Xinjiang Beixin Statements
00
Xinjiang Beixin 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
1 223.29
100
858.32
70.2
364.97
29.8
0.525
0.04
105.87
8.7
101.07
8.3
263.9
21.6
-242.31
-19.8
0.908
0.07
22.982
1.9
16.532
1.4
9.943
0.8
0.008
1 268.29
3 313.16
100
2 964.41
89.5
348.75
10.5
—
0
120.2
3.6
112.67
3.4
236.08
7.1
-217.75
-6.6
1.864
0.06
20.712
0.6
17.578
0.5
4.502
0.1
0.004
1 268.29
1 725.06
100
1 430.18
82.9
294.88
17.1
0.381
0.02
101.5
5.9
101.78
5.9
193.1
11.2
-181.29
-10.5
3.591
0.2
15.304
0.9
11.104
0.6
7.292
0.4
0.006
1 268.29
3 007.34
100
2 249.05
74.8
758.3
25.2
3.916
0.1
361.18
12
350.94
11.7
407.36
13.5
-230.19
-7.7
-15.64
-0.5
60.729
2
65.616
2.2
4.614
0.2
0.006
828.98
2 934.65
100
2 513.57
85.7
421.09
14.3
—
0
141.3
4.8
140.84
4.8
280.25
9.5
-229.97
-7.8
1.63
0.06
52.965
1.8
24.021
0.8
21.613
0.7
0.017
1 259.62
3 902.88
100
3 554.14
91.1
348.74
8.9
0.778
0.02
149.42
3.8
145.08
3.7
203.66
5.2
-197.93
-5.07
-0.544
-0.01
6.035
0.2
-1.14
-0.03
11.528
0.3
0.009
1 334.27
1 813.19
100
1 470.34
81.1
342.85
18.9
—
0
129.81
7.2
129.73
7.2
213.12
11.8
-167.42
-9.2
1.072
0.06
46.772
2.6
29.741
1.6
8.563
0.5
0.007
1 208.92
4 116.56
100
3 666.79
89.1
449.77
10.9
3.667
0.09
240.98
5.9
282.85
6.9
166.93
4.1
-70.077
-1.7
-11.143
-0.3
97.112
2.4
74.954
1.8
15.82
0.4
0.017
917.63
2 592.22
100
2 254.46
87
337.76
13
0.573
0.02
126.28
4.9
125.06
4.8
212.69
8.2
-180.52
-7
4.53
0.2
40.397
1.6
19.598
0.8
15.803
0.6
0.013
1 206.93
3 905.03
100
3 573.79
91.5
331.24
8.5
—
0
165.75
4.2
164.87
4.2
166.37
4.3
-124.07
-3.2
6.351
0.2
48.646
1.2
23.699
0.6
17.103
0.4
0.013
1 363.19
1 706.7
100
1 496.6
87.7
210.1
12.3
0.7
0.04
107.4
6.3
108
6.3
102
6
-90.7
-5.3
3.7
0.2
15.2
0.9
14.3
0.8
8.1
0.5
0.01
1 054.7
5 660.8
100
5 163.1
91.2
497.7
8.8
2.3
0.04
146.9
2.6
134.4
2.4
363.3
6.4
-273.2
-4.8
-9
-0.2
82.6
1.5
58.4
1
17.7
0.3
0.03
508.5
2 628.3
100
2 402.8
91.4
225.5
8.6
0.7
0.03
167.9
6.4
163.1
6.2
62.4
2.4
-33.5
-1.3
11.6
0.4
40.7
1.5
16.4
0.6
15.9
0.6
0.02
900.7
2 684.7
100
2 415.3
90
269.4
10
0.3
0.01
143.4
5.3
140.9
5.2
128.5
4.8
-89
-3.3
6.4
0.2
46.2
1.7
14.7
0.5
17.6
0.7
0.02
898.2
912
100
774.2
84.9
137.8
15.1
—
0
77.4
8.5
77.3
8.5
60.4
6.6
-55.2
-6.05
1.2
0.1
6.4
0.7
6.2
0.7
4
0.4
—
898.2
4 450.3
100
4 071.4
91.5
378.9
8.5
1.6
0.04
229.9
5.2
215.3
4.8
163.6
3.7
-105.3
-2.4
11.4
0.3
69.7
1.6
52.3
1.2
