Zheshang Development Statements
00
Zheshang Development 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
53 938.54
100
53 285.84
98.8
652.7
1.2
3.599
0.007
238.25
0.4
161.32
0.3
491.38
0.9
-255.01
-0.5
3.979
0.007
241.19
0.4
57.5
0.1
62.94
0.1
0.084
752.42
54 596.68
100
53 679.51
98.3
917.17
1.7
8.276
0.02
245.8
0.5
234.72
0.4
682.45
1.2
-264.08
-0.5
13.382
0.02
431.81
0.8
107.12
0.2
178.94
0.3
0.26
688.23
43 272.85
100
42 675.23
98.6
597.62
1.4
5.703
0.01
285.6
0.7
264.29
0.6
333.33
0.8
105.53
0.2
13.787
0.03
452.68
1
104.98
0.2
247.76
0.6
0.36
688.23
47 803.59
100
47 139.77
98.6
663.82
1.4
14.414
0.03
344.47
0.7
286.94
0.6
376.88
0.8
94.072
0.2
31.077
0.07
502.11
1.1
129.22
0.3
304.07
0.6
0.442
688.23
55 082.14
100
54 733.11
99.4
349.03
0.6
7.05
0.01
215.63
0.4
181.71
0.3
167.32
0.3
241.45
0.4
-8.574
-0.02
400.47
0.7
115.5
0.2
202.25
0.4
0.282
716.36
54 207.77
100
53 282.12
98.3
925.65
1.7
9.096
0.02
254.96
0.5
327.1
0.6
598.55
1.1
-102.6
-0.2
-0.411
-0.0008
496.19
0.9
105.37
0.2
289.89
0.5
0.43
674.14
36 511.25
100
35 862.77
98.2
648.48
1.8
0.192
0.0005
347.12
1
350.07
1
298.41
0.8
21.057
0.06
1.285
0.004
321.36
0.9
85.612
0.2
148.32
0.4
0.22
674.2
35 635.47
100
34 923.17
98
712.3
2
—
0
331
0.9
294.49
0.8
417.81
1.2
-83.202
-0.2
1.985
0.006
337.03
0.9
49.592
0.1
214.68
0.6
0.318
674.2
56 462.16
100
55 691.26
98.6
770.9
1.4
—
0
248.07
0.4
257.57
0.5
513.34
0.9
-121.41
-0.2
2.28
0.004
395.07
0.7
101.38
0.2
232.63
0.4
0.339
685.95
49 863.32
100
49 307.23
98.9
556.1
1.1
0.924
0.002
271.86
0.5
277.57
0.6
278.53
0.6
-0.626
-0.001
14.03
0.03
292.03
0.6
68.181
0.1
196.63
0.4
0.29
678.85
36 309
100
35 660
98.2
650
1.8
—
0
201
0.6
191
0.5
458
1.3
-196
-0.5
—
0
262
0.7
63
0.2
161
0.4
0.24
670
38 309
100
37 755
98.6
554
1.4
—
0
219
0.6
256
0.7
298
0.8
-17
-0.04
2
0.005
283
0.7
72
0.2
134
0.3
0.21
635
25 287
100
24 564
97.1
723
2.9
—
0
203
0.8
152
0.6
571
2.3
-327
-1.3
-1
-0.004
243
1
52
0.2
201
0.8
0.3
669
29 822
100
29 358
98.4
464
1.6
—
0
194
0.7
158
0.5
306
1
-163
-0.5
1
0.003
144
0.5
44
0.1
81
0.3
0.11
728
15 559
100
15 188
97.6
371
2.4
—
0
119
0.8
140
0.9
231
1.5
-79
-0.5
—
0
152
1
32
0.2
93
0.6
0.14
664
24 045
100
23 593
98.1
452
1.9
4
0.02
194
0.8
207
0.9
246
1
-47
-0.2
2
0.008
200
0.8
53
0.2
132
0.5
0.2
661
18 736
100
18 360
98
376
2
—
0
142
0.8
137
0.7
239
1.3
-106
-0.6
—
0
133
0.7
17
0.09
86
0.5
0.13
665
17 187
100
16 780
97.6
407
2.4
—
0
144
0.8
