Zoje Resources Statements
00
Zoje Resources 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
176.24
146.95
29.291
7.896
27.249
34.486
-5.195
-1.59
0.065
-6.773
1.277
-7.629
-0.011
687.82
176.87
150.28
26.589
6.375
29.695
35.758
-9.169
7.868
-2.004
-3.421
0.406
-3.735
-0.005
687.82
205.43
100
175.59
85.5
29.84
14.5
5.804
2.8
18.355
8.9
23.617
11.5
6.223
3
-2.784
-1.4
-1.548
-0.8
1.849
0.9
1.153
0.6
0.9
0.4
0.001
687.82
186.17
100
158.82
85.3
27.346
14.7
6.57
3.5
26.135
14
39.66
21.3
-12.314
-6.6
-11.944
-6.4
-408.83
-219.6
-432.88
-232.5
0.391
0.2
-433.14
-232.7
-0.63
687.82
174.12
100
147.42
84.7
26.694
15.3
7.09
4.1
21.402
12.3
27.133
15.6
-0.439
-0.3
3.233
1.9
0.651
0.4
3.353
1.9
0.358
0.2
3.081
1.8
0.004
687.82
207.82
100
172.46
83
35.357
17
6.618
3.2
32.238
15.5
38.503
18.5
-3.146
-1.5
11.562
5.6
-4.01
-1.9
4.397
2.1
-1.296
-0.6
5.862
2.8
0.009
687.82
305.01
100
261.48
85.7
43.532
14.3
7.156
2.3
22.944
7.5
29.985
9.8
13.547
4.4
0.724
0.2
0.005
0.002
14
4.6
-0.584
-0.2
14.751
4.8
0.021
687.82
202.74
100
173.03
85.3
29.71
14.7
4.529
2.2
21.793
10.7
25.573
12.6
4.137
2
-6.685
-3.3
-537.75
-265.3
-540.38
-266.5
-2.093
-1.03
-538.16
-265.4
-0.782
687.82
241.65
100
204.64
84.7
37.011
15.3
10.017
4.1
20.524
8.5
30.479
12.6
6.532
2.7
-0.242
-0.1
0
0.00006
6.175
2.6
0.116
0.05
6.058
2.5
0.009
687.82
278.41
100
237.83
85.4
40.577
14.6
7.137
2.6
25.819
9.3
29.151
10.5
11.426
4.1
-4.534
-1.6
-0.159
-0.06
6.501
2.3
0.762
0.3
5.739
2.1
0.008
687.82
236.5
100
206.4
87.3
30.2
12.8
3.4
1.4
16.7
7.1
22.1
9.3
8
3.4
2.1
0.9
-0.3
-0.1
10.1
4.3
1.1
0.5
9
3.8
0.01
687.8
153.6
100
144.5
94.1
9.1
5.9
6.9
4.5
22
14.3
29.2
19
-20.1
-13.09
-33.4
-21.7
-0.2
-0.1
-54.3
-35.4
-1.5
-1
-52.8
-34.4
-0.08
687.8
145.9
100
124.6
85.4
21.3
14.6
3.7
2.5
18.9
13
26.2
18
-4.9
-3.4
-7.5
-5.1
-0.2
-0.1
-12.9
-8.8
-0.4
-0.3
-12.5
-8.6
-0.02
687.8
111.1
100
94.1
84.7
17
15.3
3.6
3.2
20.2
18.2
23.4
21.1
-6.4
-5.8
1
0.9
-0.2
-0.2
-5.4
-4.9
0.5
0.5
-5.9
-5.3
-0.01
687.8
114.9
100
96.9
84.3
18.1
15.8
1.9
1.7
20.1
17.5
21.1
18.4
-3.1
-2.7
-0.5
-0.4
-3.8
-3.3
-7.4
-6.4
0.1
0.09
-7.4
-6.4
-0.01
687.8
142.6
100
115.1
80.7
27.6
19.4
1.2
0.8
44.9
31.5
45
31.6
-17.4
-12.2
-5.7
-4
80.6
56.5
57.6
40.4
—
0
57.6
40.4
0.08
688.8
137.2
100
117.1
85.3
20.1
14.7
7.8
5.7
31.1
