Guangxi Liugong Statements
00
Guangxi Liugong 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
6 078.25
100
4 796.22
78.9
1 282.02
21.1
231.59
3.8
752.89
12.4
973.03
16
308.99
5.1
-126.83
-2.09
4.279
0.07
281.87
4.6
69.509
1.1
212.35
3.5
0.1
2 130.7
7 243.64
100
5 719.77
79
1 523.86
21
252.02
3.5
958.91
13.2
1 238.04
17.1
285.83
3.9
84.95
1.2
5.103
0.07
380.07
5.2
84.966
1.2
298.89
4.1
0.139
2 156.87
7 792.22
100
6 368.27
81.7
1 423.95
18.3
198.93
2.6
837.8
10.8
998.39
12.8
425.56
5.5
-7.287
-0.09
7.961
0.1
431.98
5.5
108.11
1.4
315.06
4
0.16
1 969.14
6 446.1
100
5 294.41
82.1
1 151.7
17.9
227.79
3.5
883.05
13.7
1 092.05
16.9
59.651
0.9
-25.846
-0.4
1.205
0.02
37.67
0.6
0.268
0.004
13.32
0.2
0.007
1 873.18
6 266.95
100
5 234.47
83.5
1 032.48
16.5
193.8
3.1
754.96
12
923.72
14.7
108.76
1.7
28.949
0.5
5.18
0.08
150.76
2.4
40.146
0.6
106.57
1.7
0.053
2 024.42
7 031.03
100
6 001.88
85.4
1 029.15
14.6
165.21
2.3
620
8.8
762.49
10.8
266.66
3.8
5.148
0.07
12.357
0.2
284.26
4
51.143
0.7
224.81
3.2
0.11
2 036.64
6 735.65
100
5 627.74
83.6
1 107.91
16.4
160.25
2.4
655.42
9.7
798.44
11.9
309.48
4.6
-3.094
-0.05
3.287
0.05
317.48
4.7
51.745
0.8
254.63
3.8
0.13
1 958.69
8 937.7
100
7 359.85
82.3
1 577.85
17.7
307.03
3.4
1 069.03
12
1 366.37
15.3
211.48
2.4
-48.653
-0.5
18.329
0.2
183.55
2.1
24.482
0.3
106.19
1.2
0.072
1 475.24
5 824.04
100
4 821.18
82.8
1 002.87
17.2
130.71
2.2
768.74
13.2
870.95
15
131.92
2.3
29.708
0.5
3.042
0.05
166.37
2.9
43.1
0.7
135.24
2.3
0.27
500.92
8 139.62
100
6 724.38
82.6
1 415.23
17.4
161.47
2
845.76
10.4
958.99
11.8
456.24
5.6
62.149
0.8
7.667
0.09
530.87
6.5
117.42
1.4
395.35
4.9
0.162
2 433.61
7 731.8
100
6 443
83.3
1 288.8
16.7
108.7
1.4
742.3
9.6
829.4
10.7
459.4
5.9
35.5
0.5
1.3
0.02
496.7
6.4
89.9
1.2
417.5
5.4
0.28
1 491.2
6 095.5
100
4 860.7
79.7
1 234.8
20.3
139.8
2.3
792.9
13
883.8
14.5
351
5.8
33.1
0.5
-1.1
-0.02
383.9
6.3
42.1
0.7
335.7
5.5
0.23
1 475.9
5 357.7
100
4 319
80.6
1 038.6
19.4
127.2
2.4
579.1
10.8
627.1
11.7
411.6
7.7
-47.8
-0.9
8.1
0.2
373.3
7
54.2
1
317.2
5.9
0.21
1 475.9
7 069.5
100
5 688.4
80.5
1 381.1
19.5
160.7
2.3
670.3
9.5
811.1
11.5
570.1
8.1
20.2
0.3
25.4
0.4
618.5
8.7
100.7
1.4
508.9
7.2
0.34
1 475.9
4 479.8
100
3 556.9
79.4
923
20.6
91.9
2.1
542.6
12.1
586.7
13.1
336.2
7.5
-108.9
-2.4
0.3
0.007
226.7
5.1
59.9
1.3
169.6
3.8
0.11
1 475.9
4 958.3
100
3 853.5
77.7
1 104.8
22.3
127.6
2.6
831.5
16.8
915.5
18.5
189.2
3.8
0.7
0.01
-8.7
-0.2
181.4
3.7
49.9
1
135.4
2.7
0.09
1 475.4
4 088.1
100
3 048.4
74.6
1 039.7
25.4
105.2
2.6
642.9
15.7
724
17.7
315.7
7.7
-27.1
-0.7
0.7
0.02
292.2
7.1
57.1
1.4
221
5.4
0.15
1 476.1
5 265.5
100
4 079.9
77.5
1 185.6
22.5
136
2.6
614.9
11.7
756.7
14.4
428.9
8.1
17.4
0.3
4
0.08
449.3
8.5
59.5
1.1
356.5
6.8
0.24
1 478.1
4 865.4
100
3 758.3
77.2
1 107.1
22.8
95.2
2
622.3
12.8
709.6
14.6
397.6
8.2
-15
-0.3
2.3
0.05
385
7.9
67.6
1.4
304.3
6.3
0.21
