Lifecome Statements
00
Lifecome 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
167.63
193.32
-25.692
6.492
11.177
3.419
-29.111
-9.926
-0.056
-39.166
0.592
-39.415
-0.261
151.19
129.85
120.36
9.493
7.518
8.866
41.151
-31.658
-2.57
-4.175
-38.367
-1.916
-36.52
-0.242
151.19
100.19
100
88.404
88.2
11.787
11.8
5.61
5.6
10.893
10.9
36.24
36.2
-24.453
-24.4
13.883
13.9
0.061
0.06
-10.51
-10.5
-0.093
-0.09
-10.145
-10.1
-0.067
151.19
95.782
100
107.08
111.8
-11.303
-11.8
3.412
3.6
12.833
13.4
41.104
42.9
-52.407
-54.7
-2.826
-3
-0.254
-0.3
-55.487
-57.9
-0.858
-0.9
-54.162
-56.5
-0.391
138.49
89.802
100
101.45
113
-11.649
-13
6.078
6.8
8.01
8.9
14.107
15.7
-25.756
-28.7
-9.354
-10.4
-0.05
-0.06
-35.16
-39.2
-3.725
-4.1
-31.244
-34.8
-0.201
155.42
81.579
100
78.567
96.3
3.013
3.7
6.55
8
12.754
15.6
30.066
36.9
-27.054
-33.2
-5.28
-6.5
-0.007
-0.009
-32.341
-39.6
-4.686
-5.7
-27.618
-33.9
-0.18
153.25
62.687
100
55.845
89.1
6.842
10.9
5.785
9.2
5.994
9.6
11.08
17.7
-4.238
-6.8
-6.845
-10.9
-0.04
-0.06
-11.123
-17.7
-2.119
-3.4
-8.914
-14.2
-0.059
151.19
111.24
100
109.16
98.1
2.077
1.9
4.932
4.4
12.116
10.9
18.595
16.7
-16.518
-14.8
-9.548
-8.6
0.758
0.7
-25.297
-22.7
-4.983
-4.5
-20.072
-18.04
-0.126
159.24
78.306
100
63.879
81.6
14.427
18.4
7.309
9.3
8.782
11.2
16.389
20.9
-1.962
-2.5
-11.13
-14.2
-0.002
-0.002
-13.093
-16.7
-0.478
-0.6
-12.537
-16.01
-0.083
151.19
82.914
100
65.393
78.9
17.521
21.1
6.299
7.6
8.731
10.5
16.145
19.5
1.376
1.7
3.183
3.8
0.002
0.002
4.56
5.5
0.369
0.4
4.163
5
0.024
172.84
90.9
100
68.3
75.1
22.6
24.9
6.3
6.9
8.2
9
14.5
16
8.1
8.9
-6.6
-7.3
—
0
1.5
1.7
-0.8
-0.9
2.4
2.6
0.02
155.4
67.2
100
65.4
97.3
1.7
2.5
3.2
4.8
2.3
3.4
3.7
5.5
-1.9
-2.8
-0.5
-0.7
0.5
0.7
-1.8
-2.7
-1.5
-2.2
—
0
—
153.4
62.9
100
42.3
67.2
20.7
32.9
6.5
10.3
7.6
12.1
13.8
21.9
6.8
10.8
1.8
2.9
—
0
8.6
13.7
1.2
1.9
7.4
11.8
0.05
147.5
95.5
100
55.5
58.1
40
41.9
6.4
6.7
9.5
9.9
16.1
16.9
24
25.1
1.9
2
—
0
25.9
27.1
3.2
3.4
22.7
23.8
0.16
137.2
82.5
100
55.2
66.9
27.3
33.1
3.8
4.6
9.5
11.5
13.4
16.2
14
17
1.9
2.3
—
0
15.8
19.2
2.6
3.2
13.2
16
0.08
156
83.3
100
51.1
61.3
32.2
38.7
3.8
4.6
11.5
13.8
14.5
17.4
17.6
21.1
9.4
11.3
-0.8
-1
26.2
31.5
4.9
5.9
21.7
26.1
0.14
156
76.9
100
54.6
71
22.2
28.9
6.6
8.6
7.5
9.8
13.9
18.1
8.3
10.8
2.2
2.9
-0.1
-0.1
10.4
13.5
0.4
0.5
9.8
12.7
0.06
156
75.8
100
53.4
70.4
22.4
29.6
3.9
5.1
9.1
12
12.5
16.5
9.9
13.1
8.3
10.9
—
0
18.3
24.1
3.5
4.6
14.7
19.4
0.09
156
67.8
100
48.1
70.9
19.7
29.1
4.2
6.2
6.8
10
8.3
12.2
11.5
17
-0.3
-0.4
-0.1
-0.1
11
16.2
0.3
0.4
10.8
15.9
0.07
156
90.6
100
64
70.6
26.7
29.5
4.3
4.7
10.9
12
15
16.6
11.6
12.8
4.9
5.4
—
0
16.7
18.4
1.7
1.9
15
16.6
0.1
156
85.6
100
55.5
64.8
30.1
35.2
4.2
4.9
7.3
8.5
10.7
12.5
19.4
22.7
2.2
2.6
-0.1
-0.1
21.5
25.1
3.2
3.7
18.4
21.5
0.12
156
78.7
100
51.2
65.1
27.5
34.9
—
0
12.2
15.5
12.1
15.4
15.4
19.6
11.4
14.5
—
0
26.8
34.1
4
5.1
22.8
29
0.15
156
89.3
100
59.7
66.9
29.6
33.1
—
0
10.3
11.5
7
7.8
22.6
25.3
-0.5
-0.6
—
0
22.1
24.7
3.5
3.9
18.6
20.8
0.12
156
86.9
61.1
25.7
3.4
7.9
6.9
18.9
1.9
-4
16.8
2.5
14.2
0.1
143.2
102.3
59
43.3
3.7
10
12.9
30.3
-2.5
1.1
28.9
4
24.9
0.16
156
89.1
52
37.1
—
5.5
13.4
23.7
-0.9
0.5
23.3
3
20.2
0.15
132.5
97.1
56.5
40.7
—
10.2
10.6
30.1
-0.9
2.1
31.3
4.8
26.5
0.23
117
94.6
70.1
24.6
—
13.2
12.4
12.2
1.1
0.3
13.6
0.8
12.7
0.11
117
83.2
51.9
31.4
—
9.3
9.3
22
0.1
1.2
23.3
4
19.3
0.16
117
108.5
59.7
48.7
—
15.1
15.4
33.4
0.5
1
34.9
5.5
29.5
0.25
117
115.1
67.4
47.7
—
10.8
11.2
36.5
-1.5
1.4
36.4
5.6
30.9
0.26
117