Jiangsu Leike Statements
00
Jiangsu Leike 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
251.06
170.04
81.026
48.096
65.008
110.25
-29.228
-14.898
-1.297
-45.341
1.652
-46.363
-0.042
1 113.14
292.78
100
222.82
76.1
69.959
23.9
42.203
14.4
78.86
26.9
116.99
40
-47.033
-16.06
166.23
56.8
-0.203
-0.07
119.39
40.8
3.708
1.3
118.3
40.4
0.085
1 390.45
301.41
100
188.82
62.6
112.58
37.4
39.449
13.1
61.966
20.6
86.873
28.8
25.712
8.5
-7.128
-2.4
0.413
0.1
19.001
6.3
2.202
0.7
16.584
5.5
0.013
1 290.24
342.41
100
304.68
89
37.726
11
97.596
28.5
74.539
21.8
931.79
272.1
-894.06
-261.1
-39
-11.4
-4.738
-1.4
-937.35
-273.8
-24.853
-7.3
-908.18
-265.2
-0.7
1 297.53
361.1
100
277.19
76.8
83.915
23.2
46.238
12.8
82.854
22.9
129.22
35.8
-45.305
-12.5
-0.707
-0.2
3.316
0.9
-42.742
-11.8
-3.519
-1
-37.769
-10.5
-0.031
1 214.09
329.82
100
186.25
56.5
143.57
43.5
58.036
17.6
104.92
31.8
155.66
47.2
-12.089
-3.7
-4.001
-1.2
0.011
0.003
-16.079
-4.9
1.226
0.4
-15.274
-4.6
-0.018
855.5
330.4
100
208.47
63.1
121.93
36.9
28.699
8.7
63.379
19.2
82.301
24.9
39.627
12
-4.831
-1.5
0.178
0.05
34.973
10.6
7.025
2.1
26.068
7.9
0.02
1 303.41
596.5
100
411.49
69
185.01
31
32.873
5.5
87.06
14.6
534.66
89.6
-349.65
-58.6
3.162
0.5
0.381
0.06
-346.11
-58.02
-2.602
-0.4
-346.62
-58.1
-0.316
1 098.61
409.09
100
254.84
62.3
154.26
37.7
55.926
13.7
81.453
19.9
118.78
29
35.479
8.7
14.57
3.6
-2.188
-0.5
47.959
11.7
8.759
2.1
40.578
9.9
0.03
1 358.47
412.96
100
243.94
59.1
169.01
40.9
55.015
13.3
74.507
18
115.89
28.1
53.126
12.9
-6.913
-1.7
0.024
0.006
46.237
11.2
1.956
0.5
44.895
10.9
0.034
1 305.73
203.6
100
109.4
53.7
94.2
46.3
25.8
12.7
57.5
28.2
64.5
31.7
29.8
14.6
-5.3
-2.6
0.2
0.1
24.6
12.1
6.4
3.1
20.4
10
0.02
1 019.6
466.9
100
266.9
57.2
200
42.8
67.1
14.4
79.4
17
121
25.9
79
16.9
66.9
14.3
-21.9
-4.7
104.9
22.5
31.6
6.8
70.3
15.1
0.06
1 134.5
292
100
164.2
56.2
127.8
43.8
48.2
16.5
72.6
24.9
117.1
40.1
10.7
3.7
-32.2
-11.03
-0.7
-0.2
48.2
16.5
2.7
0.9
43.7
15
0.04
1 058.1
323.5
100
179.9
55.6
143.7
44.4
27.5
8.5
56.5
17.5
76.1
23.5
67.6
20.9
-7.5
-2.3
-0.3
-0.09
59.8
18.5
15.6
4.8
40.8
12.6
0.04
1 058.1
133.1
100
63.9
48
69.2
52
11.3
8.5
34.9
26.2
42.6
32
26.6
20
-2.5
-1.9
—
0
24.1
18.1
5.6
4.2
17.6
13.2
0.02
1 037.4
429.5
100
265.9
61.9
163.6
38.1
73
17
68.5
15.9
118