1 474.1
4 619.2
100
3 604.9
78
1 014.3
22
54.4
1.2
722
15.6
910.3
19.7
104
2.3
-17.2
-0.4
-9
-0.2
89.8
1.9
12.5
0.3
75
1.6
0.05
1 462.8
3 711.4
100
2 882.7
77.7
828.7
22.3
160.3
4.3
463.3
12.5
648
17.5
180.7
4.9
-32.1
-0.9
14.6
0.4
163.5
4.4
36
1
119.4
3.2
0.08
1 462.8
5 281.5
100
4 089.7
77.4
1 191.8
22.6
—
0
544.1
10.3
785.6
14.9
406.2
7.7
-22
-0.4
1.4
0.03
395
7.5
62.2
1.2
306.2
5.8
0.21
1 478.9
4 472.7
100
3 480.7
77.8
992
22.2
—
0
567.3
12.7
608.7
13.6
383.3
8.6
-1.9
-0.04
4.2
0.09
385.2
8.6
81.8
1.8
289.6
6.5
0.2
1 462.8
3 233.7
100
2 538.6
78.5
695.2
21.5
28.8
0.9
581.6
18
640.3
19.8
54.8
1.7
16.3
0.5
-0.7
-0.02
76.1
2.4
31.3
1
43.7
1.4
0.03
1 462.8
2 812.6
100
2 194.2
78
618.4
22
90.1
3.2
379.1
13.5
512.8
18.2
105.6
3.8
-5.7
-0.2
3.9
0.1
101.2
3.6
50.5
1.8
43.7
1.6
0.03
1 462.8
3 272.8
100
2 521.6
77
751.2
23
—
0
381.5
11.7
553.4
16.9
197.9
6
-7
-0.2
-0.5
-0.02
189.8
5.8
34.4
1.1
140.6
4.3
0.1
1 478.9
2 619.4
100
2 021.3
77.2
598.1
22.8
—
0
387.2
14.8
450.8
17.2
147.3
5.6
-9.7
-0.4
9.8
0.4
147.5
5.6
28.9
1.1
119
4.5
0.08
1 462.8
1 978.8
100
1 518.4
76.7
460.4
23.3
—
0
359.9
18.2
469.7
23.7
-9.3
-0.5
-30.3
-1.5
85.6
4.3
70.9
3.6
28.6
1.4
43
2.2
0.03
1 462.8
1 398.6
100
1 055.4
75.5
343.2
24.5
—
0
330.6
23.6
331.6
23.7
11.5
0.8
-29.7
-2.1
19.8
1.4
1.5
0.1
11.7
0.8
-9.7
-0.7
-0.01
1 462.8
1 511.8
100
1 114.4
73.7
397.3
26.3
—
0
387.1
25.6
406.6
26.9
-9.2
-0.6
-29.5
-2
62.6
4.1
8
0.5
7.4
0.5
1
0.07
—
1 462.8
2 116.3
100
1 645.4
77.7
470.8
22.2
—
0
328.7
15.5
399.8
18.9
71.1
3.4
-50.2
-2.4
16.8
0.8
37.6
1.8
22.7
1.1
15
0.7
0.01
1 462.8
1 607.1
100
1 181.8
73.5
425.3
26.5
—
0
367.2
22.8
468.7
29.2
-43.4
-2.7
-33.9
-2.1
47.8
3
-29.5
-1.8
-28.2
-1.8
-1.2
-0.07
—
1 462.8
1 358.7
100
1 030.5
75.8
328.2
24.2
—
0
350.7
25.8
399.6
29.4
-71.4
-5.3
-53.4
-3.9
51
3.8
-73.7
-5.4
-9.2
-0.7
-64.2
-4.7
-0.04
1 462.8
1 818.8
100
1 378.6
75.8
440.2
24.2
—
0
406.8
22.4
395.2
21.7
45
2.5
-37.1
-2.04
25.7
1.4
33.6
1.8
20.2
1.1
13.3
0.7
0.01
1 462.8
1 871.1
100
1 408.8
75.3
462.3
24.7
—
0
333.4
17.8
309.9
16.6
152.5
8.2
-72.5
-3.9
41
2.2
121
6.5
47.8
2.6
73.4
3.9
0.05
1 462.8
2 423.2
100
1 933.4
79.8
489.8
20.2
—
0
454
18.7
494.3
20.4
-4.5
-0.2
-23
-0.9
64.3
2.7
36.8
1.5
20.4
0.8
19.1
0.8
0.01
1 462.8
2 224.7
100
1 741.3
78.3
483.4
21.7
—
0
382.6
17.2
398.3
17.9
85.1
3.8
-88.4
-4
41.6
1.9
38.2
1.7
20.1
0.9
19.2
0.9
0.01
1 462.8
2 746.8
100
2 178.7
79.3
568.2
20.7
—
0
462.9
16.9
510.1
18.6
58
2.1
-30.8
-1.1
25.5
0.9
52.8
1.9
17.8
0.6
34.9
1.3
0.02
1 462.8
2 898.8
100
2 239.1
77.2
659.6
22.8
—
0
390.7
13.5
462.2
15.9
197.4
6.8
-41.2
-1.4
12.8
0.4
169
5.8
45.3
1.6
125.3
4.3
0.09
1 462.8
3 310.4
100
2 632.6
79.5
677.9
20.5
—
0
508.4
15.4
676.3
20.4
1.5
0.05
-25.2
-0.8
54.3
1.6
30.7
0.9
-18.4
-0.6
52.6
1.6
0.04
1 462.8
2 637.7
100
2 114.8
80.2
522.9
19.8
—
0
378.7
14.4
435.7
16.5
87.2
3.3
-51.4
-1.9
12.5
0.5
48.2
1.8
27.1
1
21.5
0.8
0.01
1 462.8