Ningxia Qinglong Statements
00
Ningxia Qinglong 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
405.08
100
294.81
72.8
110.27
27.2
19.419
4.8
90.56
22.4
106.67
26.3
3.599
0.9
-10.183
-2.5
1.836
0.5
-4.943
-1.2
0.037
0.009
-2.825
-0.7
-0.008
333.49
618.37
100
455.06
73.6
163.31
26.4
12.894
2.1
127.08
20.6
136
22
27.311
4.4
-0.863
-0.1
-0.552
-0.09
27.63
4.5
4.707
0.8
15.561
2.5
0.047
333.49
201.68
100
148.9
73.8
52.773
26.2
6.429
3.2
45.336
22.5
47.814
23.7
4.959
2.5
-3.21
-1.6
-1.15
-0.6
0.108
0.05
2.333
1.2
-1.792
-0.9
-0.005
334.99
1 045.91
100
760.88
72.7
285.04
27.3
36.056
3.4
142
13.6
176.17
16.8
108.87
10.4
-7.796
-0.7
-2.982
-0.3
98.769
9.4
5.588
0.5
81.702
7.8
0.245
333.49
531.17
100
379.04
71.4
152.14
28.6
16.976
3.2
84.615
15.9
94.34
17.8
57.798
10.9
-7.547
-1.4
1.254
0.2
52.274
9.8
4.814
0.9
41.931
7.9
0.126
333.49
698.48
100
543.69
77.8
154.78
22.2
21.663
3.1
89.583
12.8
105.86
15.2
48.928
7
1.841
0.3
0.42
0.06
56.873
8.1
2.618
0.4
46.62
6.7
0.14
333.49
298.47
100
209.16
70.1
89.311
29.9
9.208
3.1
81.24
27.2
89.962
30.1
-0.651
-0.2
-1.381
-0.5
-0.441
-0.1
-2.826
-0.9
0.16
0.05
-2.035
-0.7
-0.006
333.49
1 016.42
100
801.07
78.8
215.35
21.2
28.565
2.8
105.54
10.4
130.69
12.9
84.653
8.3
-21.745
-2.1
-2.052
-0.2
76.993
7.6
11.866
1.2
57.22
5.6
0.176
325.7
567.25
100
437.91
77.2
129.34
22.8
22.468
4
56.544
10
76.237
13.4
53.106
9.4
2.407
0.4
-2.311
-0.4
51.919
9.2
7.149
1.3
42.488
7.5
0.127
334.9
617.53
100
425.91
69
191.63
31
21.643
3.5
121.18
19.6
141.47
22.9
50.16
8.1
-7.173
-1.2
0.538
0.09
43.372
7
3.99
0.6
37.436
6.1
0.112
334.99
236
100
155
65.7
81
34.3
6.1
2.6
66.2
28.1
70.8
30
10.1
4.3
-3.2
-1.4
0.4
0.2
7.2
3.1
0.9
0.4
5.9
2.5
0.02
335
1 026.9
100
850.3
82.8
176.6
17.2
23
2.2
37
3.6
60.6
5.9
116
11.3
39.2
3.8
-4
-0.4
151.2
14.7
14.7
1.4
132.4
12.9
0.4
335
508.1
100
328.1
64.6
180
35.4
16.4
3.2
105.9
20.8
113.4
22.3
66.6
13.1
-2.2
-0.4
0.1
0.02
64.2
12.6
9.3
1.8
52.7
10.4
0.16
335
436.7
100
295.8
67.7
141
32.3
13.5
3.1
104.8
24
114.9
26.3
26.1
6
0.5
0.1
-0.4
-0.09
26.3
6
3.5
0.8
17.1
3.9
0.05
335
92.4
100
73
79
19.5
21.1
6
6.5
48.6
52.6
51.1
55.3
-31.6
-34.2
-0.8
-0.9