16.2
0.4
0.02
898.2
3 186.5
100
2 949.2
92.6
237.3
7.4
—
0
141.5
4.4
154.4
4.8
83
2.6
-54.4
-1.7
-1.4
-0.04
27.2
0.9
13.3
0.4
16
0.5
0.02
898.2
2 055.7
100
1 846.1
89.8
209.6
10.2
0.5
0.02
153.8
7.5
155.8
7.6
53.8
2.6
-52.4
-2.5
8
0.4
9.7
0.5
11.6
0.6
14.7
0.7
0.02
898.2
1 433.9
100
1 268.7
88.5
165.2
11.5
—
0
105.9
7.4
94.8
6.6
70.4
4.9
-35.4
-2.5
3.3
0.2
38.3
2.7
19.3
1.3
6.5
0.5
0.01
898.2
4 616.8
100
4 196
90.9
420.8
9.1
0.5
0.01
154.1
3.3
242.1
5.2
178.7
3.9
-115.6
-2.5
1.7
0.04
69.3
1.5
39
0.8
21.7
0.5
0.02
898.2
2 901.9
100
2 689.2
92.7
212.8
7.3
—
0
117.8
4.1
125.5
4.3
87.2
3
-38.3
-1.3
0.5
0.02
49.4
1.7
23.6
0.8
12.9
0.4
0.01
898.2
1 600.6
100
1 418.1
88.6
182.5
11.4
—
0
114.9
7.2
128.2
8
54.3
3.4
-50.4
-3.1
-0.2
-0.01
3.6
0.2
-3.1
-0.2
12.6
0.8
0.01
898.2
1 133.4
100
1 007
88.8
126.3
11.1
—
0
82
7.2
71.2
6.3
55.1
4.9
-48.8
-4.3
0.8
0.07
7.1
0.6
6
0.5
6
0.5
0.01
898.2
4 400
4 038
362
—
136.1
251
111
-64.4
1.3
47.9
37.7
19.6
0.02
898.2
2 842.8
2 634.1
208.7
—
100.5
104.6
104
-48.8
-5.6
49.7
23.2
13.1
0.01
891.7
1 717.5
1 552.1
165.4
—
90.7
103.4
62
-40.9
-5.5
15.5
6.9
13.2
0.01
891.7
846.2
753.4
92.9
—
70
61.6
31.3
-27.8
5.3
8.8
3.6
4.6
0.01
891.7
3 103.5
2 851.7
251.8
—
111.6
207.6
44.1
-1.2
3
45.9
19.9
14
0.02
891.7
1 791
1 667.7
123.3
—
82.2
82.8
40.5
-40.2
4.5
4.8
3.4
12.3
0.01
891.7
1 091.3
973.7
117.6
—
74.4
87.4
30.2
-28.8
1.3
2.5
—
9.6
0.01
891.7
544.2
472.4
71.8
—
55.1
50.9
20.9
-20.9
3.5
3.5
2.4
4.3
—
891.7
2 097.8
2 024.8
73
—
92.8
138.1
-65.2
65.6
5.9
2.9
4.5
9.8
0.01
891.7
1 494.9
1 381.1
113.9
—
68
64.2
49.6
-48.8
11.5
12.4
7.6
8.8
0.01
891.7
1 058.3
909.4
149
—
82.2
99.8
49.1
-51.3
3.9
1.7
-2.8
10.7
0.01
891.7
467
386.2
80.8
—
51.2
47.7
33.2
-33.2
5
3.9
2.6
4.4
—
891.7
2 254.1
2 080.9
173.3
—
92.4
135.6
37.6
-57.4
1.9
-17.9
-5.6
-1.1
—
891.7
1 845.1
1 700.9
144.2
—
78.2
85.1
59.1
-49.1
5
15
10
10.3
0.01
891.7
1 247.9
1 124.4
123.5
—
63.9
70.2
53.3
-44.4
13.4
22.4
5.2
18.6
0.02
891.7
470.8
411.5
59.3
—
47.8
45.8
13.5
-21.6
16.2
8.1
7.2
2.2
—
891.7
1 882
1 719.1
162.9
—
75.3
144.8
18
-52.9
3.3
-31.6
0.2
-26.6
-0.03
891.7
1 622.1
1 497.3
124.8
—
70.5
71.7
53
-37
7.2
23.2
9.9
13.6
0.02
891.7
1 162.3
1 030.8
131.5
—
58.1
65.5
66
-43.1
3.1
26
6.3
19.9
0.02
901.5
354.6
282.5
72.1
—
38.4
36.8
35.3
-29.7
1.7
7.3
4.6
3
—
891.7
1 227
1 101
126
—
80.3
93.1
32.8
-37.9
7
3.5
5.8
-0.7
—
911.3