Beijing Orient Statements
00
Beijing Orient 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
431.86
100
636.41
147.4
-204.55
-47.4
27.969
6.5
511.11
118.4
511.87
118.5
-716.42
-165.9
-218.11
-50.5
-2.349
-0.5
-936.76
-216.9
0.578
0.1
-926.13
-214.5
-0.345
2 685.46
819.05
100
851.29
103.9
-32.24
-3.9
23.889
2.9
218.31
26.7
243.07
29.7
-275.31
-33.6
-227.99
-27.8
-4.892
-0.6
-510.02
-62.3
-0.632
-0.08
-499.69
-61.008
-0.186
2 685.46
508.54
100
534.29
105.1
-25.754
-5.06
22.27
4.4
285.72
56.2
281.59
55.4
-307.34
-60.4
-233.87
-46
-1.436
-0.3
-536.07
-105.4
2.014
0.4
-527.34
-103.7
-0.196
2 685.46
3 373.16
100
4 296.53
127.4
-923.37
-27.4
111.01
3.3
2 217.48
65.7
3 735.83
110.8
-4 659.2
-138.1
-937.68
-27.8
-107.31
-3.2
-5 702.11
-169.04
408.79
12.1
-5 852.47
-173.5
-2.179
2 685.46
687.24
100
787.82
114.6
-100.57
-14.6
32.839
4.8
490.37
71.4
488.53
71.1
-589.11
-85.7
-214.56
-31.2
0.759
0.1
-802.86
-116.8
-28.685
-4.2
-768.53
-111.8
-0.286
2 685.46
746.42
100
572.01
76.6
174.41
23.4
39.741
5.3
428.74
57.4
398.84
53.4
-224.43
-30.07
-214.83
-28.8
-0.013
-0.002
-438.45
-58.7
72.648
9.7
-504.05
-67.5
-0.188
2 685.46
2 053.02
100
2 105.87
102.6
-52.852
-2.6
24.309
1.2
236.45
11.5
145.8
7.1
-198.66
-9.7
-218.03
-10.6
-0.516
-0.03
-417.19
-20.3
-56.862
-2.8
-358.55
-17.5
-0.134
2 685.46
2 754.34
100
2 578.05
93.6
176.29
6.4
50.753
1.8
600.47
21.8
544.23
19.8
-367.94
-13.4
-225.01
-8.2
-4.607
-0.2
-782.13
-28.4
-69.406
-2.5
-633.35
-23
-0.236
2 685.46
3 328.2
100
2 829.49
85
498.71
15
41.044
1.2
281.06
8.4
176.69
5.3
322.02
9.7
-216.36
-6.5
-4.933
-0.1
100.33
3
42.207
1.3
4.882
0.1
0.002
2 685.46
2 398.74
100
2 241.22
93.4
157.52
6.6
44.516
1.9
268.77
11.2
182.03
7.6
-24.51
-1.02
-217.94
-9.09
-0.81
-0.03
-243.47
-10.1
-54.589
-2.3
-211.26
-8.8
-0.079
2 685.46
2 005.4
100
1 980.5
98.8
24.9
1.2
33.8
1.7
281
14
208.8
10.4
-183.9
-9.2
-192.5
-9.6
-4.9
-0.2
-379.9
-18.9
-53.6
-2.7
-318.6
-15.9
-0.12
2 685.5
4 198.6
100
3 708.5
88.3
490.1
11.7
85.1
2
791.1
18.8
711.3
16.9
-221.1
-5.3
-282.8
-6.7
-11.7
-0.3
-595.2
-14.2
-57.4
-1.4
-510.4
-12.2
-0.19
2 685.5
2 749.6
100
2 211.9
80.4
537.7
19.6
39.4
1.4
152.9
5.6
96.4
3.5
441.3
16
-188.2
-6.8
-2.2
-0.08
248.1
9
20.2
0.7
206
7.5
0.08
2 685.5
1 336
100
991.3
74.2
344.7
25.8
35.8
2.7
111.3
8.3
126.9
9.5
217.8
16.3
-118.6
-8.9
5.1
0.4
120.2
9
13.4
1
99.2
7.4
0.04
2 685.5
441.3
100
348.2
78.9
93.1
21.1
27.6
6.3
211.1
47.8
234.2
53.1
-141.1
-32
-207.8
-47.09
13.1
3
-335.8
-76.09
-49.7
-11.3
-287
-65.04
-0.11
2 685.5
4 297.1
100
2 985.7
69.5
1 311.4
30.5
112.2
2.6
32.2
0.7
290.3
6.8
1 021
23.8
-97.7
-2.3
16
0.4
978.7
22.8
42.4
1
937.4
21.8
0.35
2 685.5
1 645.2
100