131
0.8
276
1.6
-121
-0.7
—
0
155
0.9
47
0.3
93
0.5
0.13
699
13 496
100
13 148
97.4
348
2.6
—
0
166
1.2
162
1.2
186
1.4
89
0.7
1
0.007
276
2
69
0.5
179
1.3
0.27
664
17 517
100
17 090
97.6
427
2.4
4
0.02
163
0.9
255
1.5
172
1
-41
-0.2
1
0.006
132
0.8
41
0.2
83
0.5
0.13
630
15 985
100
15 638
97.8
347
2.2
—
0
142
0.9
131
0.8
216
1.4
-107
-0.7
—
0
109
0.7
27
0.2
68
0.4
0.1
676
16 339
100
15 988
97.9
350
2.1
—
0
139
0.9
123
0.8
228
1.4
-137
-0.8
6
0.04
97
0.6
23
0.1
62
0.4
0.09
676
13 453
100
13 166
97.9
287
2.1
—
0
96
0.7
124
0.9
164
1.2
-80
-0.6
2
0.01
85
0.6
25
0.2
46
0.3
0.07
661
15 310
100
14 921
97.5
389
2.5
—
0
207
1.4
268
1.8
121
0.8
-78
-0.5
-1
-0.007
44
0.3
4
0.03
49
0.3
0.07
706
11 516
100
11 215
97.4
301
2.6
—
0
120
1
145
1.3
156
1.4
-114
-1
3
0.03
62
0.5
18
0.2
38
0.3
0.06
638
12 436
100
12 186
98
250
2
—
0
112
0.9
123
1
127
1
-68
-0.5
4
0.03
62
0.5
9
0.07
41
0.3
0.08
492
9 145
100
8 957
97.9
188
2.1
—
0
105
1.1
112
1.2
76
0.8
-16
-0.2
1
0.01
61
0.7
18
0.2
45
0.5
0.05
859
10 967
100
10 716
97.7
251
2.3
—
0
129
1.2
161
1.5
90
0.8
-85
-0.8
20
0.2
25
0.2
13
0.1
29
0.3
0.04
661
8 360
100
8 150
97.5
210
2.5
—
0
105
1.3
105
1.3
106
1.3
-63
-0.8
4
0.05
46
0.6
16
0.2
26
0.3
0.04
661
7 702
100
7 491
97.3
211
2.7
—
0
110
1.4
129
1.7
82
1.1
-39
-0.5
6
0.08
49
0.6
4
0.05
39
0.5
0.06
661
5 946
100
5 760
96.9
186
3.1
—
0
102
1.7
102
1.7
84
1.4
-42
-0.7
-1
-0.02
41
0.7
10
0.2
31
0.5
0.05
661
6 719
100
6 558
97.6
161
2.4
—
0
111
1.7
218
3.2
-57
-0.8
-27
-0.4
91
1.4
7
0.1
-1
-0.01
18
0.3
0.05
336
4 806
100
4 635
96.4
171
3.6
—
0
100
2.1
110
2.3
61
1.3
-46
-1
1
0.02
16
0.3
7
0.1
11
0.2
0.02
661
5 164
100
5 032
97.4
132
2.6
—
0
97
1.9
100
1.9
31
0.6
17
0.3
1
0.02
50
1
12
0.2
35
0.7
0.06
556
4 335
100
4 204
97
131
3
—
0
86
2
86
2
45
1
-17
-0.4
3
0.07
31
0.7
9
0.2
22
0.5
0.04
523
7 075
100
6 894
97.4
181
2.6
—
0
110
1.6
140
2
42
0.6
-21
-0.3
-19
-0.3
2
0.03
1
0.01
3
0.04
—
556
5 077
100
4 950
97.5
126
2.5
—
0
78
1.5
79
1.6
48
0.9
-18
-0.4
1
0.02
31
0.6
12
0.2
20
0.4
0.04
556
5 321
100
5 183
97.4
138
2.6
—
0
83
1.6
93
1.7
45
0.8
-21
-0.4
20
0.4
44
0.8
11
0.2
31
0.6
0.06
556
4 618
100
4 491
97.2
127
2.8
—
0
80
1.7
81
1.8
46
1
-11
-0.2
1
0.02
36
0.8
11
0.2
20
0.4
0.04
564
6 610
100
6 449
97.6
162
2.5
—
0
93
1.4
128
1.9
34
0.5
-7
-0.1
3
0.05
29
0.4
9
0.1
16
0.2
0.03
556
6 000
100
5 863
97.7
137
2.3
—
0
81
1.4
84
1.4
52
0.9
-20
-0.3
3
0.05
35
0.6
9
0.1
18
0.3
0.03
556