Jilin Jian Statements
00
Jilin Jian 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
181.72
100
50.421
27.7
131.3
72.3
4.79
2.6
118.75
65.3
120.27
66.2
11.032
6.1
1.299
0.7
0.174
0.1
12.504
6.9
2.27
1.2
11.041
6.1
0.033
330.95
218.45
100
66.037
30.2
152.42
69.8
5.237
2.4
130.74
59.8
132.44
60.6
19.976
9.1
1.056
0.5
-0.094
-0.04
20.938
9.6
2.364
1.1
18.726
8.6
0.057
330.95
250.97
100
75.725
30.2
175.25
69.8
5.323
2.1
141.64
56.4
135.94
54.2
39.309
15.7
0.411
0.2
-3.009
-1.2
36.71
14.6
5.319
2.1
28.703
11.4
0.087
330.95
207.11
100
60.011
29
147.1
71
3.296
1.6
123.33
59.6
120.96
58.4
26.138
12.6
-0.9
-0.4
-0.651
-0.3
24.587
11.9
2.154
1
22.763
11
0.069
330.95
194.52
100
55.906
28.7
138.62
71.3
5.863
3
112.45
57.8
116
59.6
22.62
11.6
-1.062
-0.5
-0.456
-0.2
21.102
10.8
3.024
1.6
16.522
8.5
0.05
330.95
202.87
100
59.27
29.2
143.6
70.8
5.277
2.6
119.87
59.1
121.48
59.9
22.115
10.9
0.087
0.04
-0.306
-0.2
21.897
10.8
3.316
1.6
16.582
8.2
0.05
330.95
225.54
100
57.843
25.6
167.7
74.4
4.343
1.9
136.76
60.6
132.61
58.8
35.092
15.6
-1.426
-0.6
-0.026
-0.01
33.641
14.9
4.412
2
27.23
12.1
0.082
330.95
204.39
100
56.865
27.8
147.52
72.2
6.001
2.9
109.46
53.6
107.67
52.7
39.85
19.5
0.374
0.2
-1.176
-0.6
39.047
19.1
8.727
4.3
30.769
15.1
0.093
330.95
218.66
100
64.519
29.5
154.14
70.5
3.703
1.7
119.66
54.7
121.93
55.8
32.211
14.7
-2.448
-1.1
-1.181
-0.5
28.582
13.1
3.406
1.6
23.88
10.9
0.072
330.95
225.79
100
60.383
26.7
165.4
73.3
6.365
2.8
143.4
63.5
147.95
65.5
17.455
7.7
-0.72
-0.3
-0.02
-0.009
16.714
7.4
0.701
0.3
13.606
6
0.041
330.95
229.1
100
56.3
24.6
172.8
75.4
4.8
2.1
133.1
58.1
129.6
56.6
43.2
18.9
-1.3
-0.6
-2.9
-1.3
39
17
5.8
2.5
27.8
12.1
0.08
331
228.6
100
72.9
31.9
155.6
68.1
1.3
0.6
123.6
54.1
121.4
53.1
34.3
15
-2.4
-1.05
-1.1
-0.5
30.8
13.5
4.9
2.1
25.9
11.3
0.08
331
217.1
100
58.7
27
158.4
73
5.4
2.5
129.8
59.8
126.9
58.5
31.5
14.5
-1.7
-0.8
-0.7
-0.3
29
13.4
4.2
1.9
21.3
9.8
0.06
331
196.5
100
47.1
24
149.4
76
4.7
2.4
126.9
64.6
129.8
66.1
19.6
10
-3
-1.5
-1.1
-0.6
15.4
7.8
1.6
0.8
11.4
5.8
0.03
331
200.4
100
50.9
25.4
149.5
74.6
4.3
2.1
118.4
59.1
115
57.4
34.5
17.2
-3
-1.5
-1.7
-0.8
29.8
14.9
4.6
2.3
21.5
10.7
0.06
331
266.9
100
82.8
31
184
68.9
4.2
1.6
148
55.5
149.6
56.1
34.5
12.9
-3.7
-1.4
-3.4
-1.3
27.5
10.3
3.4
