Guangzhou Zhiguang Statements
00
Guangzhou Zhiguang 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
580.9
447.76
133.15
31.484
87.755
110.43
22.716
-53.205
-0.578
-31.384
-8.739
-22.733
-0.03
769.83
885.85
769.53
116.32
31.703
87.684
116.03
0.285
-65.813
-1.057
-66.607
-18.628
-44.719
-0.058
769.83
440.59
100
361.65
82.1
78.939
17.9
25.992
5.9
69.238
15.7
87.334
19.8
-8.395
-1.9
129.99
29.5
2.682
0.6
124.35
28.2
23.035
5.2
103.45
23.5
0.134
769.83
819.76
100
682.75
83.3
137.01
16.7
54.865
6.7
94.47
11.5
233.98
28.5
-96.969
-11.8
120.23
14.7
12.978
1.6
36.222
4.4
32.028
3.9
7.658
0.9
0.01
769.83
629.64
100
614.13
97.5
15.508
2.5
25.831
4.1
52.861
8.4
73.716
11.7
-58.208
-9.2
353.8
56.2
-3.295
-0.5
292.31
46.4
48.984
7.8
241.53
38.4
0.314
769.83
514.33
100
500.28
97.3
14.048
2.7
26.383
5.1
64.39
12.5
83.31
16.2
-69.262
-13.5
65.775
12.8
0.152
0.03
-3.025
-0.6
-4.396
-0.9
2.847
0.6
0.004
769.83
388.22
100
371.62
95.7
16.606
4.3
25.565
6.6
53.99
13.9
76.615
19.7
-60.009
-15.5
-182.95
-47.1
0.027
0.007
-242.68
-62.5
-25.895
-6.7
-209.75
-54.03
-0.272
769.83
538.18
100
538.45
100.1
-0.276
-0.05
42.738
7.9
64.337
12
261.37
48.6
-261.64
-48.6
-128.19
-23.8
-29.437
-5.5
-431.77
-80.2
-68.35
-12.7
-312.08
-58
-0.405
769.83
469.47
100
412.64
87.9
56.821
12.1
21.879
4.7
66.287
14.1
82.522
17.6
-25.701
-5.5
-59.01
-12.6
0.054
0.01
-84.655
-18.03
-9.956
-2.1
-71.831
-15.3
-0.093
769.83
566.21
100
497.63
87.9
68.576
12.1
24.606
4.3
43.675
7.7
63.862
11.3
4.714
0.8
-390.7
-69.003
-19.222
-3.4
-405.49
-71.6
-57.894
-10.2
-344.24
-60.8
-0.447
769.75
315.3
100
277.2
87.9
38.2
12.1
20.9
6.6
65.8
20.9
78.5
24.9
-40.3
-12.8
1 291
409.5
-0.3
-0.1
1 250.4
396.6
193.7
61.4
1 064
337.5
1.38
769.8
654
100
527.4
80.6
126.6
19.4
41.6
6.4
30.7
4.7
72.4
11.1
54.2
8.3
196.6
30.1
-13.4
-2.05
237.8
36.4
22.9
3.5
209.7
32.1
0.29
717.9
586.9
100
489.8
83.5
97.1
16.5
23.3
4
71.4
12.2
80.3
13.7
16.8
2.9
-14.8
-2.5
—
0
1.9
0.3
2.2
0.4
6.6
1.1
0.01
851.6
537.9
100
418.5
77.8
119.4
22.2
17.6
3.3
35.4
6.6
36.9
6.9
82.4
15.3
-28.8
-5.4
—
0
53.6
10
4.9
0.9
47.5
8.8
0.06
787.8
363.8
100
304.9
83.8
58.8
16.2
18.3
5
60.1
16.5
66.2
18.2
-7.4
-2.03
-19
-5.2
—
0
-26.4
-7.3
1.9
0.5
-23.9
-6.6
-0.03
787.8
950.5
100
785
82.6
165.5
17.4
39.7
4.2
98.6
10.4
141.6
14.9
23.9
2.5
36.6
3.9