1 208.4
73.5
436.7
26.5
47.4
2.9
360.9
21.9
403.1
24.5
33.7
2
-47.9
-2.9
-4.7
-0.3
25.3
1.5
21.8
1.3
8.5
0.5
—
2 685.5
1 177.4
100
838.7
71.2
338.7
28.8
39.7
3.4
470
39.9
506.2
43
-167.4
-14.2
-471.6
-40.05
-4
-0.3
-643
-54.6
-19.1
-1.6
-625
-53.08
-0.23
2 685.5
1 013.5
100
731.7
72.2
281.8
27.8
33.2
3.3
309.2
30.5
334.3
33
-52.5
-5.2
-228.5
-22.5
-1.6
-0.2
-282.7
-27.9
-11
-1.09
-269
-26.5
-0.1
2 685.5
3 644.2
100
2 285.8
62.7
1 358.4
37.3
95.9
2.6
378.3
10.4
725
19.9
633.4
17.4
129.7
3.6
-1.9
-0.05
761.7
20.9
146.9
4
620.8
17
0.23
2 685.5
3 185.8
100
2 106.5
66.1
1 079.4
33.9
170.7
5.4
384
12.1
561.8
17.6
517.6
16.2
-204.6
-6.4
-0.8
-0.03
311.5
9.8
-1.5
-0.05
310.8
9.8
0.12
2 682.8
3 922.9
100
2 618.2
66.7
1 304.7
33.3
—
0
312.7
8
387.2
9.9
917.5
23.4
-168
-4.3
-0.5
-0.01
749.2
19.1
91.8
2.3
654.5
16.7
0.24
2 682.8
2 540.2
100
1 826.8
71.9
713.5
28.1
—
0
491.6
19.4
543.8
21.4
169.6
6.7
-140.3
-5.5
0.1
0.004
29.4
1.2
23.7
0.9
9.8
0.4
—
2 682.8
6 590.7
4 397.8
2 192.9
66.5
325.8
539.5
1 653.4
-119.8
-6.4
1 512.2
201.5
1 311.4
0.49
2 687.6
3 651.1
2 670.4
980.7
83.8
241.4
415.7
565
-106.1
0.9
459.3
63.5
398.8
0.15
2 681.2
3 755
2 581.4
1 173.7
—
280.7
320
853.6
-213.4
0.8
639
111.9
502.8
0.19
2 681.2
1 229.3
846.6
382.7
—
276.2
296.8
85.8
-84.1
2.5
4.2
17.2
-35.2
-0.01
2 677.4
3 551.7
2 211.7
1 340.1
—
158.2
332.7
1 007.3
-83.5
17.4
941.2
139.6
778.5
0.31
2 539.9
2 093.9
1 499.4
594.5
—
243.3
248.1
346.5
-78.7
14
281.7
38.5
219.8
0.09
2 521.8
2 166
1 514
652
—
133.8
159.4
492.6
-63.1
25.2
454.7
65.4
363.8
0.14
2 521.8
752.3
578.6
173.7
—
183.1
180.2
-6.5
-48.3
14.4
-40.3
13.1
-66.7
-0.03
2 521.8
1 956.8
1 404.1
552.7
—
132.7
90.9
461.8
-62.5
13.2
412.5
69.4
339.5
0.13
2 521.8
1 190.3
848
342.3
—
128.1
176.8
165.5
-47.3
1
119.3
16.8
105.2
0.04
2 521.8
1 849.9
1 283.2
566.7
—
197.9
235.9
330.9
-66.3
2.4
267
25
236.6
0.09
2 521.8
383.7
268.4
115.3
—
147.3
152.7
-37.4
-50.6
0.1
-87.9
-0.5
-79.3
-0.03
2 521.8
1 315.7
921.6
394.1
—
92.6
182.6
211.4
47.8
1.4
260.7
28.6
235.2
0.09
2 521.8
1 068
770.8
297.2
—
117.6
176.2
121
-57.4
0.6
64.2
12.1
55.2
0.02
2 521.8
1 760.3
1 128.5
631.8
—
63.3
100.5
531.3
-54.7
2.9
479.4
42
431.9
0.43
1 003.9
535.6
378.1
157.6
—
169.1
175.4
-17.9
-56.1
-5.1
-79.1
-0.6
-74.5
-0.03
2 509.7
1 781.3
1 110
671.3
—
79.5
171.7
499.5
-56.7
0.2
443.1
52.9
385.6
0.16
2 390.5
1 055.6
678.1
377.5
—
98.1
125.9
251.7
-37
-0.6
214.1
28.7
183.2
0.08
2 272.6
1 641.8
1 084.9
556.9
—
102.3
143.8
413.1
-35.5
0.1
377.7
42.1
334.6
0.15
2 285.1
494.9
341.4
153.5
—
134.6
134.8
18.8
-30.9
1.2
-10.9
1.3
-14
-0.01
2 260.1
1 456.8
1 002.7
454.1
—
90.2
129.4
324.7
-34.1
0.4
291
16.4
272.5
0.12
2 283.1