Jilin Aodong Statements
00
Jilin Aodong 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
770.81
387.05
383.76
22.709
296.68
311.06
72.702
154.94
-0.024
227.23
11.083
211.09
0.187
1 127.04
795.35
389.62
405.74
23.867
356.88
353.47
52.262
490.81
0.157
580.25
16.819
577.4
0.512
1 127.06
787.66
100
424.72
53.9
362.94
46.1
13.041
1.7
263.59
33.5
262.44
33.3
100.5
12.8
416.5
52.9
3.184
0.4
519.93
66
29.473
3.7
485.78
61.7
0.4
1 213.23
955.39
100
460.44
48.2
494.95
51.8
39.092
4.1
458.78
48
473.68
49.6
21.265
2.2
693.24
72.6
241.67
25.3
955.79
100
42.034
4.4
900.15
94.2
0.53
1 674.44
662.59
100
324
48.9
338.59
51.1
23.358
3.5
262.88
39.7
273.79
41.3
64.8
9.8
-61.425
-9.3
352.22
53.2
355.19
53.6
-41.725
-6.3
385.85
58.2
0.308
1 251.71
613.18
100
350.34
57.1
262.83
42.9
12.564
2
220.33
35.9
217.98
35.5
44.856
7.3
355.11
57.9
2.485
0.4
406.51
66.3
-28.683
-4.7
435.35
71
0.391
1 113.79
637.05
100
308.78
48.5
328.27
51.5
10.666
1.7
257.29
40.4
253.23
39.8
75.038
11.8
-70.348
-11.04
-1.23
-0.2
3.356
0.5
-51.628
-8.1
59.297
9.3
0.051
1 163.05
705.4
100
351.66
49.9
353.73
50.1
15.19
2.2
369.23
52.3
355.24
50.4
-1.506
-0.2
9.266
1.3
1.447
0.2
8.897
1.3
-76.955
-10.9
87.94
12.5
0.077
1 138.71
515.62
100
269.47
52.3
246.15
47.7
9.67
1.9
221.67
43
210.31
40.8
35.836
6.9
772.82
149.9
-0.292
-0.06
807.99
156.7
79.833
15.5
730.28
141.6
0.645
1 132.04
558.65
100
269.44
48.2
289.21
51.8
13.04
2.3
249.28
44.6
248.1
44.4
41.105
7.4
525.66
94.1
1.11
0.2
567.73
101.6
-0.291
-0.05
570.84
102.2
0.506
1 128.86
524.1
100
247.4
47.2
276.7
52.8
11.5
2.2
261.2
49.8
262.6
50.1
14
2.7
367.7
70.2
0.4
0.08
382.1
72.9
-6.8
-1.3
391.4
74.7
0.33
1 163
635.6
100
305.7
48.1
329.9
51.9
16.4
2.6
421.4
66.3
445.1
70
-115.2
-18.1
312.9
49.2
-2.9
-0.5
194.4
30.6
-1.7
-0.3
205.2
32.3
0.18
1 151.1
494.6
100
221.9
44.9
272.7
55.1
22.8
4.6
256
51.8
248.3
50.2
24.3
4.9
473.5
95.7
0.3
0.06
497.9
100.7
18.9
3.8
483.5
97.8
0.4
1 202.2
653.2
100
243.4
37.3
409.7
62.7
18.2
2.8
358.5
54.9
351.5
53.8
58.3
8.9
646
98.9
-0.4
-0.06
704
107.8
14.9
2.3
691.8
105.9
0.59
1 163
468.3
100
185.3
39.6
282.9
60.4
9.8
2.1
245.1
52.3
240
51.2
43
9.2
278.2
59.4
-0.9
-0.2
320.3
68.4
-6.9
-1.5
328.3
70.1
0.28
1 163
729.8
100
280.4
38.4
449.4
61.6
32.2
4.4
481.8
66
536.2
73.5
-86.7
-11.9
353.9
48.5
-5.2
-0.7
261.6
35.8
22.9
3.1
243.9
33.4
0.21
1 163
716
100
224.1
31.3
491.9
68.7
40.1
5.6
386.3
54
379
52.9
112.9
15.8
187.9
26.2
0.3
