Zhejiang DunAn Statements
00
Zhejiang DunAn 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
2 872.47
100
2 330.73
81.1
541.74
18.9
104.48
3.6
190.12
6.6
287.57
10
254.16
8.8
-8.301
-0.3
-5.729
-0.2
239.74
8.3
28.962
1
211.11
7.3
0.2
1 056.63
3 132.19
100
2 555.2
81.6
576.99
18.4
109.78
3.5
186.62
6
286.08
9.1
290.91
9.3
-5.723
-0.2
-79.641
-2.5
205.32
6.6
40.893
1.3
166.25
5.3
0.157
1 056.63
2 440.76
100
1 976.5
81
464.26
19
92.603
3.8
171.33
7
261.68
10.7
202.58
8.3
11.514
0.5
-21.199
-0.9
192.48
7.9
31.519
1.3
162.81
6.7
0.154
1 056.63
2 887.4
100
2 419.99
83.8
467.42
16.2
130.02
4.5
255.4
8.8
358.43
12.4
108.99
3.8
-28.626
-1
76.301
2.6
155.35
5.4
17.225
0.6
137.41
4.8
0.147
936.33
2 379.65
100
1 952.51
82.1
427.14
17.9
104.88
4.4
122.37
5.1
209.87
8.8
217.27
9.1
-68.94
-2.9
-11.709
-0.5
136.83
5.8
28.965
1.2
109.06
4.6
0.119
917.21
2 865.41
100
2 395.17
83.6
470.24
16.4
93.881
3.3
156.46
5.5
249.19
8.7
221.04
7.7
-0.46
-0.02
306.25
10.7
526.44
18.4
19.095
0.7
509.14
17.8
0.561
907.66
2 011.2
100
1 702.43
84.6
308.77
15.4
60.667
3
138.16
6.9
186.14
9.3
122.62
6.1
-9.555
-0.5
0.527
0.03
113.7
5.7
31.074
1.5
83.409
4.1
0.09
926.77
2 462.58
100
2 072.29
84.2
390.28
15.8
126.12
5.1
155.45
6.3
258.05
10.5
132.23
5.4
-11.82
-0.5
-71.17
-2.9
49.751
2
-8.578
-0.3
63.15
2.6
0.068
933.48
2 338.51
100
1 948.81
83.3
389.7
16.7
92.968
4
165.43
7.1
243.8
10.4
145.9
6.2
-43.429
-1.9
-0.197
-0.008
102.09
4.4
19.638
0.8
83.252
3.6
0.091
917.21
2 887.18
100
2 448.68
84.8
438.5
15.2
84.121
2.9
139.08
4.8
231.37
8
207.13
7.2
-45.881
-1.6
15.174
0.5
176.47
6.1
18.643
0.6
161.21
5.6
0.176
917.21
2 148.7
100
1 806.2
84.1
342.5
15.9
66.3
3.1
172.9
8
222.2
10.3
120.3
5.6
-1.9
-0.09
3.3
0.2
119.2
5.5
22.4
1
97.7
4.5
0.11
917.2
2 172.5
100
1 906.1
87.7
266.4
12.3
127
5.8
111.7
5.1
438.4
20.2
-171.9
-7.9
23.6
1.1
-624.3
-28.7
-779.4
-35.9
13
0.6
-811
-37.3
-0.88
917.2
1 965.2
100
1 587.2
80.8
378
19.2
55.8
2.8
165.7
8.4
202.7
10.3
175.4
8.9
-216.3
-11.007
-5
-0.3
-55.3
-2.8
18.9
1
-76.9
-3.9
-0.08
917.2
2 040
100
1 680
82.4
359.9
17.6
59.7
2.9
191.8
9.4
299.5
14.7
60.5
3
-137.6
-6.7
-26.1
-1.3
-109.4
-5.4
31.4
1.5
-95.9
-4.7
-0.1
917.2
1 202.8
100
993.3
82.6
209.6
17.4
53.6
4.5
176.9
14.7
187.7
15.6
21.9
1.8
-20.3
-1.7
-17.4
-1.4
-16.2
-1.3
9.9
0.8
-15.9
-1.3
-0.02
917.2
2 374
100
1 894.7
79.8
479.3
20.2
168.7
7.1
270.5
11.4
388.7
16.4
90.6
3.8
-648.6
-27.3
-20.7
-0.9
-424.1
-17.9
16.6
0.7
-376.7
-15.9
-0.41
917.2
2 042.2
100
1 692.3
82.9
349.9
17.1
75.7
3.7
