ChangjiangRunfa Health Statements
00
ChangjiangRunfa Health 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
783.57
100
560.4
71.5
223.18
28.5
22.612
2.9
197.64
25.2
204.12
26
19.059
2.4
-22.247
-2.8
-6.394
-0.8
-9.656
-1.2
6.282
0.8
-6.957
-0.9
-0.006
1 235.98
875.03
100
608.57
69.5
266.46
30.5
15.444
1.8
220.05
25.1
228.86
26.2
37.6
4.3
-23.314
-2.7
-4.74
-0.5
9.546
1.1
4.528
0.5
13.984
1.6
0.011
1 235.98
873.54
100
529.44
60.6
344.09
39.4
10.057
1.2
233.9
26.8
252.9
29
91.191
10.4
-20.338
-2.3
-0.909
-0.1
69.945
8
10.892
1.2
60.141
6.9
0.049
1 235.98
718.77
100
481.46
67
237.31
33
17.314
2.4
224.83
31.3
257.48
35.8
-20.166
-2.8
-20.914
-2.9
-20.44
-2.8
-60.252
-8.4
-4.301
-0.6
-42.138
-5.9
-0.034
1 235.98
951.83
100
648.99
68.2
302.84
31.8
8.005
0.8
259.23
27.2
267.15
28.1
35.692
3.7
-14.542
-1.5
1.268
0.1
22.396
2.4
7.048
0.7
16.375
1.7
0.013
1 235.98
893.55
100
643.86
72.1
249.69
27.9
11.077
1.2
167.2
18.7
185.79
20.8
63.899
7.2
-18.325
-2.05
-11.934
-1.3
33.64
3.8
8.762
1
28.836
3.2
0.023
1 235.98
905.41
100
564.51
62.3
340.9
37.7
11.528
1.3
256.48
28.3
266.19
29.4
74.706
8.3
-16.044
-1.8
11.93
1.3
70.593
7.8
13.535
1.5
62.118
6.9
0.05
1 235.98
995.77
100
663.6
66.6
332.17
33.4
29.525
3
313.46
31.5
1 052.44
105.7
-720.27
-72.3
-17.104
-1.7
-2.588
-0.3
-739.88
-74.3
-7.998
-0.8
-730.58
-73.4
-0.591
1 235.98
1 175.69
100
733.48
62.4
442.21
37.6
11.342
1
381.51
32.4
404.93
34.4
37.278
3.2
-12.607
-1.07
135.86
11.6
160.67
13.7
-3.953
-0.3
165.49
14.1
0.134
1 235.98
1 152.4
100
621.95
54
530.44
46
10.334
0.9
452.35
39.3
461.74
40.1
68.702
6
-10.966
-1
12.25
1.1
69.977
6.1
6.648
0.6
63.975
5.6
0.052
1 235.98
1 046
100
458.4
43.8
587.6
56.2
19.8
1.9
435.1
41.6
470.7
45
116.8
11.2
-10.2
-1
-4.6
-0.4
102.1
9.8
14
1.3
88.1
8.4
0.07
1 236
1 090.4
100
546.9
50.2
543.5
49.8
12.7
1.2
506.8
46.5
538.2
49.4
5.3
0.5
-6.7
-0.6
-5.8
-0.5
-7.1
-0.7
-3.5
-0.3
-0.9
-0.08
—
1 236
1 139.6
100
501.3
44
638.3
56
5.3
0.5
540
47.4
491.3
43.1
146.9
12.9
-10
-0.9
-5.1
-0.4
131.5
11.5
22.5
2
110.3
9.7
0.09
1 236
986.3
100
480.6
48.7
505.7
51.3
35.1
3.6
398.6
40.4
388.5
39.4
117.2
11.9
-6.3
-0.6
-10.7
-1.08
100
10.1
9
0.9
89.9
9.1
0.07
1 236
1 024.3
100
359.4
35.1
664.9
64.9
15.6
1.5
547.3
53.4
565.1
55.2
99.8
9.7
-9.4
-0.9
-0.3
-0.03
90.1
8.8
19.2
1.9
71.9
7
0.06
1 236
1 290
100
569.7
44.2
720.3
55.8
48.2
3.7
666.6
51.7
1 452.1
112.6
-731.8
-56.7
-3.2
-0.2