-1.5
-0.2
58.3
6.1
0.6
0.06
68.8
7.2
0.13
538.3
527.1
100
444.5
84.3
82.6
15.7
25.2
4.8
58.9
11.2
71.9
13.6
10.7
2
3.5
0.7
-0.2
-0.04
14
2.7
2.7
0.5
1.8
0.3
—
787.8
539.3
100
416.4
77.2
122.9
22.8
12.8
2.4
67.4
12.5
69.4
12.9
53.6
9.9
-21
-3.9
—
0
32.5
6
2.3
0.4
34.4
6.4
0.04
787.8
536.7
100
445.8
83.1
90.9
16.9
15.4
2.9
61.5
11.5
71.1
13.2
19.8
3.7
-18.6
-3.5
0.8
0.1
2
0.4
2.5
0.5
7.5
1.4
0.01
787.8
796.7
100
660.6
82.9
136.1
17.1
33.9
4.3
76.5
9.6
92.8
11.6
43.3
5.4
-25
-3.1
-20.3
-2.5
-2
-0.3
1.9
0.2
-4.7
-0.6
-0.01
787.8
646.1
100
540.1
83.6
106
16.4
17.2
2.7
46.1
7.1
91.4
14.1
14.6
2.3
-16.6
-2.6
-0.5
-0.08
-2.6
-0.4
9.3
1.4
0.6
0.09
—
787.8
805.8
100
639.9
79.4
165.9
20.6
—
0
80.8
10
76.7
9.5
89.2
11.1
-1.6
-0.2
—
0
87.5
10.9
7.8
1
69.6
8.6
0.09
787.8
454.3
100
369.6
81.4
84.7
18.6
—
0
60.9
13.4
58.2
12.8
26.5
5.8
-3.7
-0.8
—
0
22.8
5
6
1.3
13.5
3
0.02
787.8
810.4
649.3
161.1
—
76.1
69.5
91.7
-4
-0.1
87.6
26.3
42.2
0.05
787.8
396.1
315.3
80.7
—
55.2
59.2
21.6
-0.2
-0.6
20.8
3.6
15.8
0.02
787.8
384.1
274
110.1
—
40.7
27.4
82.7
0.6
-6.9
76.4
7.6
56.6
0.07
787.8
240.7
193.1
47.6
—
45.4
45.6
2
—
6.8
8.8
1.1
10.5
0.01
787.8
477.9
384
93.9
—
61.9
67.3
26.5
-0.1
13.8
40.3
-1.5
20.8
0.03
632
327.7
242.5
85.3
—
45.5
46.2
39
-12.8
8
34.2
5.3
25.3
0.03
787.8
327.8
227.9
99.9
—
31.6
33.2
66.7
-13.5
16.6
69.9
5.2
55
0.09
632.4
264.8
200.8
64
—
42
42.9
21.1
-14.6
6.8
13.3
1.9
10.2
0.02
632.2
802.3
630.4
172
—
65.6
61.4
110.6
-32.5
27.2
105.3
11.8
72.3
0.11
632.2
344.7
258.6
86.2
—
47.3
45.2
40.9
-16.2
11.3
36.1
4.8
23.2
0.04
532.9
387.6
296.7
90.9
—
37.1
37
53.9
-16.7
4.2
41.6
4.3
31.1
0.06
464
187.4
138
49.4
—
35.5
33.7
15.7
-12.3
5.6
8.9
1.2
4.6
0.01
607.7
630.8
499.6
131.2
—
61.8
76.4
54.8
-29
12.9
38.6
-0.4
28
0.05
532.9
143.9
96.4
47.5
—
33.2
32.1
15.5
-7.1
5.5
13.9
2.7
8.7
0.02
534.2
181.9
123.3
58.5
—
34.7
41.2
17.4
-8.3
5.8
14.9
0.7
12.3
0.02
532.9
100.4
69.9
30.4
—
24.8
25.1
5.3
-7.3
3.4
1.4
0.4
1.2
—
532.9
188.5
121.3
67.2
—
43.7
56.5
10.8
-6.4
3.5
7.8
-0.9
7.6
0.01
533.9
148.4
92
56.4
—
32.8
40.2
16.2
-7.1
3.8
12.9
3.8
8.4
0.02
532.9
144.1
89.7
54.4
—
27.1
31.2
23.2
-6.6
-1.7
14.9
5
8.5
0.02
532.9
82.7
57.7
24.9
—
29.5
29.9
-4.9
-6.2
7.8
-3.3
-0.1
-4.3
-0.01
532.9
152.2
119.1
33.1
—
72.7
95.1
-62
-8.7
9.9
-60.8
-7.1
-54.9
-0.1
532.9