212.2
10.4
289.3
14.2
60.6
3
-36.9
-1.8
-2.6
-0.1
21.2
1
13.6
0.7
10.3
0.5
0.01
1 029.1
2 423.5
100
2 006.5
82.8
417
17.2
68.9
2.8
209.3
8.6
325.1
13.4
91.9
3.8
-61.8
-2.6
-3
-0.1
455.9
18.8
37.5
1.5
444.7
18.3
0.48
917.2
2 264.6
100
1 921.7
84.9
342.9
15.1
66.5
2.9
226.2
10
229.7
10.1
113.3
5
-64.9
-2.9
6.7
0.3
55.3
2.4
17.7
0.8
53
2.3
0.06
917.2
2 641.2
100
2 528.5
95.7
112.7
4.3
111.6
4.2
304.2
11.5
2 073.3
78.5
-1 960.5
-74.2
-103.1
-3.9
-175
-6.6
-2 240.4
-84.8
79.3
3
-2 208.4
-83.6
-2.41
917.2
2 051.8
100
1 748.3
85.2
303.4
14.8
98
4.8
190.7
9.3
265.4
12.9
38
1.9
-46
-2.2
0.9
0.04
-24.3
-1.2
-5.3
-0.3
-13.5
-0.7
-0.01
917.2
2 453
100
2 121.9
86.5
331.2
13.5
—
0
299.9
12.2
308.8
12.6
22.4
0.9
-20.6
-0.8
2.3
0.09
2.2
0.09
0.4
0.02
14.5
0.6
0.02
917.2
2 254.5
100
1 931.2
85.7
323.3
14.3
—
0
258.6
11.5
213.7
9.5
109.6
4.9
-71.2
-3.2
-0.9
-0.04
37.5
1.7
8.2
0.4
40.3
1.8
0.04
917.2
2 404.4
2 055.3
349.1
—
287.4
291.2
57.9
-36.8
67.2
77.5
30.6
34.2
0.04
917.2
2 016.7
1 666.2
350.5
88.4
213.8
292.5
58
-80.1
1.5
-22.2
-6.5
-7.8
-0.01
917.2
2 149.6
1 775.1
374.4
—
248.1
236.9
137.6
-72.4
-31.8
33.4
11.8
26.9
0.03
917.2
1 708.1
1 418.4
289.7
—
232.1
232.1
57.6
-52.8
33.9
38.8
9.7
38.9
0.04
917.2
1 950.9
1 697.8
253.1
—
260.6
269.6
-16.5
47.6
10.2
85.4
53.4
26.2
0.03
917.2
1 287.6
1 037.8
249.9
—
244.1
244.1
5.7
-24.9
15.1
-4.5
0.7
-2.4
—
917.2
1 424.9
1 130
294.8
—
209.9
237.3
57.5
-43.4
20.9
34.6
4.4
29.4
0.03
847.7
1 166.8
925.2
241.7
—
197.4
197.4
44.2
-45.8
34.1
28.3
4.9
29.8
0.04
843.4
1 453.9
1 195
258.8
—
239.8
227.5
31.4
-57.3
36.1
6.3
1.9
12.3
0.01
843.4
1 460.3
1 200
260.2
—
242.8
242.9
17.4
-31.5
19.9
4.6
1.8
-1.9
—
843.4
1 506.9
1 230.1
276.8
—
209.3
218.8
58
-32.7
9.3
33.5
2.9
29.4
0.03
843.4
1 437.9
1 187.4
250.5
—
198.7
196.9
53.6
-46.4
34.1
38.2
8.2
42.3
0.05
843.4
1 686.5
1 402.2
284.3
—
237.8
241
43.3
-43.4
20.5
20.4
13.4
11.8
0.01
843.4
1 593.4
1 344.6
248.8
—
202.1
202.2
46.7
-39
15.4
20.1
12.3
13.5
0.02
843.4
1 670.4
1 375.7
294.7
—
196.4
205.8
88.9
-36.7
10.7
59.5
13.2
49.3
0.06
843.4
1 651
1 390.5
260.6
—
178
177.9
82.6
-35.9
11.2
57.2
12.9
51.6
0.06
839.8
2 334
2 112.8
221.1
—
192.9
269.2
-48.1
-50.1
-0.3
-98.4
7.1
-78.4
-0.09
845.3
1 266.8
1 038.9
227.8
—
169.1
169.1
58.8
-48.5
20.3
30.6
17.5
21.6
0.03
837.9
1 626.9
1 380.9
246
—
202.1
233
13
216.3
1.3
230.6
34.3
207
0.25
837.9
1 239
958.7
280.3
—
156.6
156.7
123.7
-50.3
6.8
80.2
16.2
61.9
0.07
839.3
2 281.2
1 955.5
325.7
—
234.1
291.3
34.4
-19.1
15.4
30.7
-1.8
43.4
0.05
837.9