Blue Sail Statements
00
Blue Sail 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
1 322.43
1 127.55
194.89
89.848
195.74
298.56
-103.67
-27
-2.787
-133.51
-14.479
-119.03
-0.115
1 034.12
1 167.75
1 043.97
123.78
65.849
209.97
277.79
-154.02
-7.162
1.525
-159.54
-0.234
-159.31
-0.158
1 007.1
1 094.19
100
963.58
88.1
130.61
11.9
71.33
6.5
161.06
14.7
247.83
22.6
-117.22
-10.7
19.776
1.8
6.732
0.6
-90.996
-8.3
-13.697
-1.3
-77.3
-7.06
-0.077
1 007.1
1 144.94
100
1 030.87
90
114.06
10
95.541
8.3
228.21
19.9
275.33
24
-161.26
-14.08
-89.626
-7.8
-7.606
-0.7
-258.53
-22.6
-30.928
-2.7
-227.61
-19.9
-0.245
927.43
1 181.53
100
1 097.96
92.9
83.573
7.1
87.947
7.4
165.37
14
332.08
28.1
-248.51
-21.03
281.05
23.8
-3.496
-0.3
29.066
2.5
-6.655
-0.6
35.722
3
0.033
1 096.14
1 276.08
100
1 185.46
92.9
90.617
7.1
95.27
7.5
174.03
13.6
270.23
21.2
-179.61
-14.08
56.183
4.4
-3.714
-0.3
-127.67
-10.005
0.315
0.02
-127.98
-10.03
-0.128
997.75
1 297.93
100
1 121.6
86.4
176.33
13.6
73.731
5.7
144.49
11.1
206.2
15.9
-29.864
-2.3
-30.506
-2.4
11.036
0.9
-48.725
-3.8
3.725
0.3
-52.449
-4.04
-0.052
1 007.06
1 535.83
100
1 283.01
83.5
252.82
16.5
132.16
8.6
314.4
20.5
2 499.05
162.7
-2 246.23
-146.3
-19.803
-1.3
-32.299
-2.1
-2 300.49
-149.8
-37.424
-2.4
-2 263.06
-147.4
-2.089
1 083.29
1 384.78
100
1 043.94
75.4
340.84
24.6
99.041
7.2
187.11
13.5
281.9
20.4
58.939
4.3
-72.02
-5.2
-1.587
-0.1
-14.565
-1.05
8.346
0.6
-22.912
-1.7
-0.024
971.24
2 021.3
100
1 027.47
50.8
993.82
49.2
94.518
4.7
139.29
6.9
261.91
13
731.92
36.2
1 081.03
53.5
-11.756
-0.6
1 801.19
89.1
77.894
3.9
1 723.3
85.3
1.69
1 019.7
3 166.7
100
1 002.3
31.7
2 164.4
68.3
112.8
3.6
167.3
5.3
271.8
8.6
1 892.6
59.8
-33.9
-1.07
2.5
0.08
1 861.2
58.8
142.8
4.5
1 718.4
54.3
1.69
1 016.8
3 214.4
100
1 076.8
33.5
2 137.6
66.5
98.3
3.1
163.9
5.1
2 016.3
62.7
121.3
3.8
-158.1
-4.9
-23
-0.7
-54.8
-1.7
75
2.3
-129.7
-4.03
-0.13
974.8
2 370.6
100
680.5
28.7
1 690.2
71.3
87.6
3.7
217.7
9.2
300.2
12.7
1 389.9
58.6
-73.3
-3.09
-3.7
-0.2
1 312.8
55.4
45.1
1.9
1 266.8
53.4
1.08
1 173
1 387.3
100
545.5
39.3
841.8
60.7
60.2
4.3
185.2
13.3
241.1
17.4
600.7
43.3
-10
-0.7
-2.5
-0.2
587.3
42.3
110.8
8
476.6
34.4
0.47
1 008.5
897.1
100
533
59.4
364
40.6
45.4
5.1
159.9
17.8
198.6
22.1
165.5
18.4
-1.5
-0.2
9.1
1
173.1
19.3
24.4
2.7
144.8
16.1
0.15
964
877.1
100
456.5
52
420.5
47.9
50.9
5.8
208.5
