Xinlun New Statements
00
Xinlun New 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
183.05
156.67
26.384
10.545
36.771
53.126
-26.742
-58.996
-0.859
-85.932
-9.127
-76.169
-0.066
1 152.21
150.06
145.86
4.197
12.364
45.166
54.616
-50.419
-71.111
-32.864
-154.89
-1.783
-152.56
-0.132
1 152.21
152.74
100
142.8
93.5
9.939
6.5
10.478
6.9
50.341
33
59.884
39.2
-49.946
-32.7
-48.224
-31.6
-0.243
-0.2
-98.162
-64.3
-3.144
-2.06
-94.421
-61.8
-0.082
1 152.21
233.47
100
227.29
97.4
6.177
2.6
4.953
2.1
506.62
217
1 007.66
431.6
-1 001.48
-429
-82.205
-35.2
-50.331
-21.6
-1 138.31
-487.6
-12.607
-5.4
-1 122.83
-480.9
-0.975
1 152.21
245.23
100
205.01
83.6
40.229
16.4
12.942
5.3
64.092
26.1
74.758
30.5
-34.529
-14.08
-43.229
-17.6
-9.303
-3.8
-17.961
-7.3
1.62
0.7
-18.919
-7.7
-0.016
1 152.21
211.75
100
183.31
86.6
28.441
13.4
14.679
6.9
-31.646
-14.9
-15.183
-7.2
43.624
20.6
-33.846
-16
-12.102
-5.7
-3.446
-1.6
-1.155
-0.5
-0.969
-0.5
-0.001
1 152.21
288.32
100
241.85
83.9
46.474
16.1
16.274
5.6
78.691
27.3
89.264
31
-42.79
-14.8
-47.257
-16.4
-1.922
-0.7
-92.313
-32.02
-1.184
-0.4
-90.184
-31.3
-0.078
1 152.21
216.17
100
204.76
94.7
11.411
5.3
40.607
18.8
169.92
78.6
873.24
404
-861.83
-398.7
-42.989
-19.9
-211.05
-97.6
-1 117.63
-517.01
-33.227
-15.4
-1 078.48
-498.9
-0.936
1 152.21
264.28
100
218.8
82.8
45.481
17.2
10.184
3.9
129.17
48.9
130.39
49.3
-84.909
-32.1
-55.352
-20.9
-2.557
-1
-142.98
-54.1
-19.762
-7.5
-122.31
-46.3
-0.106
1 152.21
322.53
100
238.99
74.1
83.539
25.9
10.008
3.1
93.213
28.9
95.562
29.6
-12.023
-3.7
-66.309
-20.6
-3.062
-0.9
-82.372
-25.5
-6.772
-2.1
-74.606
-23.1
-0.064
1 161.32
529.1
100
424.9
80.3
104.2
19.7
8
1.5
53.9
10.2
51.1
9.7
53.1
10
-50.4
-9.5
-0.8
-0.2
3
0.6
-3.5
-0.7
7.2
1.4
0.01
1 143.1
606.7
100
553.7
91.3
53
8.7
28.6
4.7
185.9
30.6
956.9
157.7
-903.9
-149
-208.4
-34.3
-157.5
-26
-1 280.8
-211.1
-18.4
-3.03
-1 241.4
-204.6
-1.08
1 153
582.5
100
427.4
73.4
155
26.6
10.3
1.8
115.3
19.8
104
17.9
51
8.8
-56.7
-9.7
-0.7
-0.1
-7.8
-1.3
-1.4
-0.2
-6.2
-1.06
-0.01
1 152.2
632.5
100
504.3
79.7
128.1
20.3
10.5
1.7
119.9
19
109.2
17.3
18.9
3
-22.7
-3.6
-0.1
-0.02
-4.1
-0.6
-10.5
-1.7
-1.7
-0.3
—
1 152.2
425.3
100
337.5
79.4
87.8
20.6
18.3
4.3
67.1
15.8
86.1
20.2
1.7
0.4
-42.6
-10.02
-0.5
-0.1
-41.4
-9.7
-0.6
-0.1
-40.3
-9.5
-0.03
1 152.2
880.3
100
757.1
86
123.2
14
27.2
3.1
92.1
10.5
122
13.9
1.2
0.1
-48.8
-5.5
2.7
