Tianjin Binhai Statements
00
Tianjin Binhai 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
95.675
100
121.7
127.2
-26.027
-27.2
3.968
4.1
18.266
19.1
19.046
19.9
-45.073
-47.1
-2.742
-2.9
-0.771
-0.8
-50.389
-52.7
-0.48
-0.5
-29.855
-31.2
-0.134
222.15
63.652
100
41.158
64.7
22.494
35.3
4.012
6.3
34.592
54.3
62.44
98.1
-39.947
-62.8
-1.227
-1.9
-2.405
-3.8
-40.827
-64.1
22.607
35.5
-33.437
-52.5
-0.151
222.15
124.69
100
146.88
117.8
-22.187
-17.8
4.27
3.4
15.992
12.8
18.628
14.9
-40.815
-32.7
-4.835
-3.9
0.455
0.4
-45.228
-36.3
-0.158
-0.1
-24.779
-19.9
-0.112
222.15
131.09
100
134.39
102.5
-3.294
-2.5
5.12
3.9
19.318
14.7
23.657
18
-26.951
-20.6
-3.516
-2.7
-0.202
-0.2
-28.883
-22.03
0.064
0.05
-14.368
-11
-0.065
222.15
112.21
100
141.19
125.8
-28.976
-25.8
7.939
7.1
10.077
9
31.535
28.1
-60.511
-53.9
-6.284
-5.6
-1.199
-1.07
-67.671
-60.3
-18.274
-16.3
-27.688
-24.7
-0.125
222.15
161.91
100
152.12
94
9.796
6
3.394
2.1
20.582
12.7
23.26
14.4
-13.464
-8.3
-3.786
-2.3
-0.489
-0.3
-17.739
-11
-0.191
-0.1
-11.703
-7.2
-0.053
222.15
106.52
100
111.59
104.8
-5.069
-4.8
3.937
3.7
5.691
5.3
11.675
11
-16.744
-15.7
-3.266
-3.07
0.724
0.7
-19.286
-18.1
0.945
0.9
-11.313
-10.6
-0.051
222.15
111
100
103.1
92.9
7.8
7
3.6
3.2
12.4
11.2
14.3
12.9
-6.4
-5.8
-4.1
-3.7
—
0
-10.5
-9.5
-0.4
-0.4
-6.3
-5.7
-0.03
222.1
244.8
100
215.8
88.2
29.1
11.9
0.6
0.2
22.4
9.2
21.4
8.7
7.6
3.1
-5
-2.04
-3.1
-1.3
-0.4
-0.2
0.8
0.3
-3.6
-1.5
-0.02
222.1
164.8
100
146.9
89.1
17.9
10.9
4.2
2.5
11.4
6.9
14.9
9
3
1.8
-3.7
-2.2
-0.1
-0.06
-0.8
-0.5
-0.9
-0.5
-0.8
-0.5
—
222.1
80.5
100
80.4
99.9
0.2
0.2
4.9
6.1
2.6
3.2
6.8
8.4
-6.6
-8.2
-4
-5
—
0
-10.6
-13.2
0.4
0.5
-4.4
-5.5
-0.02
222.1
45
100
42.2
93.8
2.8
6.2
4.6
10.2
10.1
22.4
13.9
30.9
-11.1
-24.7
-3.2
-7.1
-0.1
-0.2
-13.4
-29.8
0.3
0.7
-7.7
-17.1
-0.03
222.1
240.8
100
172.4
71.6
68.5
28.4
9.3
3.9
30.7
12.7
37.5
15.6
30.9
12.8
-5.4
-2.2
-0.3
-0.1
25.2
10.5
6.5
2.7
6.9
2.9
0.03
222.1
140.1
100
109.4
78.1
30.7
21.9
4
2.9
14.6
10.4
18
12.8
12.7
9.1
-2.5
-1.8
-0.1
-0.07
10.1
7.2
1.6
1.1
3.7
2.6
0.02
222.1
93.2
100
72
77.3
21.2
22.7
3.1
3.3
10.4
11.2
12.9
13.8
8.3
8.9
-2.3
-2.5
-0.3
-0.3
6
6.4
1.5
1.6
1.5
1.6
0.01
222.1
105.3
100
82.8
78.6
22.5
21.4
2.8
2.7
12.4
11.8
14.4
13.7
8.1
7.7
-2.3
-2.2
—
0
5.9
5.6
1.3
1.2
1.3
1.2
0.01
222.1
172.6
100
126.4
73.2
46.3
26.8
5
2.9
17.2
10
23.5
13.6
22.8
13.2
-4.9
-2.8
0.2
0.1
17.1
9.9
10
5.8
-0.2
-0.1
—
222.1
239.9
100
239.2
99.7
0.7
0.3
4.1
1.7
17
7.1
20.3
8.5
-19.6
-8.2
79.4
33.1