23.8
249.4
28.4
171.1
19.5
-31.1
-3.5
-25.7
-2.9
113.7
13
-9.8
-1.1
115
13.1
0.12
964
912
100
489.4
53.7
422.6
46.3
52.5
5.8
203.9
22.4
251.9
27.6
170.7
18.7
-7.9
-0.9
18.7
2.1
180.1
19.7
31.9
3.5
140.6
15.4
0.15
964
850.7
100
444.8
52.3
406
47.7
51.2
6
188.1
22.1
239.1
28.1
166.8
19.6
-10.2
-1.2
-0.7
-0.08
155.9
18.3
9.4
1.1
138.6
16.3
0.14
964
835.8
100
489.5
58.6
346.3
41.4
42.9
5.1
169.2
20.2
209.7
25.1
136.6
16.3
-25.6
-3.06
15.8
1.9
126.6
15.1
25.4
3
96.1
11.5
0.1
964
859.9
100
488.1
56.8
371.8
43.2
60.1
7
212.3
24.7
289.7
33.7
82.1
9.5
-10.6
-1.2
-8
-0.9
61.2
7.1
-27.6
-3.2
86.1
10
0.09
946.1
825.3
100
446.5
54.1
378.8
45.9
37
4.5
192.1
23.3
225.4
27.3
153.4
18.6
-10.6
-1.3
-0.8
-0.1
142
17.2
25.3
3.1
112.9
13.7
0.13
868.4
583.1
100
385.1
66
198
34
—
0
113.5
19.5
102.6
17.6
95.4
16.4
9.6
1.6
-0.2
-0.03
104.8
18
13.1
2.2
89.3
15.3
0.15
599.8
384.9
100
285.9
74.3
99
25.7
—
0
40
10.4
39.2
10.2
59.7
15.5
-13
-3.4
3.1
0.8
49.9
13
-8.2
-2.1
58.4
15.2
0.12
494.4
417.6
284.5
133.1
—
71
74
59.1
-5.4
-0.6
52.1
9.9
41.6
0.08
494.4
377.6
262.1
115.5
—
37.7
36.2
79.3
-8.9
0.8
71.1
15.4
55.9
0.11
494.4
378.3
272.3
106
—
37.5
37.6
68.3
-6.2
1.7
63.7
11.7
51.3
0.1
494.4
402.5
282.1
120.4
—
45.9
48.3
72.1
-0.7
0.9
66.7
14.6
52.1
0.11
494.4
317.5
257.2
60.2
—
32.6
37.9
22.4
15
-4.7
32.5
-0.8
33.2
0.07
494.4
335
245.2
89.8
—
34.9
35.4
54.4
3.8
6.5
64.7
15.9
48.9
0.1
494.4
310.6
220.4
90.3
—
40.9
42
48.2
19.6
1
68.8
14.8
54.3
0.11
494.3
325.7
232.8
92.9
—
43.6
41
51.9
1.7
0.5
54.1
9.8
44.6
0.09
494.4
378.1
281.7
96.4
—
53.3
65
31.4
9.6
-0.9
40.1
10.7
29.9
0.06
494.4
375.3
268.5
106.8
—
35.6
45.9
60.9
14.9
0.2
76
18.2
58.2
0.12
494.4
388.1
290.3
97.8
—
41.2
44.1
53.7
1.7
0.4
55.8
15.4
41.4
0.08
494.4
367.4
283.1
84.3
—
36.2
36.5
47.8
3.9
0.9
52.6
12.2
40.7
0.09
479
384.4
316.7
67.7
—
30.8
32.6
35.1
-3
2.6
34.7
4.5
30.2
0.06
480
373.3
303.9
69.4
—
48.1
47.9
21.5
-2.3
0.6
19.9
4
15.9
0.03
480
420.6
368.5
52.1
—
36.1
38.4
13.8
-5
2.1
10.9
2
8.9
0.02
480
356.8
311
45.7
—
31.8
33.1
12.7
-7.6
2.4
7.5
0.7
6.8
0.01
480
350.4
307.7
42.7
—
41.7
40.5
2.2
-6.6
18.4
14
2.4
11.5
0.02
480
333.6
293.6
40
—
27.5
26.9
13.1
-5.3
2.7
10.5
2.7
7.8
0.02
480
333.1
281.1
52
—
29.7
29.6
22.4
-5.9
5.9
22.4
5.8
16.6
0.03
480
318.1
270.4
47.8
—
27.1
28.3
19.4
-6.9
0.7
13.2
2.1
11.1
0.02
480
349.5
298.9
50.6
—
37.4
38.2
12.4
-8.5
1.2
5.1
-0.9
6
0.01
480