Berry Statements
00
Berry 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
304.91
159.26
145.64
24.811
135.35
158.52
-12.875
-18.297
-0.278
-31.447
7.901
-39.849
-0.113
353.52
280.49
100
171.83
61.3
108.66
38.7
26.83
9.6
118.08
42.1
144.11
51.4
-35.452
-12.6
-37.365
-13.3
-0.266
-0.09
-73.083
-26.06
0.59
0.2
-74.369
-26.5
-0.21
353.52
280.21
100
148.85
53.1
131.36
46.9
20.681
7.4
116.88
41.7
136.14
48.6
-4.789
-1.7
-12.597
-4.5
-0.294
-0.1
-17.68
-6.3
2.43
0.9
-20.738
-7.4
-0.059
353.52
314.67
100
212.82
67.6
101.85
32.4
29.607
9.4
246.58
78.4
276.23
87.8
-174.38
-55.4
-104.83
-33.3
1.151
0.4
-278.06
-88.4
-39.592
-12.6
-238.58
-75.8
-0.675
353.52
373.04
100
207.44
55.6
165.61
44.4
26.182
7
119.99
32.2
141.23
37.9
24.375
6.5
-19.198
-5.1
0.781
0.2
5.613
1.5
2.264
0.6
2.421
0.6
0.007
353.52
366.8
100
201.98
55.1
164.82
44.9
24.818
6.8
124.61
34
147.41
40.2
17.413
4.7
-22.361
-6.1
1.119
0.3
-3.828
-1.04
1.082
0.3
-6.686
-1.8
-0.019
353.52
313.49
100
170.03
54.2
143.47
45.8
26.127
8.3
111.7
35.6
135.58
43.2
7.887
2.5
-15.446
-4.9
0.588
0.2
-6.98
-2.2
5.237
1.7
-11.928
-3.8
-0.034
353.52
309.68
100
204.72
66.1
104.96
33.9
36.963
11.9
211.59
68.3
245.11
79.1
-140.15
-45.3
-15.296
-4.9
-11.03
-3.6
-166.18
-53.7
-28.234
-9.1
-138.86
-44.8
-0.379
366.1
378.88
100
217.36
57.4
161.52
42.6
31.177
8.2
113.81
30
143.63
37.9
17.891
4.7
-16.905
-4.5
0.532
0.1
1.518
0.4
4.972
1.3
-3.187
-0.8
-0.009
354.61
398.63
100
201.5
50.5
197.13
49.5
29.074
7.3
131.72
33
159.22
39.9
37.919
9.5
-20.176
-5.06
-0.086
-0.02
17.624
4.4
7.032
1.8
9.99
2.5
0.028
354.58
335
100
172.6
51.5
162.4
48.5
31
9.3
94.5
28.2
123.4
36.8
39
11.6
-12.9
-3.9
0.6
0.2
26.7
8
5.7
1.7
21.2
6.3
0.06
354.6
452.6
100
215.8
47.7
236.8
52.3
36.4
8
179.4
39.6
208.8
46.1
28.1
6.2
34.2
7.6
-1.5
-0.3
60.2
13.3
1.4
0.3
59.8
13.2
0.17
349.2
367.2
100
183.1
49.9
184.2
50.2
33.2
9
104.5
28.5
135.5
36.9
48.6
13.2
-6.8
-1.9
1.3
0.4
43.1
11.7
10.8
2.9
33.4
9.1
0.09
354.5
350.5
100
173.7
49.6
176.9
50.5
26.6
7.6
101.3
28.9
123.8
35.3
53
15.1
16.7
4.8
0.2
0.06
69.9
19.9
15.5
4.4
55.1
15.7
0.16
355.5
370
100
165.4
44.7
204.6
55.3
29.6
8
87.2
23.6
115.4
31.2
89.2
24.1
-17.3
-4.7
0.2
0.05
72
19.5
12
3.2
62.4
16.9
0.18
354.6
443.4
100
151
34.1
292.3
65.9
37.2
8.4
136.2
30.7
165.3
37.3
