Chengdu Kanghong Statements
00
Chengdu Kanghong 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
1 078.41
121.22
957.19
88.25
533.39
609.68
347.51
17.363
-3.692
361.13
64.625
300.02
0.326
919.46
1 035.57
129.85
905.72
101.44
553.89
641.43
264.29
30.269
-8.324
286.24
43.724
246.01
0.268
919.46
884.84
100
113.53
12.8
771.31
87.2
68.663
7.8
395.77
44.7
448.73
50.7
322.58
36.5
13.41
1.5
-1.153
-0.1
334.84
37.8
57.645
6.5
279.33
31.6
0.304
919.46
757.46
100
112.92
14.9
644.54
85.1
139.31
18.4
404.88
53.5
532.63
70.3
111.91
14.8
33.786
4.5
9.739
1.3
155.43
20.5
39.582
5.2
141.97
18.7
0.154
919.46
868.18
100
100.53
11.6
767.64
88.4
102.52
11.8
453.78
52.3
539.26
62.1
228.38
26.3
20.18
2.3
-0.88
-0.1
247.68
28.5
31.615
3.6
217.61
25.1
0.237
919.46
868.18
100
113.67
13.1
754.51
86.9
77.448
8.9
442.06
50.9
504.4
58.1
250.12
28.8
19.146
2.2
6.545
0.8
275.81
31.8
38.408
4.4
239.85
27.6
0.261
919.46
895.21
100
109.39
12.2
785.82
87.8
54.728
6.1
409.39
45.7
443.87
49.6
341.96
38.2
9.896
1.1
-0.476
-0.05
351.38
39.3
54.88
6.1
297.24
33.2
0.323
919.46
760.57
100
93.83
12.3
666.74
87.7
426.38
56.1
394.72
51.9
994.09
130.7
-327.35
-43.04
20.185
2.7
18.83
2.5
-288.33
-37.9
-56.273
-7.4
-232.06
-30.5
-0.252
919.46
944.91
100
103.76
11
841.15
89
136.95
14.5
513.67
54.4
630.04
66.7
211.11
22.3
13.674
1.4
19.979
2.1
244.76
25.9
12.112
1.3
232.65
24.6
0.253
920.83
985.32
100
111.02
11.3
874.31
88.7
247.59
25.1
483.58
49.1
712.52
72.3
161.79
16.4
19.338
2
1.73
0.2
182.86
18.6
-4
-0.4
186.86
19
0.203
919.46
914.5
100
97.1
10.6
817.5
89.4
197.4
21.6
391.2
42.8
568.6
62.2
248.8
27.2
7.6
0.8
-2.3
-0.3
254.1
27.8
20.5
2.2
233.6
25.5
0.25
919.5
947.5
100
116
12.2
831.4
87.7
1 519.4
160.4
546.3
57.7
2 044.5
215.8
-1 213
-128.02
23.8
2.5
-21.6
-2.3
-1 210.8
-127.8
-361.9
-38.2
-848.9
-89.6
-0.96
881.7
954.6
100
109.2
11.4
845.4
88.6
53.5
5.6
534
55.9
567.5
59.4
278
29.1
16.5
1.7
-2
-0.2
292.4
30.6
48
5
244.5
25.6
0.28
876.6
760.6
100
81.6
10.7
679
89.3
58.1
7.6
470.6
61.9
513.1
67.5
166
21.8
15.4
2
2.7
0.4
184
24.2
26
3.4
158
20.8
0.18
864.1
632.7
100
68.8
10.9
564
89.1
45
7.1
339.7
53.7
368.1
58.2
195.8
30.9
5.3
0.8
13.7
2.2
214.8
33.9
38.2
6
176.6
27.9
0.2
883
847.8
100
90.5
10.7
757.3
89.3
99.5
11.7
524.4
61.9
602.5
71.1
154.8
18.3
16.6
2
10.1
1.2
181.5
21.4
15.6
1.8
165.9
19.6
0.19
873.5
890.9
100
79.7
8.9
811.2
91.1
87.6
9.8
508.4
57.1
577.2
64.8
234
26.3
13.4
1.5
8.8
1
256.2
28.8
44.3
5
212
23.8
0.24
873.6
801.7
100
70.3
8.8
731.4
91.2
53.4
6.7
559.4
69.8
597.2
74.5
134.2
16.7
15.1
1.9
-3
-0.4
146.4
18.3
17.1
2.1
129.3
16.1
0.15
871.5
717
100
64.8
9
652.2
91
46.4
6.5
379.9
53
408.6
57
243.6
34
9
1.3
-1.6
-0.2
251
35
40
5.6
211
29.4
0.24
875.6
735
100
77
10.5
658
89.5
79
10.7
413.4
56.2
470
63.9
188
25.6
23.5
3.2
-9.2
-1.3
202.7
27.6
14.2
1.9
188.5
25.6
0.22
875.6
799.2
100
69.3
8.7
729.8
91.3
63.8
8
468.7
58.6
518.5
64.9
211.3
26.4
18.6
2.3
-3.3
-0.4
226.7
28.4
30.5
3.8
196.2
24.5
0.22
875.6
683.3
100
58.7
8.6
624.6
91.4
—
0
562.4
82.3
543.5
79.5
81.1
11.9
27.7
4.1
17.1
2.5
125.8
18.4
21.5
3.1
104.3
15.3
0.12
876.5
700
100
67.5
9.6
632.5
90.4
—
0
404.8
57.8
391.1
55.9
241.4
34.5
4.7
0.7
-1.8
-0.3
244.3
34.9
38.3
5.5
206
29.4
0.24
873.8
687.1
82.1
605
105.3
255.5
295.1
309.8
22.2
-14.9
287.9
59.4
228.5
0.26
873.8
730.2
76.2
654
31
424.7
453.5
200.5
13.6
-6.1
208
25.4
182.6
0.21
876.5
727.2
85.2
642
—
563.4
559.9
82.1
14.4
-2.5
93.9
12.5
81.5
0.09
868.5
642
73.6
568.4
—
401.5
404.9
163.5
10.1
-0.4
173.2
21.6
151.6
0.17
868.5
709.5
84.3
625.2
—
448.4
444.8
180.4
13.5
16.8
205.1
17.2
186.2
0.21
869.1
666.1
69.4
596.8
—
453
453.8
142.9
9.4
1.2
153.5
19.8
132.4
0.15
868.2
640.8
71
569.8
—
487.8
488.1
81.7
10.1
-0.7
91
15.1
76.2
0.09
868.3
523.6
64.7
458.9
—
343.3
346.7
112.2
6.6
-0.6
118.1
15.5
102
0.12
868.2
603.6
74
529.6
—
397.5
394.3
135.3
8.7
17.8
161.5
14.2
144.7
0.17
868.9
579.7
68.7
511
—
373
373.8
137.2
5.8
-1.2
141.8
19.9
121.1
0.14
868.9
490
61
429
—
368.3
367.2
61.9
7.9
0.9
70.7
11.4
59.9
0.07
868.9
401
54.6
346.4
—
265.5
270
76.4
4.6
1.4
82.4
13.9
68.2
0.09
780
545.1
69.2
475.8
—
352.3
349
126.9
5.6
-0.5
132
26.6
103.1
0.13
780
429.1
59.7
369.4
—
273.3
274.2
95.2
2.7
1.9
99.7
14.9
84.1
0.11
780