XinJiang Beiken Statements
00
XinJiang Beiken 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
276.39
219.85
56.533
3.904
31.612
35.972
20.561
-2.762
-0.253
16.795
0.883
16.581
0.08
208.09
267.42
213.72
53.693
4.955
19.438
24.047
29.646
0.021
0.334
32.373
5.676
24.647
0.12
205.39
127.74
100
108.83
85.2
18.91
14.8
1.415
1.1
21.404
16.8
22.81
17.9
-3.9
-3.05
-3.492
-2.7
-0.578
-0.5
-7.969
-6.2
-0.573
-0.4
-6.176
-4.8
-0.031
200.99
89.758
100
178.99
199.4
-89.231
-99.4
25.011
27.9
-44.74
-49.8
25.776
28.7
-115.01
-128.1
17.772
19.8
-33.898
-37.8
-130.75
-145.7
-0.082
-0.09
-116.18
-129.4
-0.578
200.99
247.47
100
235.92
95.3
11.546
4.7
3.895
1.6
25.207
10.2
29.092
11.8
-17.546
-7.09
6.79
2.7
-0.005
-0.002
-10.584
-4.3
2.291
0.9
-13.031
-5.3
-0.065
200.99
211.57
100
169.33
80
42.24
20
3.849
1.8
-7.565
-3.6
11.682
5.5
30.558
14.4
-8.942
-4.2
0.066
0.03
21.682
10.2
0.87
0.4
16.57
7.8
0.082
200.99
120.35
100
106.27
88.3
14.072
11.7
1.887
1.6
128.78
107
220.33
183.1
-206.26
-171.4
-3.12
-2.6
-0.011
-0.009
-208.19
-173
0.213
0.2
-206.07
-171.2
-1.025
200.99
474.94
100
406.93
85.7
68.01
14.3
21.817
4.6
25.602
5.4
47.196
9.9
20.814
4.4
-5.229
-1.1
-0.272
-0.06
15.544
3.3
5.973
1.3
1.214
0.3
0.006
200.99
234.9
100
202.67
86.3
32.227
13.7
10.689
4.6
28.914
12.3
39.293
16.7
-7.066
-3.008
-3.757
-1.6
-0.021
-0.009
-10.812
-4.6
-1.754
-0.7
-8.747
-3.7
-0.044
200.99
243.55
100
182.45
74.9
61.095
25.1
9.799
4
14.898
6.1
24.274
10
36.821
15.1
-4.04
-1.7
-0.094
-0.04
32.757
13.4
5.599
2.3
25.326
10.4
0.126
200.99
190
100
156.5
82.4
33.5
17.6
2.3
1.2
24.2
12.7
26.3
13.8
7.2
3.8
-4.5
-2.4
-0.4
-0.2
2.3
1.2
0.4
0.2
2.2
1.2
0.01
201
323.6
100
249.8
77.2
73.8
22.8
7.2
2.2
46.8
14.5
49.3
15.2
24.5
7.6
-13.6
-4.2
-0.1
-0.03
10.3
3.2
2.5
0.8
4.8
1.5
0.02
201
171.3
100
144.3
84.2
27
15.8
3.9
2.3
21
12.3
24.2
14.1
2.8
1.6
-13.6
-7.9
—
0
-10.8
-6.3
0.8
0.5
-11.7
-6.8
-0.06
201
272.7
100
197
72.2
75.7
27.8
7.9
2.9
27.2
10
37.7
13.8
38
13.9
-6.8
-2.5
-0.5
-0.2
30.7
11.3
1.7
0.6
30.4
11.1
0.15
198
168.2
100
136.6
81.2
31.6
18.8
1.5
0.9
22.1
13.1
23.4
13.9
8.2
4.9
-4.3
-2.6
—
0
3.9
2.3
2.1
1.2
1.5
0.9
0.01
204
316
100
234.2
74.1
81.8
25.9
13.4
4.2
64.8
20.5
79.5
25.2
2.3
0.7
12.3
3.9
-7.2
-2.3
7.6
2.4
2.7
0.9
7.3
2.3
0.04
181.2
409.4
100
363.2
88.7
46.2
11.3
5.8
1.4
34.3
8.4
40.4
9.9
5.7
1.4
-1.5
-0.4
2.5
0.6
6.7
1.6
2.7
0.7
1.4
0.3
0.01
204.9
558.8
100
492.7
88.2
66
11.8
3.1
0.6
34.2
6.1
29.1
5.2
36.9
6.6
-2
-0.4
2.9
0.5
37.8
6.8
2
0.4
35.6
6.4
0.16
222.3
123.9
100
100.7
81.3
23.2
18.7
1.5
1.2
20.5
16.5
22.1
17.8
1.1
0.9
-2.4
-1.9
0.5
0.4
-0.8
-0.6
0.4
0.3
-0.9
-0.7
-0.01
184.1
351.8
100
307
87.3
44.8
12.7
13.3
3.8
24.6
7
43.6
12.4
1.2
0.3
0.5
0.1
-4.6
-1.3
-3.4
-1
4.1
1.2
-8.4
-2.4
-0.05
176.3
310.7
100
245
78.9
65.6
21.1
—
0
25.4
8.2
33.8
10.9
31.9
10.3
-0.7
-0.2
3.8
1.2
35
11.3
1.7
0.5
33.6
10.8
0.17
197.5
232.4
100
162.9
70.1
69.5
29.9
—
0
33.4
14.4
41.8
18
27.7
11.9
0.8
0.3
1.8
0.8
30.3
13
3.3
1.4
27
11.6
0.14
199.2
9.6
100
6.9
71.9
2.7
28.1
—
0
15.2
158.3
10.1
105.2
-7.4
-77.08
0.5
5.2
0.9
9.4
-6
-62.5
0.8
8.3
-6.7
-69.8
-0.03
199.2
257
170.6
86.4
—
49.9
55.4
31
-2.2
-0.3
27.6
5.7
21.6
0.11
199.2
187.6
131.3
56.3
—
22
25.3
30.9
3.1
-0.1
33.9
3.7
30.2
0.15
199.2
200.1
151.3
48.9
—
16
19.4
29.5
1.7
0.1
31.3
4.1
27.1
0.14
201.4
4.6
3.7
0.9
—
11.2
9.8
-8.8
-0.1
0.2
-8.7
0.2
-8.9
-0.04
199.2
75.6
36.1
39.5
—
11.6
12.2
27.3
-0.4
4.9
32
5.8
26.1
0.17
151.3
194
146.5
47.5
—
14.5
17.8
29.6
-1.6
0.3
28.3
5
23.3
0.16
149.4
155
125.2
29.8
—
14.5
7.5
22.4
0.6
3.6
26.5
2.7
23.7
0.16
149.4
3.5
4.6
-1.1
—
10.4
9.4
-10.5
-0.9
1
-10.4
0.2
-10.6
-0.07
149.4
299.5
242.5
57
—
22
22.8
34.2
-1.6
2.1
34.7
5
29.3
0.2
149.4
120.3
81.5
38.8
—
19.5
20
18.7
-0.3
0.1
18.5
1.1
17.2
0.12
149.4