247
0.182
-24.167
-0.022
1 079.35
3 249.6
100
3 482.37
107.2
-232.77
-7.2
2.681
0.08
103.91
3.2
294.1
9.1
-526.87
-16.2
-18.111
-0.6
1.535
0.05
-706.72
-21.7
-2.091
-0.06
-645.53
-19.9
-0.587
1 098.92
3 476.83
100
3 319.94
95.5
156.89
4.5
2.367
0.07
107.06
3.1
103.46
3
53.427
1.5
-12.092
-0.3
1.494
0.04
36.933
1.1
0.178
0.005
21.188
0.6
0.02
1 059.4
4 664.32
100
4 468.04
95.8
196.28
4.2
1.854
0.04
116.62
2.5
196.95
4.2
-0.668
-0.01
4.021
0.09
-4.602
-0.1
-6.709
-0.1
-12.235
-0.3
26.084
0.6
0.024
1 076.79
4 636.77
100
4 497.84
97
138.93
3
2.04
0.04
119.65
2.6
91.511
2
47.417
1
-12.722
-0.3
-6.534
-0.1
9.891
0.2
6.053
0.1
13.111
0.3
0.01
1 284.84
3 474.89
100
3 301.17
95
173.72
5
2.096
0.06
108.27
3.1
77.471
2.2
96.253
2.8
2.583
0.07
2.099
0.06
66.456
1.9
22.567
0.6
12.752
0.4
0.01
1 240.63
3 340.32
100
3 221.9
96.5
118.42
3.5
2.013
0.06
101.69
3
22.475
0.7
95.948
2.9
-28.683
-0.9
1.218
0.04
41.218
1.2
-5.17
-0.2
23.428
0.7
0.02
1 171.42
3 982.15
100
4 431.81
111.3
-449.67
-11.3
3.454
0.09
158.45
4
679.82
17.1
-1 129.49
-28.4
-21.478
-0.5
-6.525
-0.2
-1 249.57
-31.4
-63.091
-1.6
-986.36
-24.8
-0.868
1 136.23
4 927.19
100
4 775.47
96.9
151.72
3.1
2.021
0.04
124.17
2.5
119.94
2.4
31.778
0.6
-20.664
-0.4
-0.552
-0.01
8.01
0.2
7.097
0.1
19.827
0.4
0.018
1 078.15
4 452.23
100
4 188.5
94.1
263.72
5.9
1.535
0.03
123.22
2.8
136.95
3.1
126.78
2.8
-8.057
-0.2
1.57
0.04
109.3
2.5
0.084
0.002
93.704
2.1
0.087
1 072.04
6 148.4
100
5 763.5
93.7
384.9
6.3
1.3
0.02
128.4
2.1
126.9
2.1
258
4.2
-19.7
-0.3
0.6
0.01
231
3.8
2.5
0.04
214.3
3.5
0.19
1 127.7
5 992.9
100
5 632.5
94
360.4
6
1.3
0.02
-5.4
-0.09
-12
-0.2
372.4
6.2
-19
-0.3
-0.7
-0.01
338
5.6
10.8
0.2
291.7
4.9
0.22
1 350.8
6 508.8
100
5 944.7
91.3
564.1
8.7
0.9
0.01
200.6
3.1
200
3.1
364.1
5.6
-16.3
-0.3
1.4
0.02
349.7
5.4
6
0.09
309.9
4.8
0.28
1 106.9
5 685.6
100
5 359.6
94.3
326
5.7
1
0.02
144.7
2.5
141.7
2.5
184.3
3.2
-16.1
-0.3
-7.8
-0.1
161.4
2.8
3.6
0.06
161.4
2.8
0.16
1 007.9
5 914.3
100
5 631.5
95.2
282.8
4.8
0.9
0.02
133.2
2.3
104.5
1.8
178.3
3
-16.5
-0.3
5.5
0.09
168.3
2.8
22.6
0.4
142.8
2.4
0.14
1 019.7
5 948
100
5 614.6
94.4
333.4
5.6
1.2
0.02
177
3
203.5
3.4
129.9
2.2
-11.7
-0.2
-0.3
-0.005
120.9
2
17.1
0.3
87.2
1.5
0.09
1 018.1
4 776.6
100
4 521.5
94.7
255.1
5.3
1.2
0.03
154.4
3.2
166.9
3.5
88.2
1.8
-7.2
-0.2
5.5
0.1
86.2
1.8
15.3
0.3
58.1
1.2
0.06
944
3 363.5
100
3 162.6
94
201
6
0.9
0.03
118.7
3.5
133.1
4
67.8