127.1
28.7
-33.8
-7.6
-8.3
-1.9
85
19.2
8.4
1.9
77.2
17.4
0.22
354.6
421
100
184.4
43.8
236.7
56.2
29
6.9
108.1
25.7
136.1
32.3
100.5
23.9
-22.7
-5.4
2.2
0.5
80
19
17.1
4.1
63.8
15.2
0.18
354.6
420.4
100
162.9
38.7
257.4
61.2
36.7
8.7
118.4
28.2
144.3
34.3
113.2
26.9
-13.9
-3.3
0.9
0.2
100.1
23.8
19.1
4.5
81.9
19.5
0.23
358.5
332.9
100
136.8
41.1
196.1
58.9
16.6
5
76
22.8
102.5
30.8
93.6
28.1
86.3
25.9
0.7
0.2
180.5
54.2
13.9
4.2
167.7
50.4
0.47
354.6
411.5
100
176.1
42.8
235.5
57.2
35.4
8.6
129.6
31.5
176.6
42.9
58.8
14.3
-35.4
-8.6
5.8
1.4
29.2
7.1
7.2
1.7
29.1
7.1
0.08
354.6
383.7
100
151.7
39.5
232.1
60.5
26.8
7
98
25.5
124.6
32.5
107.4
28
2.6
0.7
0.1
0.03
110.1
28.7
18.1
4.7
93.1
24.3
0.26
354.6
347.3
100
146.9
42.3
200.4
57.7
—
0
73.5
21.2
96
27.6
104.4
30.1
-10.9
-3.1
0.2
0.06
93.7
27
13.9
4
80.2
23.1
0.23
358.5
297.2
100
135.7
45.7
161.5
54.3
—
0
86.2
29
87.9
29.6
73.6
24.8
4.5
1.5
-0.2
-0.07
77.9
26.2
12
4
65.7
22.1
0.19
354.6
358.8
149.3
209.5
—
110.1
110.4
99.1
0.5
-5.6
93.9
20.3
72.9
4.46
16.4
291.9
111.1
180.8
—
104.1
105
75.8
1.1
1.5
78.4
6.4
69.2
0.2
340.2
298.8
109.4
189.3
—
135.6
134
55.3
—
9.1
64.3
7.8
58.3
0.12
493.2
224.8
93.6
131.2
—
83.6
84.6
46.7
0.5
0.5
47.7
5.3
38.8
0.19
203.4
276.5
109
167.5
—
100.6
101.4
66.2
-0.4
3.3
68.8
8.3
59.1
0.48
124.2
260
103.9
156.1
—
111.6
111.7
44.5
1.3
1.9
47.3
6.9
38.2
0.11
335.3
332.5
87.1
245.4
—
172.7
175.1
70.3
-3
0.3
67.5
—
54.6
0.1
523.3
52.6
49.1
3.5
—
9.1
9.1
-5.6
4.6
0.1
-0.9
—
-0.9
-0.01
151.2
78.9
77.7
1.2
—
15.7
15.7
-14.5
9.7
-0.5
-5.3
—
-5.3
-0.04
151.2
41.1
40.6
0.5
—
10.3
10.3
-9.8
6.9
0.1
-2.8
—
-2.8
-0.02
151.2
63.6
58.8
4.8
—
9.9
10.1
-5.3
5.5
0.5
0.7
—
0.7
—
151.2
46.6
45.1
1.4
—
8.5
8.6
-7.1
1.7
-0.1
-5.5
—
-5.5
-0.04
151.2
62.1
59.5
2.5
—
11.2
13.9
-11.3
25
0.3
14
—
14
0.09
151.2
54.5
50.8
3.7
—
9.6
9.7
-5.9
3.4
—
-2.5
—
-2.5
-0.02
151.2
103.2
96
7.2
—
13.1
13.6
-6.4
3.2
0.1
-3.1
—
-3.1
-0.02
151.2
53.9
49.8
4.1
—
8
8
-3.9
2.4
—
-1.5
—
-1.5
-0.01
151.2
64.8
53.7
11.1
—
11.4
11.9
-0.7
6.5
—
5.8
5.3
0.5
—
151.2
49.1
44.4
4.8
—
7.5
7.5
-2.8
-1.2
—
-4
—
-4
-0.03
151.2
79.9
71.3
8.6
—
9.2
8.9
-0.4
-0.8
—
-1.1
0.1
-1.1
-0.01
151.2
68.4
61
7.4
—
8.3
8.2
-0.8
-0.7
—
-1.6
—
-1.6
-0.01
151.2
110.8
98.2
12.6
—
10.5
12.2
0.4
-0.1
0.2
0.5
0.4
0.2
—
151.2