—
0
59.8
24.9
4.1
1.7
50.7
21.1
0.23
222.1
204.2
100
194.9
95.4
9.3
4.6
—
0
20.4
10
19.1
9.4
-9.8
-4.8
-7.3
-3.6
-1.2
-0.6
-18.2
-8.9
-5.4
-2.6
-16.4
-8.03
-0.07
222.1
429.8
100
392.1
91.2
37.7
8.8
—
0
21.2
4.9
21.3
5
16.4
3.8
-6.7
-1.6
-0.6
-0.1
9
2.1
2.8
0.7
2.5
0.6
0.01
222.1
431.1
100
359.5
83.4
71.6
16.6
—
0
35.7
8.3
37.2
8.6
34.4
8
-6.1
-1.4
8.1
1.9
35.1
8.1
4.3
1
25.3
5.9
0.11
222.1
194.7
100
159.3
81.8
35.4
18.2
4
2.1
16.7
8.6
18.3
9.4
17
8.7
-6.8
-3.5
10.8
5.5
21.1
10.8
8.7
4.5
7.6
3.9
0.03
222.1
122.8
100
112
91.2
10.7
8.7
—
0
5.5
4.5
5.2
4.2
5.5
4.5
-6.1
-5
-0.6
-0.5
-1.2
-1
—
0
1.4
1.1
0.01
224.6
258.2
100
261.2
101.2
-3
-1.2
—
0
8.3
3.2
8.3
3.2
-11.3
-4.4
-5.3
-2.05
—
0
-16.6
-6.4
—
0
-16.6
-6.4
-0.07
222.1
217.5
100
225.1
103.5
-7.6
-3.5
—
0
14.3
6.6
14.1
6.5
-21.6
-9.9
-5.5
-2.5
39.4
18.1
12.3
5.7
1.4
0.6
10.8
5
0.05
222.1
82.7
100
96
116.1
-13.3
-16.08
—
0
4.6
5.6
4.7
5.7
-18
-21.8
-1.8
-2.2
17.3
20.9
-2.5
-3.02
0.7
0.8
-3.2
-3.9
-0.01
222.1
78.4
100
81.6
104.1
-3.2
-4.08
—
0
4.2
5.4
4.3
5.5
-7.6
-9.7
-5.1
-6.5
0.4
0.5
-12.2
-15.6
-0.6
-0.8
-11.7
-14.9
-0.05
222.1
225.9
100
203
89.9
22.9
10.1
—
0
7.1
3.1
7
3.1
15.9
7
-5.6
-2.5
0.3
0.1
10.6
4.7
2.7
1.2
8
3.5
0.04
222.1
174.1
100
175.2
100.6
-1.1
-0.6
—
0
9.1
5.2
8.6
4.9
-9.7
-5.6
-5.9
-3.4
32.7
18.8
17.1
9.8
0.3
0.2
16.7
9.6
0.08
222.1
94.9
100
94
99.1
0.9
0.9
—
0
5.6
5.9
5.6
5.9
-4.7
-5
-6.2
-6.5
0.1
0.1
-10.8
-11.4
-0.9
-0.9
-9.9
-10.4
-0.04
222.1
90.7
100
94.2
103.9
-3.5
-3.9
—
0
4
4.4
4
4.4
-7.6
-8.4
-5.9
-6.5
0.1
0.1
-13.4
-14.8
-2.2
-2.4
-11.2
-12.3
-0.05
222.1
247.8
100
222.1
89.6
25.7
10.4
—
0
7.5
3
7.4
3
18.3
7.4
-5.9
-2.4
0.1
0.04
12.3
5
4.6
1.9
7.8
3.1
0.03
222.1
198
100
174.2
88
23.8
12
—
0
10.1
5.1
10
5.1
13.8
7
-7.8
-3.9
13.6
6.9
19.5
9.8
-0.7
-0.4
20.3
10.3
0.09
222.1
100.2
100
117.8
117.6
-17.6
-17.6
—
0
4.9
4.9
4.6
4.6
-22.2
-22.2
-6.6
-6.6
18.5
18.5
-10.3
-10.3
1.3
1.3
-11.6
-11.6
-0.05
222.1
92.2
100
91.8
99.6
0.4
0.4
—
0
4.7
5.1
4.8
5.2
-4.4
-4.8
-6.3
-6.8
0.6
0.7
-10.1
-11
2.4
2.6
-12.5
-13.6
-0.06
222.1
267.3
100
247.3
92.5
20
7.5
—
0
6.4
2.4
6.4
2.4
13.6
5.1
-6.2
-2.3
—
0
7.5
2.8
0.2
0.07
7.2
2.7
0.03
222.1
218.6
100
202
92.4
16.6
7.6
—
0
9.2
4.2
9.4
4.3
7.2
3.3
-6.4
-2.9
17.7
8.1
18.5
8.5
-0.1
-0.05
18.6
8.5
0.08
222.1
102.6
100
111.1
108.3
-8.5
-8.3
—
0
4.5
4.4
4.4
4.3
-13
-12.7
-11.4
-11.1
14.5
14.1
-9.9
-9.6
0.4
0.4
-10.3
-10.04
-0.05
222.1
124
100
123.4
99.5
0.6
0.5
—
0
5.7
4.6
6
4.8
-5.3
-4.3
-7
-5.6
—
0
-12.3
-9.9
0.8
0.6
-13.2
-10.6
-0.06
222.1