2
-28.2
-0.8
3
0.09
42.5
1.3
16.4
0.5
15.3
0.5
0.02
962.7
2 734.2
100
2 531.4
92.6
202.8
7.4
0.8
0.03
98.9
3.6
91.3
3.3
111.5
4.1
-2.5
-0.09
-0.9
-0.03
107.9
3.9
11.2
0.4
80.3
2.9
0.08
948.7
2 887.4
100
2 677.9
92.7
209.5
7.3
0.6
0.02
132.1
4.6
135
4.7
74.5
2.6
-1.3
-0.05
1.4
0.05
75
2.6
13.9
0.5
49.8
1.7
0.05
982.9
2 268
100
2 130.2
93.9
137.8
6.1
0.7
0.03
99.6
4.4
87.8
3.9
50
2.2
0.1
0.004
2.5
0.1
52.6
2.3
3.9
0.2
40.5
1.8
0.04
982.9
1 782.1
100
1 686.2
94.6
95.9
5.4
—
0
86.5
4.9
91.8
5.2
4.1
0.2
2.9
0.2
0.4
0.02
8.1
0.5
-1.4
-0.08
8
0.4
0.01
994.3
1 841.1
100
1 667.1
90.5
174
9.5
—
0
85.4
4.6
92.3
5
81.7
4.4
3
0.2
3.2
0.2
88.4
4.8
2
0.1
78.8
4.3
0.08
982.3
2 029.9
100
1 909.3
94.1
120.5
5.9
—
0
102.6
5.1
100
4.9
20.6
1
4.2
0.2
-3.6
-0.2
25.9
1.3
0.3
0.01
23
1.1
0.02
982.9
1 638.2
100
1 533.2
93.6
104.9
6.4
1
0.06
80.4
4.9
77.8
4.7
27.2
1.7
6.6
0.4
0.6
0.04
35
2.1
—
0
31.9
1.9
0.03
982.9
1 428.6
100
1 305.7
91.4
122.9
8.6
—
0
70
4.9
69.7
4.9
53.2
3.7
1.8
0.1
2.1
0.1
57.8
4
-0.8
-0.06
55.9
3.9
0.06
974.3
1 476
100
1 333.5
90.3
142.5
9.7
—
0
64.5
4.4
64.7
4.4
77.8
5.3
2.3
0.2
0.5
0.03
81.8
5.5
2.5
0.2
77.3
5.2
0.08
964.6
1 560
100
1 452.4
93.1
107.6
6.9
—
0
86.5
5.5
98.9
6.3
8.7
0.6
3.4
0.2
2.8
0.2
21.2
1.4
-5.9
-0.4
27
1.7
0.03
964.6
1 344.9
100
1 215.8
90.4
129.1
9.6
—
0
58.7
4.4
59.4
4.4
69.7
5.2
3.6
0.3
6.6
0.5
79.5
5.9
5.9
0.4
72.9
5.4
0.07
983.8
1 344.3
100
1 215.3
90.4
129
9.6
—
0
52.3
3.9
53.1
4
75.9
5.6
3.8
0.3
-1.2
-0.09
82.5
6.1
4.5
0.3
77.6
5.8
0.08
983.8
1 200.9
100
1 089.1
90.7
111.8
9.3
—
0
57.2
4.8
57
4.7
54.8
4.6
1.9
0.2
4.5
0.4
60.9
5.1
5.1
0.4
55.3
4.6
0.06
964.6
1 231.4
100
1 130.8
91.8
100.6
8.2
—
0
82.8
6.7
81.6
6.6
19
1.5
1.7
0.1
5.6
0.5
22.3
1.8
0.1
0.008
23
1.9
0.02
964.6
1 192.5
100
1 088.9
91.3
103.6
8.7
—
0
61.8
5.2
61.2
5.1
42.4
3.6
2.2
0.2
2.3
0.2
49.1
4.1
5.1
0.4
43.4
3.6
0.04
964.6
979.7
100
922.7
94.2
57
5.8
—
0
43.7
4.5
44.9
4.6
12.2
1.2
2.8
0.3
4.1
0.4
18.7
1.9
2.2
0.2
16.5
1.7
0.02
964.6
866.8
100
787.2
90.8
79.6
9.2
—
0
45.5
5.2
46.4
5.4
33.2
3.8
2.1
0.2
3.2
0.4
38
4.4
4.4
0.5
33
3.8
0.03
964.6
964.6
100
894.3
92.7
70.4
7.3
—
0
50
5.2
52.3
5.4
18
1.9
2.2
0.2
5
0.5
25.2
2.6
1.9
0.2
23
2.4
0.02
959.1
886.8
100
809.1
91.2
77.7
8.8
—
0
49.8
5.6
50.6
5.7
27.1
3.1
-0.3
-0.03
3.9
0.4
30.2
3.4
3.1
0.3
27.8
3.1
0.03
964.6
934.8
100
872.9
93.4
61.9
6.6
—
0
48.9
5.2
45.9
4.9
15.9
1.7
-2.3
-0.2
1.4
0.1
14.7
1.6
0.6
0.06
12.5
1.3
0.02
723.3