22.7
39.2
28.6
-19.1
-13.9
1.5
1.1
0.8
0.6
-16.9
-12.3
0.9
0.7
-17.8
-13
-0.03
593.9
161.4
100
139
86.1
22.4
13.9
9.2
5.7
38.9
24.1
47.9
29.7
-25.5
-15.8
-1
-0.6
0.4
0.2
-26.2
-16.2
0.1
0.06
-26.3
-16.3
-0.04
687.8
265.5
100
219
82.5
46.5
17.5
8.7
3.3
37
13.9
41.2
15.5
5.3
2
-8
-3.01
0.7
0.3
-2.5
-0.9
0.8
0.3
-3.2
-1.2
—
687.8
240.4
100
194.5
80.9
45.9
19.1
38.7
16.1
15
6.2
283.2
117.8
-237.3
-98.7
-30
-12.5
-0.7
-0.3
-254.8
-106
6.4
2.7
-261.2
-108.7
-0.38
687.8
300.2
100
238.1
79.3
62.1
20.7
0.9
0.3
56.6
18.9
61.6
20.5
0.5
0.2
-3
-1
-0.1
-0.03
-3
-1
1.2
0.4
-4.2
-1.4
-0.01
687.8
293.6
100
242.8
82.7
50.8
17.3
—
0
51.3
17.5
54.5
18.6
-3.7
-1.3
48.8
16.6
-3.5
-1.2
41.7
14.2
0.6
0.2
39
13.3
0.06
687.8
307.1
100
257.6
83.9
49.5
16.1
—
0
45.1
14.7
49.3
16.1
0.3
0.1
-13.2
-4.3
0.4
0.1
-12.5
-4.07
-0.4
-0.1
-11.4
-3.7
-0.02
687.8
318.8
263.5
55.3
—
67.1
77.6
-22.3
-9.5
0.3
-30.5
4.5
-34.9
-0.05
687.8
260.3
212
48.3
0.7
48.4
53.9
-5.6
-11.8
1.1
-14.7
-0.3
-14.5
-0.02
687.8
178.8
146.9
31.9
—
44.7
44.9
-13
-13.3
1.6
-24.9
1.5
-25.6
-0.04
687.8
244.5
209.3
35.2
—
38.7
42.4
-7.2
-11.2
—
-18.7
0.1
-18.2
-0.03
687.8
163.3
135.6
27.8
—
59.8
95.6
-67.9
152.2
0.5
88
-3.9
88.6
0.13
687.8
141.6
121.9
19.7
—
39.2
39.5
-19.8
-6.5
2.2
-24.9
0.5
-24.8
-0.04
687.8
136.6
122.6
13.9
—
42
41.4
-27.4
-1.2
0.7
-28.1
0.8
-28.6
-0.04
687.8
202.8
175.7
27.1
—
37.2
40.1
-13
-7.3
0.7
-19.6
0.8
-19.7
-0.03
687.8
124.7
111.7
13
—
84
363.1
-350
-25
-2.3
-378
-21.9
-338.7
-0.49
687.8
140.9
126.3
14.6
—
47.4
55.8
-41.2
-2.1
0.3
-43.3
-0.3
-40.3
-0.06
687.8
213.4
189.7
23.7
—
56.7
52.5
-28.8
-4.7
—
-33.8
-0.2
-33
-0.05
687.8
257.9
221.3
36.6
—
59.9
73.9
-37.3
13.5
4.1
-19.7
-3.7
-16
-0.02
687.8
294
217.9
76.1
—
54.1
62.4
13.7
-8
25.4
31.1
1.7
18
0.03
687.8
287
224
63
—
90.9
86.3
-23.3
-12
-16.3
-35.1
2.2
-35.9
-0.05
687.8
294.9
220
74.9
—
83.1
81.9
-7
-0.4
14
5.7
3.1
4
0.01
607.8
372
281.4
90.6
—
68.3
73.9
16.7
-2.4
—
14.1
-1.2
16.9
0.03
567.8
415.5
301.6
113.9
—
80.2
87.1
26.8
-7.6
5.5
23.8
3.9
16.4
0.03
567.8
322.1
236.6
85.6
—
77
78.7
6.8
-5.7
8
9.1
3
5.5
0.01
567.8
366
272.5
93.5
—
74.1
79.9
13.6
-5.9
0.5
8
-0.8
7.1
0.01
567.8
310.3
224.8
85.5
—
68.7
73.7
11.8
-4
4.3
12.1
-0.3
13.4
0.02
567.8
299.8
222.6
77.2
—
63.7
61.5
15.7
-13
7
9.7
3.5
7.6
0.01
567.8