0.3
-50.5
-5.7
-11
-1.2
-30.6
-3.5
-0.03
1 152.2
994.1
100
798.8
80.4
195.3
19.6
21.2
2.1
106.8
10.7
114.5
11.5
80.8
8.1
-46.6
-4.7
-1.2
-0.1
32.8
3.3
5.2
0.5
28.5
2.9
0.02
1 152.2
814.3
100
680.8
83.6
133.5
16.4
22.6
2.8
85.3
10.5
97.9
12
35.6
4.4
-39.3
-4.8
2.6
0.3
-2
-0.2
-4.2
-0.5
2.1
0.3
—
1 152.2
633.3
100
505.4
79.8
127.9
20.2
25.2
4
71.4
11.3
76.4
12.1
51.6
8.1
-46
-7.3
-1.1
-0.2
12.6
2
4
0.6
9.8
1.5
0.01
1 152.2
622.3
100
534
85.8
88.4
14.2
34.8
5.6
90
14.5
123.6
19.9
-35.3
-5.7
-23.9
-3.8
7.2
1.2
-13.6
-2.2
13.2
2.1
-16.8
-2.7
-0.02
1 161.7
1 027.2
100
714.8
69.6
312.5
30.4
21.3
2.1
73.9
7.2
115.8
11.3
196.6
19.1
-20.6
-2.005
0.4
0.04
180.1
17.5
33.5
3.3
149.6
14.6
0.14
1 082.3
993.2
100
739.6
74.5
253.6
25.5
—
0
63.8
6.4
95.1
9.6
158.5
16
-34.8
-3.5
-7.8
-0.8
121.2
12.2
17.8
1.8
105.2
10.6
0.09
1 170.4
508.6
100
362.9
71.4
145.7
28.6
—
0
75.8
14.9
65
12.8
80.7
15.9
-32.4
-6.4
8.4
1.7
55.6
10.9
5.6
1.1
51.2
10.1
0.05
1 006.4
618.2
463.3
154.9
16.1
83.3
107.2
47.7
-28.1
18.5
47
1.2
50.3
0.05
1 006.4
542.9
383.6
159.3
8.3
67.8
79.6
79.7
-26
-0.7
53.5
5.4
48.2
0.05
1 006.4
559.9
438
121.9
—
64.6
37.6
84.3
-19.4
-1.5
63.2
12.4
51.2
0.05
1 006.4
343.4
237.8
105.6
—
71.5
64.7
40.9
-26.6
6.5
20.4
0.1
22.8
0.02
1 006.4
694.8
583
111.7
—
96.3
115.5
-3.7
-39.4
20.2
1
-2.7
-1.4
—
1 006.4
389.7
289.2
100.6
—
70.8
81.8
18.8
-9.6
3.1
12.3
2.7
9.7
0.01
746.7
295.6
203.4
92.2
—
66.8
60.6
31.6
-11.8
2.7
20.3
3
21.3
0.03
746.7
278.3
189.6
88.7
—
57.4
58.5
30.2
-12.1
1.9
20
1.1
20.5
0.03
746.9
242.3
216.2
26.1
—
84.6
125.9
-99.8
-14.4
0.6
-124.2
-4.5
-111.4
-0.15
746.9
224.6
162.7
62
—
60.7
72.8
-10.9
-15.9
1
-25.8
-5.6
-18.2
-0.02
746.9
312
215.9
96.1
—
60.6
59.3
36.8
-14.3
-7.5
15
3.5
13.3
0.02
746.9
245.2
176.2
69
—
58.7
45.4
23.5
-17.3
1.5
7.8
-0.3
9.7
0.01
746.9
311.2
199.2
112
—
74.1
92.2
19.8
-15.4
2.1
6.5
1.7
6.5
0.01
746.9
336.1
247.6
88.5
—
55.2
56.5
32
-19.2
0.5
13.2
-0.1
10.2
0.01
746.9
486.8
334.1
152.7
—
55
63.8
88.9
-19.4
-3.8
65.7
10
54.3
0.07
746.9
214.9
143.4
71.5
—
46
41.1
30.5
-12.6
0.7
18.6
2
16
0.02
746.9
481.1
370
111
—
65.7
81.1
29.9
-14
1.8
17.8
1.5
14.7
0.02
746.9
271
186.9
84.1
—
39
38.3
45.8
-12.8
0.3
33.4
5.1
27.1
0.04
746.9
405.6
291.8
113.8
—
29.2
44.5
69.2
-10.1
0.5
59.6
8.6
50.8
0.08
592.9
192.1
137.7
54.4
—
31.1
29.9
24.5
-7.2
0.2
17.4
2.3
15.8
0.02
746.9
328
250.6
77.4
—
46.4
50
27.4
-11.6
0.5
16.2
2.1
16.6
0.03
585.6