Ligeance Aerospace Statements
00
Ligeance Aerospace 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
338.16
324.45
13.709
3.316
54.882
57.882
-44.172
-72.731
12.041
-104.71
1.446
-105.9
-0.158
671.62
341.67
100
333.02
97.5
8.657
2.5
3.6
1.1
61.665
18
65.116
19.1
-56.459
-16.5
-25.119
-7.4
6.733
2
-74.977
-21.9
-0.361
-0.1
-74.349
-21.8
-0.111
671.62
363.18
100
351.98
96.9
11.196
3.1
3.122
0.9
59.31
16.3
60.88
16.8
-49.684
-13.7
-39.21
-10.8
1
0.3
-87.843
-24.2
0.463
0.1
-87.997
-24.2
-0.131
671.62
325.43
100
324.49
99.7
0.933
0.3
—
0
65.835
20.2
363.69
111.8
-362.76
-111.5
-119.96
-36.9
-1.69
-0.5
-484.58
-148.9
26.173
8
-510.45
-156.9
-0.76
671.62
311.84
100
266.61
85.5
45.232
14.5
5.433
1.7
56.985
18.3
65.055
20.9
-19.823
-6.4
-84.995
-27.3
-2.547
-0.8
-107.03
-34.3
0.487
0.2
-107.3
-34.4
-0.16
671.62
306.33
100
271.97
88.8
34.36
11.2
4.169
1.4
61.204
20
58.163
19
-23.803
-7.8
-72.575
-23.7
-4.367
-1.4
-100.5
-32.8
-0.736
-0.2
-99.533
-32.5
-0.148
671.62
292.11
100
268.96
92.1
23.148
7.9
6.454
2.2
60.14
20.6
66.941
22.9
-43.793
-15
-43.332
-14.8
1.895
0.6
-85.311
-29.2
-0.172
-0.06
-84.838
-29.04
-0.126
671.62
268.79
100
265.43
98.7
3.366
1.3
2.241
0.8
74.249
27.6
314.83
117.1
-311.46
-115.9
-51.291
-19.08
12.468
4.6
-348.53
-129.7
14.018
5.2
-362.29
-134.8
-0.539
671.62
248.88
100
227.02
91.2
21.864
8.8
2.294
0.9
55.726
22.4
58.506
23.5
-36.642
-14.7
-27.047
-10.9
-3.962
-1.6
-67.651
-27.2
0.1
0.04
-67.488
-27.1
-0.1
671.62
231.11
100
219.04
94.8
12.07
5.2
1.989
0.9
51.789
22.4
53.113
23
-41.042
-17.8
-27.486
-11.9
-12.991
-5.6
-81.501
-35.3
-0.057
-0.02
-81.24
-35.2
-0.121
671.62
237.2
100
208.1
87.7
29.1
12.3
2.3
1
51.4
21.7
51.1
21.5
-22
-9.3
-20.4
-8.6
-1.4
-0.6
-43.8
-18.5
0.2
0.08
-43.7
-18.4
-0.07
671.6
282
100
234
83
48
17
0.5
0.2
144.9
51.4
343.1
121.7
-295.1
-104.6
-16.5
-5.9
1.9
0.7
-306.1
-108.5
-7.2
-2.6
-298.8
-106
-0.44
671.6
217.8
100
234.9
107.9
-17.1
-7.9
0.6
0.3
44.2
20.3
33.2
15.2
-50.3
-23.09
-21.9
-10.06
3.4
1.6
-68.8
-31.6
-8.7
-4
-59.1
-27.1
-0.09
671.6
188.9
100
203.8
107.9
-14.9
-7.9
2.2
1.2
49.1
26
49.9
26.4
-64.8
-34.3
-35.5
-18.8
-5.3
-2.8
-105.6
-55.9
-7.4
-3.9
-98
-51.9
-0.15
671.6
442.8
100
371.3
83.9
71.5
16.1
3.8
0.9
66
14.9
69.2
15.6
2.3
0.5
-26.2
-5.9
—
0
-23.9
-5.4
—
0
-23.7
-5.4
-0.04
671.6
486.9
100
428.9
88.1
58
11.9
—
0
70
14.4
1 540.8
316.5
-1 482.8
-304.5
-28.3
-5.8
27.2
5.6
-1 477.3
-303.4
12.2
2.5
-1 478.8
-303.7
-2.2
671.6
464.8
100
391.6
84.3
73.3
15.8
2.3
0.5
62.4
13.4
58.4
12.6
14.9
3.2
-37.1
-8
0.3
0.06
-22
-4.7
1.4
0.3
-22.9
-4.9
-0.03
671.6
486.8
100
378.5
77.8
108.3
22.2
8.6
1.8
68.8
14.1
87.2
17.9
21.1
4.3
-28.8
-5.9
-12.1
-2.5
-18.3
-3.8
-1.9
-0.4
