Guangdong Jushen Statements
00
Guangdong Jushen 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
279.14
235.77
43.37
0.759
15.537
14.442
28.927
-2.676
-0.251
26.127
7.737
18.39
0.143
128.8
217.49
182.43
35.057
0.627
11.005
6.655
28.402
-1.846
-0.268
26.34
5.588
20.751
0.161
128.8
238.67
100
210.48
88.2
28.195
11.8
0.694
0.3
12.242
5.1
11.515
4.8
16.681
7
-1.819
-0.8
0.046
0.02
14.968
6.3
4.355
1.8
10.613
4.4
0.082
128.8
271.43
100
241.77
89.1
29.669
10.9
0.768
0.3
12.589
4.6
9.857
3.6
19.812
7.3
-2.817
-1.04
-0.378
-0.1
13.146
4.8
3.45
1.3
9.696
3.6
0.075
128.8
247.34
100
227.15
91.8
20.195
8.2
0.7
0.3
9.004
3.6
9.301
3.8
10.894
4.4
-0.729
-0.3
-0.36
-0.1
9.858
4
3.308
1.3
6.551
2.6
0.051
128.8
284.83
100
256.96
90.2
27.872
9.8
0.592
0.2
9.995
3.5
10.053
3.5
17.819
6.3
0.349
0.1
-1.027
-0.4
17.11
6
4.497
1.6
12.613
4.4
0.098
128.8
281.21
100
256.32
91.2
24.886
8.8
0.497
0.2
9.965
3.5
10.256
3.6
14.629
5.2
-0.468
-0.2
-0.106
-0.04
14.029
5
3.462
1.2
10.567
3.8
0.082
128.8
239.66
100
218.29
91.1
21.372
8.9
0.81
0.3
10.152
4.2
10.853
4.5
10.52
4.4
0.287
0.1
-0.046
-0.02
10.841
4.5
3.322
1.4
7.52
3.1
0.056
133.15
202.93
100
177.15
87.3
25.78
12.7
0.397
0.2
9.324
4.6
6.964
3.4
18.816
9.3
0.3
0.1
-0.994
-0.5
18.123
8.9
5.256
2.6
12.867
6.3
0.102
126.39
102.98
100
78.865
76.6
24.112
23.4
0.434
0.4
14.933
14.5
15.01
14.6
9.102
8.8
0.291
0.3
-0.017
-0.02
9.347
9.1
1.637
1.6
7.71
7.5
0.063
122.04
201.2
100
167.9
83.4
33.3
16.6
0.4
0.2
7.6
3.8
5.7
2.8
27.6
13.7
-1.5
-0.7
—
0
26
12.9
7.5
3.7
18.5
9.2
0.19
96.6
314.51
100
264.73
84.2
49.773
15.8
0.428
0.1
4.421
1.4
-0.68
-0.2
50.453
16
-1.435
-0.5
-0.032
-0.01
49.237
15.7
12.372
3.9
36.865
11.7
0.388
94.972
189.98
100
162.31
85.4
27.672
14.6
0.3
0.2
5.589
2.9
3.787
2
23.885
12.6
-1.711
-0.9
-0.082
-0.04
22.054
11.6
5.966
3.1
16.088
8.5
0.161
99.927
250.03
100
209.55
83.8
40.48
16.2
0.155
0.06
7.465
3
7.12
2.8
33.36
13.3
-1.55
-0.6
-0.353
-0.1
31.457
12.6
9.407
3.8
22.05
8.8
0.233
94.775
221.4
100
195.8
88.4
25.6
11.6
0.6
0.3
4.8
2.2
5.3
2.4
20.2
9.1
-1.3
-0.6
0.1
0.05
19
8.6
3.7
1.7
15.3
6.9
0.16
96.6
90.883
79.003
11.881
—
4.684
4.7
7.181
0.033
0.285
7.499
2.005
5.471
0.11
49.737
143.14
127.62
15.521
—
8.563
8.516
7.005
-0.016
-0.114
6.874
1.881
4.821
0.12
40.173
17.7
13.5
4.3
—
2.6
2.6
1.7
—
—
1.7
0.5
1.2
0.04
34.3
31.6
28.6
3
—
1
1.1
1.9
—
-0.1
1.8
0.5
1.2
0.03
45