124
9.6
-610.4
-47.3
46.5
3.6
-626.3
-48.6
-0.51
1 236
1 274.3
100
530.5
41.6
743.8
58.4
5.6
0.4
616.4
48.4
633.5
49.7
110.3
8.7
-11
-0.9
-0.2
-0.02
98.4
7.7
14.8
1.2
84.2
6.6
0.07
1 236
1 306.8
100
507.4
38.8
799.4
61.2
39.7
3
627.8
48
685.1
52.4
114.4
8.8
-8.8
-0.7
-0.3
-0.02
104.9
8
11.4
0.9
88.6
6.8
0.07
1 236
1 201.8
100
424.2
35.3
777.6
64.7
28.5
2.4
660.9
55
666.4
55.5
111.1
9.2
-8.9
-0.7
-1.3
-0.1
100.9
8.4
15.4
1.3
81.2
6.8
0.07
1 236
1 318.7
100
500.7
38
818
62
45.7
3.5
614.5
46.6
669.3
50.8
148.7
11.3
-0.9
-0.07
0.7
0.05
156.9
11.9
44
3.3
86.1
6.5
0.07
1 251.5
1 187.9
100
474.9
40
713
60
30.2
2.5
551.1
46.4
604.9
50.9
108.1
9.1
2.2
0.2
0.6
0.05
110.8
9.3
15.8
1.3
94.5
8
0.08
1 251.5
1 152.1
100
495.6
43
656.5
57
—
0
524.6
45.5
536.3
46.5
120.2
10.4
9
0.8
-0.5
-0.04
128.9
11.2
20.5
1.8
107.6
9.3
0.09
1 251.5
1 015.1
100
373.3
36.8
641.8
63.2
—
0
546.5
53.8
550.5
54.2
91.3
9
0.8
0.08
0.1
0.01
92.1
9.1
13.4
1.3
78.9
7.8
0.06
1 251.5
1 011.5
444.8
566.7
—
466.7
463.4
103.3
5
-4.5
103.3
14.5
90.3
0.07
1 251.5
760.5
406.3
354.2
17.4
231.5
247.3
106.8
—
—
106.9
16.1
91.9
0.07
1 251.5
695.3
456.5
238.8
—
147.8
151.4
87.4
6.3
0.1
93.7
9.5
85.1
0.07
1 276.9
519.7
355.9
163.8
—
77.2
91.9
71.9
2.3
-0.1
74.1
7.4
67.3
0.05
1 226
564.2
363.7
200.5
—
104.8
109.7
90.8
-3.8
6.8
92.7
13.7
46
0.02
1 888.4
572.8
386.9
185.9
—
78
78.5
107.5
-1.6
4.3
110.1
16.5
45.9
0.09
504.9
666.9
461.2
205.8
—
95
95.2
110.5
-2.9
0.5
108.1
16
48.7
0.1
510.4
311.1
229
82
—
34.4
39.6
42.5
-4.9
3.3
40.9
6.4
19.5
0.04
504.9
249.4
214
35.3
—
20.5
27.9
7.5
-5.2
0.3
2.6
-2.1
5.3
0.01
504.9
297.4
253.4
44
—
16.7
16.5
27.5
-5.6
2.1
24
3.9
20.1
0.04
504.9
322.6
280.6
42.1
—
16.8
21.2
20.8
-4.6
—
16.3
4
12.2
0.02
504.9
195.3
171.1
24.2
—
13.3
14.3
9.9
-4.5
0.8
6.2
0.8
5.4
0.01
504.9
306.7
264.6
42.1
—
17.9
21.8
20.4
-4.1
-0.1
16.2
1.9
14.3
0.03
504.9
344.6
307.2
37.4
—
18
18.8
18.6
-4.4
—
14.2
2.2
12.1
0.02
504.9
340.2
304.8
35.4
—
18.5
19.7
15.6
-3.1
1.2
13.8
2.5
11.3
0.02
504.9
236.4
206.2
30.2
—
12.5
13.9
16.3
-3.8
0.3
12.8
2.3
10.5
0.02
504.9
262.1
230.2
31.9
—
17.5
19.4
12.4
-3.1
0.8
10.1
1.7
8.4
0.02
504.9
316.3
276.9
39.4
—
16
15.7
23.7
-4.1
—
19.7
3
16.7
0.03
504.9
332.1
298.2
33.9
—
15.5
18
15.9
-3.1
1.6
14.5
3.2
11.3
0.02
504.9
244.3
208.8
35.5
—
12.8
13.8
21.8
-3.3
0.1
18.6
3.4
15.2
0.03
504.9
311.1
273.7
37.3
—
18.5
20.6
16.8
-2.6
0.3
14.5
2.1
12.3
0.02
504.9