-15.9
-3.3
-0.02
671.6
541.3
100
452
83.5
89.3
16.5
9.8
1.8
70.3
13
104.2
19.2
-14.9
-2.8
-21
-3.9
5.4
1
-30.4
-5.6
1
0.2
-30.9
-5.7
-0.05
671.6
515.9
100
390.8
75.8
125.1
24.2
4.3
0.8
116.1
22.5
116.2
22.5
8.9
1.7
217.9
42.2
48.4
9.4
276.4
53.6
38.4
7.4
237.6
46.1
0.35
671.6
431.5
100
340.6
78.9
90.9
21.1
7.7
1.8
71.5
16.6
75.1
17.4
15.8
3.7
-97.3
-22.5
5.1
1.2
-76.1
-17.6
7
1.6
-82.6
-19.1
-0.15
559.7
314.8
100
270.2
85.8
44.6
14.2
—
0
64.3
20.4
63.5
20.2
-18.9
-6.004
-85
-27.001
-1.6
-0.5
-105.5
-33.5
0.6
0.2
-104.9
-33.3
-0.19
559.7
340.3
100
273.1
80.3
67.2
19.7
—
0
70.8
20.8
71
20.9
-3.8
-1.1
-16.8
-4.9
-3.4
-1
-24
-7.05
2.8
0.8
-25.5
-7.5
-0.05
559.7
332.5
100
261.4
78.6
71.1
21.4
—
0
58.3
17.5
-27.8
-8.4
98.9
29.7
78.1
23.5
77.4
23.3
254.3
76.5
6
1.8
249.7
75.1
0.45
559.7
336.8
100
256
76
80.8
24
—
0
61.9
18.4
60.5
18
20.3
6
-61.5
-18.3
0.4
0.1
-40.8
-12.1
6.4
1.9
-46.5
-13.8
-0.08
559.7
83.4
100
80.4
96.4
3.1
3.7
—
0
71.5
85.7
70
83.9
-67
-80.3
-56.5
-67.7
-3.9
-4.7
-126.8
-152.04
1.6
1.9
-127
-152.3
-0.23
559.7
—
100
0.3
0
-0.3
0
—
0
22
0
22
0
-22.3
0
2.8
0
—
0
-19.4
0
—
0
-18.3
0
-0.03
559.7
11.3
100
7.7
68.1
3.5
31
—
0
24.1
213.3
24.6
217.7
-21
-185.8
5.8
51.3
1.7
15
-13.5
-119.5
1.3
11.5
-12.8
-113.3
-0.02
559.7
0.5
100
0.7
140
-0.1
-20
—
0
17
3400
16.9
3380
-17.1
-3420
1.4
280
—
0
-15.7
-3140
—
0
-14.9
-2980
-0.03
559.7
0.9
100
—
0
0.9
100
—
0
10.1
1122.2
9.4
1044.4
-8.5
-944.4
3.3
366.7
0.1
11.1
-5.1
-566.7
—
0
-4
-444.4
-0.01
559.7
—
100
—
0
—
0
—
0
10
0
10
0
-10
0
2.8
0
0.3
0
-6.9
0
—
0
-6.3
0
-0.01
559.7
51.3
100
29.6
57.7
21.7
42.3
—
0
10.1
19.7
17.8
34.7
3.9
7.6
9
17.5
1.7
3.3
14.5
28.3
2.1
4.1
12.2
23.8
0.02
559.7
71.9
100
38.8
54
33.1
46
—
0
6.7
9.3
6.6
9.2
26.5
36.9
2.2
3.1
0.2
0.3
28.8
40.1
4.9
6.8
23.6
32.8
0.04
559.7
11.4
100
6.1
53.5
5.2
45.6
—
0
6.7
58.8
8
70.2
-2.7
-23.7
24.1
211.4
-0.1
-0.9
21.3
186.8
1
8.8
20.1
176.3
0.04
559.7
20.4
100
11.2
54.9
9.2
45.1
—
0
5.9
28.9
5.9
28.9
3.4
16.7
1.6
7.8
0.1
0.5
5
24.5
1.1
5.4
3.9
19.1
0.01
559.7
81.9
100
42.6
52
39.3
48
—
0
9.1
11.1
2.2
2.7
37.1
45.3
6.5
7.9
0.4
0.5
44
53.7
6.6
8.1
37.2
45.4
0.07
559.7
64.6
100
32
49.5
32.6
50.5
—
0
6.9
10.7
6.9
10.7
25.7
39.8
0.5
0.8
0.5
0.8
26.7
41.3
4.6
7.1
21.7
33.6
0.04
559.7
75.6
100
37.4
49.5
38.2
50.5
—
0
10.1
13.4
17
22.5
21.2
28
3.2
4.2
—
0
24.4
32.3
3.9
5.2
20.4
27
0.04
533.5
21.6
100
13.2
61.1
8.5
39.4
—
0
5.1
23.6
5
23.1
3.4
15.7
0.5
2.3
0.1
0.5
4
18.5
0.9
4.2
3.2
14.8
0.01
481.1
67.6
100
36.2
53.6
31.4
46.4
—
0
7.6
11.2
7.9
11.7
23.5
34.8
-0.2
-0.3
—
0
23.3
34.5
4.4
6.5
18.8
27.8
0.04
481.6
60.8
100
32
52.6
28.7
47.2
—
0
6.2
10.2
6.7
11
22.1
36.3
0.4
0.7
—
0
22.5
37
3.9
6.4
18.2
29.9
0.04
481.1