Hunan Jiudian Statements
30
Hunan Jiudian 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
675.22
154.91
520.31
66.345
311.8
376.14
144.17
-1.542
-0.516
142.11
29.749
112.36
0.319
351.82
715.84
100
154.79
21.6
561.06
78.4
48.41
6.8
388.14
54.2
434.85
60.7
126.21
17.6
0.663
0.09
9.586
1.3
136.48
19.1
15.746
2.2
120.74
16.9
0.357
338.54
501.87
100
131.58
26.2
370.29
73.8
42.598
8.5
251.17
50
284.85
56.8
85.443
17
0.418
0.08
0.013
0.003
85.874
17.1
8.984
1.8
76.891
15.3
0.224
342.94
727.04
100
177.98
24.5
549.06
75.5
72.731
10
428.7
59
487.18
67
61.877
8.5
-1.623
-0.2
-0.506
-0.07
59.748
8.2
-1.563
-0.2
61.311
8.4
0.19
323.28
568.21
100
127.11
22.4
441.11
77.6
44.621
7.9
309.88
54.5
352.58
62.1
88.531
15.6
-3.703
-0.7
-0.652
-0.1
84.176
14.8
5.554
1
78.622
13.8
0.235
335.2
581.9
100
138.83
23.9
443.06
76.1
49.619
8.5
308.49
53
355.76
61.1
87.303
15
-3.497
-0.6
0.175
0.03
83.98
14.4
10.179
1.7
73.801
12.7
0.225
328.57
449.06
100
99.632
22.2
349.43
77.8
34.29
7.6
250.8
55.8
283.84
63.2
65.59
14.6
-3.169
-0.7
-0.105
-0.02
62.316
13.9
6.35
1.4
55.966
12.5
0.17
328.56
498.06
100
119.43
24
378.63
76
55.554
11.2
279.85
56.2
337.84
67.8
40.791
8.2
-2.845
-0.6
0.708
0.1
38.655
7.8
3.621
0.7
35.034
7
0.106
329.03
397.86
100
86.617
21.8
311.25
78.2
34.897
8.8
213.25
53.6
245.71
61.8
65.538
16.5
-2.888
-0.7
-0.704
-0.2
61.946
15.6
5.551
1.4
56.395
14.2
0.172
328.55
453.63
100
98.529
21.7
355.1
78.3
31.961
7
247.43
54.5
279.69
61.7
75.413
16.6
-3.784
-0.8
-0.518
-0.1
71.127
15.7
4.757
1
66.369
14.6
0.202
328.55
278.1
100
66.4
23.9
211.7
76.1
23.9
8.6
143.2
51.5
157.2
56.5
54.5
19.6
-0.9
-0.3
0.9
0.3
54.5
19.6
8
2.9
46.4
16.7
0.2
234.7
321.3
100
86.8
27
234.5
73
22
6.8
182.9
56.9
201.9
62.8
32.6
10.1
-1.1
-0.3
—
0
31.5
9.8
4.4
1.4
27.1
8.4
0.12
234.7
263.5
100
63.9
24.3
199.6
75.7
25.1
9.5
154.1
58.5
173.9
66
25.7
9.8
-1
-0.4
-0.6
-0.2
24.1
9.1
1.7
0.6
22.4
8.5
0.1
234.7
232.8
100
56.6
24.3
176.3
75.7
19.6
8.4
127.9
54.9
146.7
63
29.6
12.7
-1.3
-0.6
-0.2
-0.09
28
12
2.3
1
25.7
11
0.11
234.7
160.5
100
52.9
33
107.5
67
15
9.3
85.9
53.5
98.8
61.6
8.8
5.5
-1.5
-0.9
—
0
7.3
4.5
0.2
0.1
7.1
4.4
0.03
234.7
264.6
100
79.8
30.2
184.8
69.8
31.8
12
140.5
53.1
163.7
61.9
21.1
8
-1.6
-0.6
-2.7
-1.02
16.7
6.3
-0.5
-0.2
17.2
6.5
0.07
234.7
233.3
100
73
31.3
160.3
68.7
31.7
13.6
112.1
48
142.3
61
18
7.7
-1.2
-0.5
-1
-0.4
15.8
6.8
6.4
2.7
9.3
4
0.04
234.7
247.7
100
90.9
36.7
156.9
63.3
31.5
12.7
109.9
44.4
140.3
56.6
16.5
6.7
-0.8
-0.3
-0.4
-0.2
15.4
6.2
-2.7
-1.09
18.1
7.3
0.08
234.7
178.4
100
68.4
38.3
110
61.7
14.9
8.4
84.5
47.4
98.4
55.2
11.7
6.6
-0.6
-0.3
0.1
0.06
11
6.2
0.6
0.3
10.4
5.8
0.04
234.7
240
100
96
40
144
60
20.9
8.7
94.8
39.5
111.1
46.3
33
13.8
-0.2
-0.08
-2.3
-1
30.5
12.7
3
1.3
27.6
11.5
0.12
234.7
200.8
100
80.2
39.9
120.6
60.1
17.7
8.8
86.4
43
104.8
52.2
15.8
7.9
0.8
0.4
0.7
0.3
17.3
8.6
0.8
0.4
16.5
8.2
0.07
234.7
191.9
100
82.5
43
109.5
57.1
11
5.7
84.9
44.2
93.5
48.7
16
8.3
0.3
0.2
—
0
16.2
8.4
1.1
0.6
15.1
7.9
0.07
230.6
168.6
100
75.2
44.6
93.4
55.4
7.9
4.7
69.3
41.1
78.4
46.5
15
8.9
0.5
0.3
-0.1
-0.06
15.4
9.1
2.6
1.5
12.8
7.6
0.05
234.7
184.6
81.6
103
28.6
52
78.8
24.1
0.3
0.2
24.7
2.5
22.2
0.09
234.7
134.9
69.6
65.3
—
41.6
42.4
22.9
-0.3
1.4
23.9
2.2
21.8
0.12
176
125.2
64.7
60.6
—
43.7
44
16.5
-0.1
-0.3
16.1
1.7
14.4
0.08
176
89.8
47.3
42.5
—
31
31
11.5
-0.1
0.8
12.3
2.1
10.1
0.06
176
121.7
59.5
62.2
—
33.7
32.9
29.3
-0.3
1.3
30.2
4.1
26.1
0.15
178.1
93.1
45.7
47.4
—
34.3
34.3
13.1
-0.4
-0.3
12.4
0.9
11.5
0.07
176