Dong-E-E-Jiao Statements
00
Dong-E-E-Jiao 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
1 294.57
100
334
25.8
960.57
74.2
25.625
2
505.26
39
529.59
40.9
430.98
33.3
38.021
2.9
1.828
0.1
470.61
36.4
85.491
6.6
385.02
29.7
0.598
643.98
1 286.98
100
424.13
33
862.85
67
87.561
6.8
375.23
29.2
500.64
38.9
362.21
28.1
36.201
2.8
7.399
0.6
407.65
31.7
40.944
3.2
367.21
28.5
0.57
643.98
1 261.14
100
371.62
29.5
889.52
70.5
30.47
2.4
589.86
46.8
609.27
48.3
280.25
22.2
31.733
2.5
-5.013
-0.4
307.13
24.4
53.867
4.3
252.56
20
0.392
643.98
1 098.1
100
344.79
31.4
753.3
68.6
33.106
3
402.6
36.7
425.31
38.7
327.99
29.9
34.139
3.1
0.301
0.03
369.22
33.6
67.845
6.2
300.78
27.4
0.467
643.98
1 069.04
100
329.67
30.8
739.37
69.2
22.051
2.1
482
45.1
497.28
46.5
242.09
22.6
34.91
3.3
-0.184
-0.02
278.79
26.1
48.289
4.5
230.34
21.5
0.358
643.98
995.32
100
310
31.1
685.32
68.9
44.048
4.4
319.8
32.1
409.8
41.2
275.52
27.7
12.47
1.3
-1.644
-0.2
289.14
29
22.193
2.2
267.1
26.8
0.415
643.98
1 220.6
100
393.88
32.3
826.72
67.7
30.296
2.5
533.83
43.7
583.21
47.8
243.51
20
24.455
2
-2.743
-0.2
265.71
21.8
61.476
5
204.64
16.8
0.318
643.98
935.45
100
331.09
35.4
604.36
64.6
34.518
3.7
404.35
43.2
433.62
46.4
170.75
18.3
27.769
3
0.384
0.04
198.95
21.3
5.618
0.6
193.59
20.7
0.301
643.98
890.45
100
314.4
35.3
576.05
64.7
28.844
3.2
422.88
47.5
451.59
50.7
124.46
14
32.655
3.7
1.094
0.1
158.21
17.8
43.501
4.9
114.68
12.9
0.178
643.98
1 023.1
100
410.32
40.1
612.77
59.9
63.284
6.2
212.38
20.8
425.15
41.6
187.63
18.3
15.072
1.5
-0.789
-0.08
200.82
19.6
64.32
6.3
139.17
13.6
0.216
643.98
1 139.21
100
389.51
34.2
749.7
65.8
26.042
2.3
497.91
43.7
604.09
53
145.61
12.8
35.861
3.1
-0.2
-0.02
181.28
15.9
28.558
2.5
151.63
13.3
0.235
643.98
953.21
100
386.65
40.6
566.57
59.4
28.468
3
411.33
43.2
496.38
52.1
70.187
7.4
29.571
3.1
2.286
0.2
103.65
10.9
15.417
1.6
87.99
9.2
0.137
643.98
733.5
100
321.9
43.9
411.6
56.1
30
4.1
302.9
41.3
348
47.4
63.6
8.7
20.4
2.8
1
0.1
85.3
11.6
23.9
3.3
61.6
8.4
0.1
644.9
1 368.9
100
475.3
34.7
893.6
65.3
44.4
3.2
590.9
43.2
753.1
55
140.5
10.3
12.2
0.9
5.8
0.4
159.9
11.7
98
7.2
64.3
4.7
0.1
654
945.4
100
494.3
52.3
451
47.7
37.2
3.9
325.7
34.5
384
40.6
67.1
7.1
16.8
1.8
2.8
0.3
86.4
9.1
22.1
2.3
63
6.7
0.1
654
657.4
100
307
46.7
350.4
53.3
36.3
5.5
304.1
46.3
345.4
52.5
5
0.8
3.1
0.5
2.7
0.4
10.6
1.6
11.6
1.8
-0.2
-0.03
—
654
437.7
100
296.9
67.8
140.8
32.2
35.6
8.1
202.3
46.2
233.6
53.4
-92.7
-21.2
-0.8
-0.2
2.3
0.5
-91.3
-20.9
-7.1
-1.6
-83.9
-19.2
-0.13
654
140
100
284
202.9
-144
-102.9
37.3
26.6
608.1
434.4
