Zhuhai Statements
00
Zhuhai 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
1 385.76
1 063.31
322.45
15.843
148.78
159.9
162.55
-42.402
1.571
121.66
36.022
26.364
0.029
909.1
1 411.69
1 079.57
332.12
14.855
123.08
128.84
203.28
16.979
0.22
220.52
40.903
96.152
0.106
903.16
1 259.08
100
939.92
74.7
319.16
25.3
12.946
1
125.14
9.9
127.4
10.1
191.76
15.2
-47.397
-3.8
3.299
0.3
147.63
11.7
34.546
2.7
60.668
4.8
0.066
915.05
1 156.07
100
872.75
75.5
283.33
24.5
1.633
0.1
119.19
10.3
126.1
10.9
157.23
13.6
-3.368
-0.3
-2.474
-0.2
132.03
11.4
19.33
1.7
92.041
8
0.1
918.33
1 303.8
100
1 004.47
77
299.33
23
19.496
1.5
150.3
11.5
162.64
12.5
136.69
10.5
-29.765
-2.3
-2.614
-0.2
104.32
8
30.67
2.4
39.916
3.1
0.043
919.73
1 454.89
100
1 139.34
78.3
315.54
21.7
20.062
1.4
136.66
9.4
142.18
9.8
173.36
11.9
24.909
1.7
-0.087
-0.006
195.67
13.4
27.973
1.9
116.25
8
0.126
919.73
1 335.51
100
1 022.6
76.6
312.9
23.4
17.498
1.3
114.19
8.6
125.1
9.4
187.81
14.1
-41.785
-3.1
0.484
0.04
147.98
11.1
35.982
2.7
58.219
4.4
0.063
919.73
1 700.08
100
1 421.6
83.6
278.48
16.4
24.51
1.4
125.71
7.4
130.32
7.7
148.15
8.7
89.41
5.3
-24.139
-1.4
211.33
12.4
22.306
1.3
161.22
9.5
0.175
920.35
1 709.89
100
1 422.23
83.2
287.66
16.8
16.849
1
116.03
6.8
124.65
7.3
163.01
9.5
-23.424
-1.4
-24.77
-1.4
114.11
6.7
35.07
2.1
49.628
2.9
0.054
919.78
1 807.01
100
1 535.74
85
271.27
15
15.228
0.8
118.66
6.6
131.85
7.3
139.42
7.7
50.856
2.8
0.801
0.04
190.99
10.6
22.706
1.3
157.94
8.7
0.173
914.56
1 164.4
100
948.8
81.5
215.6
18.5
2.6
0.2
82
7
81.4
7
134.2
11.5
-19.4
-1.7
0.3
0.03
114.8
9.9
25.3
2.2
77.1
6.6
0.08
930.4
1 205.4
100
979.8
81.3
225.7
18.7
3.7
0.3
75.3
6.2
69
5.7
156.6
13
8
0.7
-12.4
-1.03
151.8
12.6
27.7
2.3
110.5
9.2
0.12
930.1
879.2
100
733.8
83.5
145.4
16.5
2.6
0.3
87.8
10
86.3
9.8
59.1
6.7
-16.9
-1.9
0.3
0.03
42.5
4.8
14
1.6
23.7
2.7
0.03
930.4
858.5
100
728.2
84.8
130.3
15.2
1.3
0.2
61.4
7.2
52.6
6.1
77.7
9.1
54.1
6.3
0.3
0.03
132.2
15.4
11.9
1.4
117.1
13.6
0.13
930.4
592.1
100
504.6
85.2
87.5
14.8
2.9
0.5
59.6
10.1
61
10.3
26.6
4.5
-7.1
-1.2
0.8
0.1
20.3
3.4
5.6
0.9
11.6
2
0.01
930.4
933.6
100
772.4
82.7
161.1
17.3
2.7
0.3
97.1
10.4
93.8
10
67.4
7.2
32.2
3.4
2.5
0.3
100.8
10.8
15.7
1.7
75.8
8.1
0.08
988.7
896.1
100