1.3
21.3
8
0.06
331
240.5
100
59.4
24.7
181.2
75.3
7.2
3
154
64
158.6
65.9
22.5
9.4
-4
-1.7
0.2
0.08
18.7
7.8
3.6
1.5
15.3
6.4
0.05
331
260.6
100
59.7
22.9
200.9
77.1
4.6
1.8
160.5
61.6
158.9
61
42.1
16.2
-3.8
-1.5
0.9
0.3
39.1
15
5.7
2.2
23.2
8.9
0.07
331
244.7
100
66.2
27.1
178.5
72.9
3.5
1.4
145
59.3
149.7
61.2
28.8
11.8
-5.4
-2.2
-0.5
-0.2
22.8
9.3
3.1
1.3
16.9
6.9
0.05
331
225
100
50.6
22.5
174.4
77.5
3.9
1.7
147.1
65.4
146.1
64.9
28.3
12.6
-5.2
-2.3
-3.8
-1.7
19.2
8.5
2.7
1.2
15.9
7.1
0.05
331
226.6
100
53.5
23.6
173.1
76.4
6.5
2.9
141.1
62.3
147.1
64.9
26
11.5
-5.6
-2.5
-0.5
-0.2
19.9
8.8
3.3
1.5
13.8
6.1
0.04
331
266.2
100
67.8
25.5
198.4
74.5
—
0
162.2
60.9
161.6
60.7
36.8
13.8
-5.8
-2.2
-2.2
-0.8
28.9
10.9
4.1
1.5
18.9
7.1
0.06
331
257.3
100
62.4
24.3
194.9
75.7
—
0
157.6
61.3
157.1
61.1
37.8
14.7
-5.6
-2.2
—
0
32.1
12.5
5.1
2
20.4
7.9
0.06
331
286.9
95.4
191.5
—
163.3
166.1
25.4
-6.3
-2.9
16.2
-7.2
16.1
0.05
331
255.9
65.4
190.5
3.4
149.6
152.1
38.3
-5.9
—
32.4
12.2
14.7
0.04
331
265.4
65.8
199.6
—
174.2
171.7
27.8
-6.8
-3.6
17.4
2.5
11
0.03
331
226.3
55.1
171.2
—
134.7
135.2
36
-7.5
3.3
31.7
7.4
18.3
0.06
331
259.2
82.6
176.6
—
153.8
182.9
-6.3
-8.5
-0.3
-15.5
1.5
-17.9
-0.05
331
233.1
59.2
174
—
155.8
155.7
18.2
-8.1
0.9
11
3.5
6.2
0.02
331
239.5
65.2
174.2
—
163.9
166.1
8.2
-8.3
17
16.9
5.1
10.5
0.03
331
207.3
56.1
151.2
—
127.5
129.4
21.8
-8.9
5.2
18.1
3.6
14.5
0.04
331
132.6
26.9
105.7
—
157.7
163.9
-58.3
-9.7
5.7
-62.4
-2.3
-59.9
-0.18
331
231.3
54.7
176.5
—
150.6
150.7
25.8
-9.6
0.8
17.1
1.7
15.7
0.05
331
275.1
98.1
177.1
—
118
121.8
55.2
-10.5
-0.1
44.7
3.4
41.1
0.12
331
180.6
48.8
131.9
—
111.7
114.4
17.4
-6.7
5.3
16
2
14.1
0.04
331
263
120.2
142.8
—
122.5
116.8
26
0.6
3.4
30
1.7
28.6
0.09
331
184
51.7
132.3
—
109.5
113.7
18.6
1.1
2.5
22.1
2.8
18.9
0.06
331
169.1
43.6
125.5
—
93.6
92.7
32.7
1.8
3.2
37.8
6.5
31.6
0.1
331
171.8
47.9
123.9
—
105.1
106.4
17.5
0.1
2.7
20.3
2.9
17.2
0.05
330.9
167.8
36.1
131.7
—
131.6
130.4
1.3
3.4
12.7
17.4
2.1
15.3
0.05
330.9
163.1
51.7
111.4
—
91.6
92.9
18.5
4.9
4.9
28.3
4
24.2
0.07
330.9
171.1
50.3
120.8
—
91.8
90.2
30.6
5.4
2
38
6.1
32.2
0.1
331
141.9
42.2
99.6
—
85.9
87.7
11.9
5.6
1.1
18.7
2.7
15.7
0.05
330.9
156.7
47.7
109
—
95.7
95.6
13.4
6.1
13.1
32.7
6.2
26.2
0.08
330.9