640.5
457.5
-784.5
-560.4
7.1
5.1
1.4
1
-776.1
-554.4
-112.3
-80.2
-663.7
-474.07
-1.01
654
939.7
100
449.4
47.8
490.3
52.2
54.6
5.8
398.2
42.4
447.1
47.6
43.2
4.6
-22.3
-2.4
4.3
0.5
25.2
2.7
9.9
1.1
15.9
1.7
0.02
654
598.6
100
416.5
69.6
182.1
30.4
50.7
8.5
395.3
66
439.9
73.5
-257.9
-43.08
21.1
3.5
0.1
0.02
-236.7
-39.5
-38.9
-6.5
-200.2
-33.4
-0.46
437.1
1 291.8
100
441.3
34.2
850.5
65.8
62.8
4.9
349.5
27.1
408.6
31.6
441.9
34.2
28.2
2.2
1.1
0.09
471.2
36.5
81.2
6.3
393.2
30.4
0.6
654
2 954
100
986.5
33.4
1 967.5
66.6
116.9
4
815.3
27.6
995
33.7
972.5
32.9
25.1
0.8
2.5
0.08
999.1
33.8
138.1
4.7
859.8
29.1
1.31
654
1 398.3
100
481.2
34.4
917.1
65.6
46.9
3.4
503.7
36
542.7
38.8
374.4
26.8
44.1
3.2
2.4
0.2
420.4
30.1
58.9
4.2
362.8
25.9
0.55
654
1 290.1
100
559.6
43.4
730.5
56.6
—
0
491.5
38.1
489.1
37.9
241.4
18.7
68.1
5.3
-1.7
-0.1
307.7
23.9
49.9
3.9
252.8
19.6
0.39
654
1 695.9
100
589.2
34.7
1 106.7
65.3
—
0
405.2
23.9
400
23.6
706.7
41.7
12.5
0.7
1.1
0.06
716.7
42.3
110.3
6.5
609.4
35.9
0.93
654
2 891.4
1 019.6
1 871.8
109.3
839.2
954
917.8
30.9
-4
936.5
141.9
797.8
1.22
654
1 546.5
616.6
930
53.4
484.9
529.8
400.1
-0.3
-4.5
403.7
57
345.1
0.53
654
1 258.1
518.6
739.4
—
427.4
446.3
293.1
54.7
4.3
351.5
54
296.9
0.45
654
1 676.3
514
1 162.3
—
469
471.3
691
22.6
3.1
716.4
111.3
604.6
0.92
654
2 332.5
789.6
1 542.9
—
860.9
825.7
717.2
-7.3
26
733.8
109.4
626.5
0.96
654
1 310.3
504.4
805.9
—
406.9
418.8
387.2
80.1
3.3
470.7
73.3
397
0.61
654
1 191.3
433.6
757.7
—
420.4
442.2
315.4
24.2
2.2
340.7
54.9
284.6
0.44
654
1 483.1
429.4
1 053.6
—
422.6
433.9
619.8
26.5
5.2
651
103.4
544.4
0.83
654
1 664.8
587.6
1 077.3
—
561
546.1
531.1
38.5
0.1
570.1
66.6
495.2
0.76
654
1 237.6
487.5
750.1
—
380.6
381
369.1
65.1
3.7
431.9
71.9
357.6
0.55
654
1 115.2
468.6
646.6
—
380
387.5
259.1
38.7
5.7
303.5
57.6
246.1
0.38
654
1 432
449.7
982.3
—
378.4
390.8
591.6
27.1
3
621.7
93.3
526.1
0.8
654
1 404.9
465.1
939.8
—
474.3
468.9
470.9
37.8
5.8
508
58.4
442.4
0.68
654
877.5
342.3
535.2
—
206.5
209.4
325.8
32.4
2.5
360.6
58.4
301.7
0.46
654
780.1
309.4
470.7
—
269.2
275.2
195.5
28.9
15.4
239.7
46.8
194.3
0.3
654
946.5
313.4
633.1
—
172.8
175.3
457.9
43
4.1
505
77.4
427.2
0.65
654
1 164.8
425.9
738.8
—
383.9
387.5
351.4
25.7
11.3
388.4
40.5
342.3
0.52
654
1 098.5
393.1
705.5
—
335.6
337.1
368.3
23.7
3
395
73.3
318.4
0.49
654
785.3
346.9
438.3
—
264.9
264.6
173.8
19.5
2
195.3
32.7
159
0.24
654
967.7
346.1
621.6
—
189.8
190.6
431.1
24.6
2.7
458.4
70.8
383.2
0.59
654
1 195.2
293.7
901.5
—
594.6
593
308.6
32.7
3.5
344.7
39.7
301.4
0.46
654