774.3
86.4
121.8
13.6
1.9
0.2
76.8
8.6
71.7
8
50.1
5.6
-11.6
-1.3
1
0.1
39.5
4.4
10
1.1
24.6
2.7
0.03
848.4
875.7
100
741.9
84.7
133.8
15.3
1.8
0.2
60.1
6.9
57.5
6.6
76.3
8.7
56.3
6.4
0.5
0.06
132.5
15.1
13.1
1.5
113.4
12.9
0.12
977
616.4
100
522.5
84.8
93.9
15.2
1.6
0.3
55.4
9
53.8
8.7
40.2
6.5
-21.3
-3.5
0.8
0.1
20.9
3.4
7.8
1.3
8.1
1.3
0.01
789.5
824.8
100
691.7
83.9
133.1
16.1
0.9
0.1
83.1
10.1
68.7
8.3
64.4
7.8
-18.9
-2.3
-6.7
-0.8
42.1
5.1
11
1.3
25.5
3.1
0.03
789.7
785.7
100
669.3
85.2
116.4
14.8
1.9
0.2
62
7.9
53
6.7
63.4
8.1
-19.3
-2.5
-1.2
-0.2
43.7
5.6
14.3
1.8
23.5
3
0.03
790.1
598.1
100
472.4
79
125.7
21
—
0
64.6
10.8
52.6
8.8
73.1
12.2
57
9.5
-6.4
-1.07
124
20.7
16.9
2.8
100.9
16.9
0.13
789.2
406.4
100
299.8
73.8
106.6
26.2
—
0
52.4
12.9
46.4
11.4
60.1
14.8
-24.1
-5.9
0.5
0.1
36.5
9
11
2.7
18.9
4.7
0.02
789.5
664.8
533.2
131.7
2.5
64.4
67
64.6
-19.2
3.2
48.4
8
29.2
0.04
789.5
449.9
345.2
104.8
—
62.1
52
52.8
-22
-0.9
29.7
11.7
13.1
0.02
789.5
452.6
350.4
102.3
—
49.5
43
59.2
42.9
-3.5
98.9
10.6
83.6
0.11
789.5
393
302.1
91
—
47.5
46.5
44.5
-22.4
5.4
27.5
7.6
15.3
0.02
789.5
444.5
322.9
121.6
—
58.1
61.4
60.2
-17.9
1.2
40.7
11.6
20.2
0.03
789.5
477.3
393.7
83.7
—
51.4
56.3
27.4
-14.2
7.9
21
6.8
11.1
0.01
789.5
522.4
428.2
94.2
—
52.9
65
29.2
23.1
3.5
55.3
7.8
47.9
0.06
789.5
356.9
269.4
87.5
—
48.2
46
41.4
-8.3
1.9
35
5.7
25
0.03
789.5
446.5
356.8
89.7
—
68.6
102.8
-13.1
29.4
3.2
19.5
-1.8
26.8
0.03
789.5
582.5
488.2
94.3
—
53.9
58.3
36
-23
3.1
16
9.9
2
—
789.5
547.3
441.5
105.8
—
54.3
64.4
41.4
29.3
5.8
75.4
4.6
69
0.09
789.5
446.4
363.2
83.2
—
49.3
49.3
33.9
-49.5
4.1
-11.5
6.1
-19.2
-0.02
789.5
646
556.4
89.7
—
57.9
44.5
45.1
-9.5
1.9
37.6
-5.1
44.9
0.06
789.5
625
538.1
86.9
—
48.7
59.7
27.2
-8.9
-0.5
17.8
17.2
-0.8
—
789.5
464.9
397.2
67.7
—
45.7
47.7
20
-28.2
2.7
-5.5
5.6
-12.3
-0.02
789.5
403.1
343.6
59.6
—
42
41.8
17.7
-31.7
1.4
-12.6
2.8
-14.7
-0.02
789.5
470.1
398.3
71.8
—
55.8
58.8
12.9
58.7
10.5
82.1
2.8
78.2
0.1
789.5
621.4
511.6
109.8
—
83
84.2
25.6
-20.9
1.1
5.8
5.5
0.5
—
789.5
307.3
271.9
35.4
—
21.2
22.9
12.5
-21.2
5.3
-3.4
3.1
-5.8
-0.01
789.5
244
210.7
33.3
—
21.4
21.4
11.9
6.1
1.1
19.1
1.2
19
0.02
789.5
237.3
206.9
30.4
—
45
32.8
-2.5
-2.1
2.3
-2.3
3.8
-4.9
-0.01
680.6