0.04
301.1
42.1
16.5
2.3
287.6
40.2
0.25
1 163
820.3
100
275.4
33.6
544.9
66.4
24.1
2.9
376.7
45.9
393.8
48
151
18.4
72.1
8.8
0.7
0.09
223.7
27.3
-2.5
-0.3
227.4
27.7
0.2
1 163.3
822.3
100
234.3
28.5
588
71.5
46.5
5.7
504.9
61.4
532.5
64.8
55.5
6.7
636.7
77.4
1
0.1
693.3
84.3
49.3
6
644.7
78.4
0.55
1 162.8
927.4
100
283.1
30.5
644.3
69.5
27.5
3
614.8
66.3
597
64.4
47.3
5.1
-1.3
-0.1
1.2
0.1
46.4
5
12.4
1.3
39.3
4.2
0.03
1 162.8
816.1
100
239.1
29.3
577
70.7
12.5
1.5
476.5
58.4
487.6
59.7
89.4
11
185.3
22.7
8.7
1.1
299.5
36.7
16.5
2
287.6
35.2
0.25
1 162.8
872.7
100
268.7
30.8
603.9
69.2
—
0
477.6
54.7
463
53.1
141
16.2
163.9
18.8
0.9
0.1
305.6
35
22.7
2.6
283.5
32.5
0.24
1 162.8
707.8
100
208
29.4
499.8
70.6
7.2
1
407.5
57.6
394.8
55.8
105.1
14.8
231.1
32.7
1
0.1
337.5
47.7
12.7
1.8
324.7
45.9
0.28
1 162.8
989.5
287.5
702
—
662.6
575.6
126.5
387.5
8.5
518.2
33.9
493.9
0.42
1 162.8
761.6
233.8
527.8
1.8
434.6
431
96.8
359.8
0.2
465.6
15.7
458.4
0.39
1 162.8
724.4
238.7
485.7
—
370.6
359.3
126.5
391.8
-1.5
516.7
23.4
492.9
0.42
1 162.8
501.2
173.2
328
—
266.7
262
66
366.4
0.1
432.5
14.8
418.4
0.36
1 162.8
881.8
292.7
589
—
539.2
579.2
9.9
308.6
86.8
403.7
32.6
384.8
0.33
1 162.8
638
177
461.1
—
361
364.9
96.1
361.2
5.6
462.3
17.7
443.4
0.39
1 151.3
649.2
198.5
450.6
—
320.3
320.6
130.1
353.7
13.8
497.6
21.9
474.9
0.41
1 162.8
567.8
178.6
389.2
—
282.7
292.7
96.5
274.7
5.4
376.5
12.1
363.4
0.31
1 162.8
688.1
217.3
470.9
—
417
404.6
66.3
465.5
80.2
609.7
30.6
575.5
0.49
1 162.8
508
117.2
390.8
—
321.4
324.4
66.3
290.8
10.3
367.4
8
358.1
0.31
1 162.8
613.8
228.6
385.2
—
273.1
274.4
110.7
961.2
23.7
1 095.6
20.6
1 073.1
0.92
1 162.8
524.9
197.6
327.3
—
255.8
269.8
57.5
536.2
4.2
597.7
9.3
586.8
0.5
1 162.8
594.7
206
388.7
—
366.7
358.3
30.4
446.9
45.9
521.6
23.2
496.6
0.43
1 162.8
511.1
170.6
340.5
—
262.8
269
71.5
312.4
5.3
389
14.4
373.3
0.32
1 162.8
610.5
185.4
425.1
—
299.2
292.2
132.9
190.3
11.9
335.1
21.7
309.9
0.27
1 162.8
523.8
163.6
360.2
—
265.8
288.4
71.9
164.4
3.4
239.6
8.1
230.9
0.2
1 162.8
626.1
201.9
424.2
—
392.6
423.9
0.3
424.6
39.7
464.5
103.9
360.2
0.31
1 162.8
466.2
164.4
301.8
—
265.4
269
32.8
233.7
14.5
281
7
274.4
0.24
1 162.8
475.3
163.8
311.5
—
225.9
227
84.6
149.9
9.1
243.6
9.6
231.1
0.2
1 162.8
389.3
124.5
264.8
—
200.7
208
56.8
142
2.9
201.7
8.1
193.1
0.17
1 162.8
421.6
173.7
247.9
—
251.5
263
-15.2
96.1
35.5
116.4
13.6
100.9
0.09
1 162.8