Grand Industrial Statements
00
Grand Industrial 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
25 038.08
24 865.06
173.02
4.598
167.61
156.02
17.001
-32.713
4.771
-10.984
7.294
-33.618
-0.066
508.94
22 638.36
22 617.3
21.061
5.313
107.74
93.363
-72.302
55.826
7.662
-8.869
6.006
-14.91
-0.029
511.25
17 517.7
100
17 420.73
99.4
96.97
0.6
2.663
0.02
129.8
0.7
118.75
0.7
-21.777
-0.1
55.924
0.3
0.113
0.0006
33.99
0.2
9.956
0.06
15.655
0.09
0.031
506.63
20 346.27
100
20 271.52
99.6
74.754
0.4
4.244
0.02
177.39
0.9
162.95
0.8
-88.196
-0.4
114.04
0.6
0.229
0.001
28.756
0.1
15.598
0.08
-6.5
-0.03
-0.013
508.94
23 305.56
100
23 167.6
99.4
137.96
0.6
2.095
0.009
139.51
0.6
125.51
0.5
12.446
0.05
81.144
0.3
6.371
0.03
99.759
0.4
24.788
0.1
58.234
0.2
0.114
508.94
21 279.35
100
21 158.16
99.4
121.19
0.6
1.705
0.008
135.59
0.6
115.39
0.5
5.797
0.03
80.09
0.4
2.96
0.01
89.119
0.4
25.591
0.1
51.71
0.2
0.102
508.94
17 076.72
100
16 934.33
99.2
142.39
0.8
0.211
0.001
117.28
0.7
106.75
0.6
35.64
0.2
3.995
0.02
2.586
0.02
42.377
0.2
21.296
0.1
11.15
0.07
0.022
508.94
21 483.34
100
21 283.76
99.1
199.58
0.9
1.66
0.008
188.3
0.9
171.67
0.8
27.912
0.1
7.226
0.03
2.371
0.01
38.11
0.2
16.234
0.08
8.63
0.04
0.016
539.61
20 164.11
100
20 043.23
99.4
120.88
0.6
0.289
0.001
141.77
0.7
125.59
0.6
-4.708
-0.02
110.82
0.5
2.567
0.01
108.7
0.5
17.098
0.08
81.421
0.4
0.173
470.1
22 044.28
100
21 808.78
98.9
235.5
1.1
—
0
191.07
0.9
141.6
0.6
93.905
0.4
10.424
0.05
4.722
0.02
109.12
0.5
24.283
0.1
72.954
0.3
0.133
547.78
17 870
100
17 470
97.8
400
2.2
—
0
159
0.9
191
1.1
209
1.2
-105
-0.6
1
0.006
106
0.6
20
0.1
59
0.3
0.12
509
19 213
100
19 044
99.1
168
0.9
—
0
96
0.5
155
0.8
14
0.07
111
0.6
15
0.08
139
0.7
84
0.4
-61
-0.3
-0.11
543
16 450
100
16 113
98
337
2
—
0
229
1.4
226
1.4
111
0.7
-30
-0.2
-1
-0.006
80
0.5
17
0.1
47
0.3
0.09
543
13 549
100
13 359
98.6
190
1.4
—
0
218
1.6
65
0.5
125
0.9
-73
-0.5
1
0.007
53
0.4
-4
-0.03
65
0.5
0.12
543
9 830
100
9 748
99.2
81
0.8
—
0
111
1.1
257
2.6
-176
-1.8
42
0.4
7
0.07
-126
-1.3
-6
-0.06
-164
-1.7
-0.3
543
17 553
100
17 264
98.4
289
1.6
—
0
280
1.6
409
2.3
-119
-0.7
253
1.4
8
0.05
143
0.8
55
0.3
101
0.6
0.19
533
17 483
100
17 172
98.2
311
1.8
—
0
188
1.1
96
0.5
215
1.2
-168
-1
7
0.04
53
0.3
19
0.1
21
0.1
0.04
543
17 195
100
17 070
99.3
125
0.7
—
0
155
0.9
115
0.7
10
0.06
57
0.3
2
0.01
68
0.4
19
0.1
22
0.1
0.04
545
15 523
100
15 312
98.6
211
1.4
—
0
158
1
137
0.9
73
0.5
-42
-0.3
6
0.04
37
0.2
12
0.08
25
0.2
0.05
550
17 938
100
17 893
99.7
45
0.3
—
0
200
1.1
260
1.4
-215
-1.2
256
1.4
17
0.09
59
0.3
24
0.1
23
0.1
0.04
588
17 029
100
16 883
99.1
146
0.9
—
0
187
1.1
159
0.9
-13
-0.08
144
0.8
-13
-0.08
119
0.7
31
0.2
62
0.4
0.1
599
16 287
100
16 103
98.9
184
1.1
—
0
191
1.2
149
0.9
35
0.2
-5
-0.03
3
0.02
33
0.2
14
0.09
-8
-0.05
-0.01
599
14 774
100
14 689
99.4
84
0.6
—
0
110
0.7
109
0.7
-25
-0.2
-31
-0.2
1
0.007
-55
-0.4
-6
-0.04
-29
-0.2
-0.05
599
23 162
23 014
148
—
194
58
90
27
-725
-557
59
-436
-0.73
599
29 759
29 369
390
—
288
359
30
17
18
65
33
-4
-0.01
599
25 231
25 420
-189
—
255
169
-358
389
32
145
21
151
0.25
599
23 374
23 082
292
—
145
159
133
-49
32
116
28
96
0.16
599
25 413
24 429
984
—
128
168
816
-884
34
-34
1
15
0.02
599
19 633
19 419
214
—
282
-197
411
-306
1
106
20
62
0.1
599
18 796
18 365
430
—
289
366
65
86
133
284
154
149
0.32
468
11 911
11 825
86
—
463
469
-383
867
17
501
129
165
0.41
405
15 450
15 289
161
—
190
214
-53
71
46
64
4
45
0.11
405
14 620
14 707
-87
—
290
-398
311
-225
31
118
36
58
0.14
405
15 218
14 891
328
—
465
468
-141
341
37
237
65
63
0.16
405
10 078
10 026
52
—
373
360
-308
725
3
420
106
142
0.35
405
11 317
11 327
-10
—
402
521
-531
878
34
382
91
115
0.28
405
12 441
12 338
102
—
269
284
-181
436
1
256
66
80
0.2
405
12 463
12 367
96
—
175
160
-64
146
14
96
28
24
0.06
405
9 418
9 404
15
—
92
99
-85
111
9
35
7
14
0.04
405
12 418
12 267
151
—
200
261
-110
192
-2
80
35
8
0.02
405
12 390
12 285
104
—
166
114
-9
16
1
8
2
-1
—
405
11 479
11 492
-13
—
161
162
-175
228
—
53
15
13
0.03
405
8 908
8 778
130
—
124
188
-58
118
2
62
16
17
0.04
405
10 804
10 571
233
—
200
204
29
-50
5
-16
-16
4
0.01
405