Andon Statements
00
Andon 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
462.3
135.11
327.19
64.303
224.65
162.04
165.14
-96.453
-0.046
68.56
40.309
110.92
0.232
478.8
787.31
100
296.88
37.7
490.43
62.3
70.973
9
172.37
21.9
549.69
69.8
-59.261
-7.5
246.84
31.4
2.768
0.4
189.71
24.1
-50.079
-6.4
184.32
23.4
0.391
470.99
1 495.44
100
516.14
34.5
979.3
65.5
72.848
4.9
299.46
20
394.52
26.4
584.78
39.1
321.99
21.5
-1.463
-0.1
905.31
60.5
190.17
12.7
601.5
40.2
1.249
481.74
1 725.98
100
703.08
40.7
1 022.9
59.3
99.034
5.7
723.65
41.9
1 138.81
66
-115.91
-6.7
-29.142
-1.7
-28.634
-1.7
-180.05
-10.4
526.06
30.5
-20.128
-1.2
-0.044
456.99
1 322.85
100
274.95
20.8
1 047.9
79.2
65.468
4.9
264.05
20
328.34
24.8
719.56
54.4
-18.662
-1.4
-2.721
-0.2
698.09
52.8
-181.84
-13.7
806.7
61
1.72
469.06
1 529.66
100
391.77
25.6
1 137.89
74.4
39.833
2.6
81.215
5.3
124.12
8.1
1 013.78
66.3
56.369
3.7
1.174
0.08
1 071.34
70
19.006
1.2
931.73
60.9
1.983
469.75
21 736.87
100
4 004.96
18.4
17 731.91
81.6
60.553
0.3
947.9
4.4
1 007.27
4.6
16 724.64
76.9
-32.334
-0.1
-23.831
-0.1
16 668.48
76.7
1 410.54
6.5
14 311.87
65.8
30.445
470.09
1 606.64
100
383.4
23.9
1 223.24
76.1
—
0
279.86
17.4
256.09
15.9
967.15
60.2
13.448
0.8
-2.769
-0.2
977.95
60.9
57.485
3.6
858.51
53.4
1.893
453.55
221.47
100
136.15
61.5
85.314
38.5
39.406
17.8
74.433
33.6
112.83
50.9
-27.515
-12.4
13.585
6.1
-0.023
-0.01
-14.067
-6.4
3.622
1.6
-4.649
-2.1
-0.01
459.24
246.81
100
162.25
65.7
84.564
34.3
15.164
6.1
79.855
32.4
96.436
39.1
-11.873
-4.8
20.974
8.5
-0.728
-0.3
8.373
3.4
-1.177
-0.5
16.741
6.8
0.037
457.4
322.2
100
200
62.1
122.2
37.9
40
12.4
85.8
26.6
120.9
37.5
1.3
0.4
25.5
7.9
0.6
0.2
27.4
8.5
5.3
1.6
38
11.8
0.08
448
401
100
209.5
52.2
191.4
47.7
—
0
205.9
51.3
329
82
-137.6
-34.3
-27.2
-6.8
2.7
0.7
-162
-40.4
36.1
9
-120.7
-30.1
-0.28
432.8
566.9
100
262.1
46.2
304.8
53.8
37.9
6.7
173.2
30.6
214.3
37.8
90.5
16
-3.4
-0.6
-0.6
-0.1
86.5
15.3
-24.5
-4.3
105.4
18.6
0.24
432.8
738.7
100
245.9
33.3
492.8
66.7
29.1
3.9
159.4
21.6
213.6
28.9
279.2
37.8
-12.5
-1.7
-0.7
-0.09
266
36
-8.8
-1.2
211.6
28.6
0.49
432.8
301.3
100
166.8
55.4
134.5
44.6
27.1
9
64.9
21.5
91.9
30.5
42.6
14.1
7.5
2.5
-0.4
-0.1
49.7
16.5
0.1
0.03
46
15.3
0.11
432.8
193.9
100
136.5
70.4
57.4
29.6
28.2
14.5
99.8
51.5
239.2
123.4
-181.8
-93.8
304.4
157
-4.7
-2.4