27.5
45.6
10.6
13.6
3.2
-1
-0.2
65.8
15.3
13.4
3.1
47.7
11.1
0.05
983.4
226.4
100
125.3
55.3
101.1
44.7
24.7
10.9
42.2
18.6
67
29.6
34.1
15.1
-3.6
-1.6
—
0
30.5
13.5
7
3.1
19.8
8.7
0.02
991.9
295.4
100
148.7
50.3
146.7
49.7
14.1
4.8
48.3
16.4
66.8
22.6
79.9
27
-6.7
-2.3
-2.6
-0.9
70.6
23.9
12.5
4.2
53.7
18.2
0.05
1 056.2
173.4
100
94.3
54.4
79.2
45.7
10.1
5.8
50.2
29
60.1
34.7
19
11
1.4
0.8
3.4
2
23.8
13.7
6.2
3.6
15.3
8.8
0.01
1 054.7
359.9
100
229.6
63.8
130.3
36.2
91.9
25.5
20.3
5.6
90
25
40.2
11.2
2.1
0.6
-3.4
-0.9
38.8
10.8
2.2
0.6
30
8.3
0.03
1 139.7
240.9
100
134.5
55.8
106.4
44.2
—
0
51.8
21.5
69.4
28.8
37
15.4
5.3
2.2
3.8
1.6
46.1
19.1
5.6
2.3
38.4
15.9
0.03
1 139.7
265.4
100
146.1
55
119.3
45
—
0
75.5
28.4
79.6
30
39.7
15
8.4
3.2
0.5
0.2
48.6
18.3
8.5
3.2
40.2
15.1
0.03
1 189.5
127.9
100
54.5
42.6
73.4
57.4
—
0
36
28.1
35.4
27.7
38
29.7
-0.2
-0.2
0.3
0.2
38.1
29.8
6.7
5.2
27.8
21.7
0.03
1 102.5
315.1
183.5
131.6
—
64.1
62.9
68.8
-1.7
-2.5
64.6
10.7
46.5
0.04
1 102.6
156.7
79.5
77.2
—
43.2
44.5
32.7
—
2.1
34.8
7.5
25.6
0.02
1 102.6
177.5
93.9
83.6
—
53
58.9
24.7
0.9
1
26.6
4.3
23.7
0.02
1 105.2
117.9
53.8
64.1
—
34
35.5
28.6
2
2.9
33.5
4.8
26.8
0.02
1 093.2
234.6
124.3
110.3
—
58.4
65.1
45.2
2.6
1.5
49.3
8
41.1
0.04
1 093.2
127.6
61.6
65.9
—
37.2
41.7
24.3
0.4
1.5
26.2
4.7
20.6
0.02
1 093.2
92.9
42.3
50.6
—
22.3
26.8
23.8
1
0.3
25.1
2.5
21.7
0.02
983.9
75.5
36
39.5
—
12.2
13
26.5
1.5
0.8
28.8
4.9
21.9
0.02
983.9
502.7
404
98.7
—
55.5
60
38.7
1.2
74.3
111.3
24.2
87.1
0.09
982.6
446.2
388.5
57.7
—
35.4
31.5
26.2
1.6
-0.1
27.7
6
21.7
0.02
983.9
667
576.9
90.1
—
48.7
60.1
30
-1.9
0.5
26.7
5.4
21.3
0.03
724.1
412.6
375.2
37.4
—
25.8
23.5
14
0.4
0.3
14.6
4.1
10.5
0.02
683.6
534.6
481.6
53
—
34.1
39.4
13.6
-2.3
-9
2.3
2.6
-0.3
—
683.6
525.9
484
41.9
—
28.5
24.8
17.1
-2.4
0.3
14
3.6
10.4
0.02
683.6
666.7
602.6
64.1
—
31.4
40.6
23.5
-2.6
-3.2
17.7
4.5
13.2
0.02
683.6
437.7
407
30.6
—
20.9
20.3
10.4
2.6
0.8
13.8
3.7
10.1
0.01
683.6
463.3
426.8
36.5
—
32.7
33.6
2.9
1.3
-1.4
-7.7
-1.8
-5.9
-0.01
683.6
495.9
462.9
33
—
21.9
19.4
13.6
2
1.8
17.4
4.3
13
0.02
683.6
524.8
482.9
41.9
—
19.7
27
14.9
-1.8
0.3
13.3
4.4
8.9
0.01
683.6
370.2
339.2
30.9
—
16.1
19.5
11.5
-1.6
1.6
11.5
2
9.5
0.01
683.6
334.6
299.2
35.4
—
22.1
24.4
11
-0.6
-0.5
9.9
4.8
5.1
0.01
683.6