118.9
61.3
0.8
0.4
146.1
75.3
0.34
432.8
190
100
142.9
75.2
47.1
24.8
15.7
8.3
70.2
36.9
85.3
44.9
-38.1
-20.05
4.2
2.2
0.4
0.2
-35.3
-18.6
-0.6
-0.3
-29.9
-15.7
-0.07
432.8
171
100
121.9
71.3
49.1
28.7
20.2
11.8
66.4
38.8
86.3
50.5
-37.3
-21.8
18
10.5
2.9
1.7
-16.4
-9.6
0.4
0.2
-14.4
-8.4
-0.03
432.8
151.4
100
105.5
69.7
45.8
30.3
16
10.6
58.8
38.8
73.4
48.5
-27.5
-18.2
-20.3
-13.4
-0.7
-0.5
-48.8
-32.2
-9.3
-6.1
-35.3
-23.3
-0.08
432.8
155.7
100
105.1
67.5
50.6
32.5
1.1
0.7
66.8
42.9
170.6
109.6
-119.9
-77.007
109.7
70.5
86.5
55.6
76.2
48.9
1.1
0.7
73.7
47.3
0.17
432.8
141.6
100
101.7
71.8
39.9
28.2
23
16.2
54.4
38.4
78.9
55.7
-39
-27.5
17.1
12.1
1.2
0.8
-20.7
-14.6
-1.3
-0.9
-15.2
-10.7
-0.04
432.8
145.7
100
116.7
80.1
29
19.9
—
0
64.5
44.3
63
43.2
-34.1
-23.4
-0.9
-0.6
-1.1
-0.8
-36.1
-24.8
-2.7
-1.9
-20.6
-14.1
-0.05
432.8
120.9
100
76.1
62.9
44.8
37.1
—
0
73
60.4
71.9
59.5
-27.1
-22.4
2.3
1.9
0.4
0.3
-24.4
-20.2
0.8
0.7
-25.2
-20.8
-0.06
432.8
122.5
90.4
32.1
—
97.8
98.2
-66.2
-15.2
10.9
-71.1
7.4
-78.4
-0.18
432.8
148.6
105.9
42.7
—
96.3
96.2
-53.5
10.1
0.4
-43
-3.4
-39.6
-0.09
432.8
189.7
144.8
45
—
83.7
82.8
-37.9
7.2
1.6
-28.9
3
-31.9
-0.07
432.8
137
79.7
57.4
—
77.6
77.2
-19.9
4.6
0.7
-14.6
1.4
-16
-0.04
432.8
80.1
48.8
31.3
—
72.2
69.2
-37.9
147.9
-1.6
108.5
-4.6
113
0.3
372
159.1
121.6
37.5
—
86
87.2
-49.7
1.7
1.4
-46.6
8.2
-54.9
-0.13
422.2
68.6
47
21.6
—
56
56.9
-35.3
0.5
0.1
-34.7
-5.4
-29.3
-0.08
372
112.3
71.3
41
—
56
56.4
-15.4
-3.6
4.5
-14.5
-0.1
-14.4
-0.04
372
91.3
78.5
12.8
—
75.3
81.5
-68.7
-4.7
-2.4
-75.9
8.5
-84.3
-0.23
372
111.9
80.2
31.7
—
51.1
51.8
-20
-7.3
0.1
-27.3
-0.8
-26.5
-0.07
372
87.5
66.4
21.1
—
54.4
54.7
-33.6
-3
-0.6
-37.2
-14.2
-23.1
-0.06
372
107.2
72.1
35.1
—
49.8
50.4
-15.3
-0.5
3.1
-12.7
4.2
-16.9
-0.05
372
61.5
47.4
14.1
—
62
62.5
-48.4
99.5
-11.1
40
1.3
39.8
0.11
372
134.3
92.7
41.6
—
64.2
64.4
-22.8
-0.4
0.7
-22.4
—
-22
-0.06
372
126.6
92.7
33.8
—
45.9
44.8
-11
2.5
-0.1
-8.6
-0.4
-8
-0.02
372
103
62.2
40.9
—
41.3
42.5
-1.6
2.5
0.1
0.9
0.6
0.3
—
372
68.8
59.2
9.6
—
22.8
29.9
-20.3
1.6
2.7
-15.9
-0.2
-15.7
-0.04
372
130.9
90
40.9
—
43.2
43.2
-2.3
3.6
—
1.3
0.6
0.7
—
372
127.8
82.7
45.1
—
41.9
42
3.1
2.4
-0.1
5.4
1
4.6
0.01
372
80.1
45.6
34.4
—
37.7
37.8
-3.3
4.4
0.1
1.2
—
1.3
—
378.7
114
86.3
27.7
—
30.4
32.4
-4.8
3
0.6
-1.1
1
-2.1
-0.01
372