-6.1
-6.6
-38.5
-41.7
-1.1
-1.2
-34.7
-37.6
-0.1
335
654.1
100
397.7
60.8
256.4
39.2
15.3
2.3
156.9
24
185.7
28.4
70.7
10.8
-7
-1.07
-3.1
-0.5
60
9.2
8.6
1.3
53
8.1
0.16
335
699.6
100
464.5
66.4
235.1
33.6
9.9
1.4
122.2
17.5
130.4
18.6
104.7
15
1.6
0.2
-1.1
-0.2
105.3
15.1
28.2
4
76.1
10.9
0.23
335
467.5
100
334.1
71.5
133.4
28.5
6.7
1.4
110.2
23.6
104.2
22.3
29.2
6.2
-2.7
-0.6
2.3
0.5
29
6.2
0.4
0.09
26.5
5.7
0.08
321.7
178
100
121.1
68
56.9
32
2.9
1.6
45.1
25.3
55.7
31.3
1.2
0.7
4.9
2.8
-0.9
-0.5
5.2
2.9
3.5
2
1.2
0.7
—
335
677
100
514.2
76
162.8
24
15
2.2
106.7
15.8
112.5
16.6
50.3
7.4
3.6
0.5
-4.6
-0.7
48.7
7.2
11.2
1.7
36.2
5.3
0.11
335
350.2
100
252.9
72.2
97.3
27.8
4.6
1.3
58.4
16.7
63.2
18
34.1
9.7
1.4
0.4
-0.2
-0.06
35.4
10.1
2.3
0.7
31.3
8.9
0.09
335
330.4
100
235.5
71.3
94.9
28.7
—
0
57
17.3
83.1
25.2
11.8
3.6
9.1
2.8
2.4
0.7
23.3
7.1
5.4
1.6
16.9
5.1
0.05
335
89
100
64.3
72.2
24.7
27.8
—
0
37.7
42.4
39.5
44.4
-14.7
-16.5
2.6
2.9
-0.3
-0.3
-12.4
-13.9
-0.2
-0.2
-10.6
-11.9
-0.03
335
626.1
454.7
171.4
—
97.8
74.7
96.7
6.1
8.6
111.4
22.2
89.8
0.27
335
218.6
135.9
82.7
—
47.6
111.1
-28.4
3.7
-0.2
-24.9
3.5
-27.7
-0.08
335
235.3
164
71.3
—
43.2
105.7
-34.4
1.9
-1.5
-33.9
3.2
-36.7
-0.11
335
127.2
88.9
38.4
—
32.3
45.9
-7.6
0.6
1.2
-5.8
1.4
-6.1
-0.02
335
351.8
263.8
88
—
70.2
82.1
5.9
6.8
0.8
13.9
-0.6
13.2
0.04
335
180
113.5
66.5
—
37.3
58.2
8.3
-0.5
0.5
8.3
-0.4
7.4
0.02
335
201.8
133.5
68.3
—
48.6
54.4
13.9
-7.1
0.3
7
5.5
1.9
0.01
335
91.8
53.9
37.9
—
38.9
40.5
-2.6
3.6
0.1
1.2
2.8
-1.3
—
335
272.4
160
112.5
—
82.9
82.8
29.6
0.6
4.4
34.6
7.5
24.5
0.07
335
232
173.6
58.4
—
37.9
53.8
4.6
4.3
—
9
3.2
7.8
0.02
335
206.9
152.1
54.9
—
36.9
43.2
11.6
4.3
1.8
17.7
3.4
15.5
0.05
335
107.5
81.1
26.4
—
28.3
29.6
-3.2
4.6
0.4
1.8
2
0.7
—
335
272.8
188
84.8
—
59.9
82.1
2.7
0.8
1.2
4.7
4.2
-4.9
-0.01
333
219
151.6
67.4
—
38.6
41.8
25.6
3.9
-1.6
27.9
4
24.3
0.07
335
266.2
184.2
82
—
42.6
40.8
41.1
3.6
1.2
46
8.8
37.5
0.11
335
97.8
60.9
36.9
—
30.9
32.4
4.5
-1
-0.6
2.9
2.9
0.8
—
335
518.7
357.8
160.9
—
101.1
114.6
46.3
1.5
-2.3
45.6
9
36.3
0.11
335
345.2
209.6
135.6
—
84.9
87.6
48
-1.3
0.1
46.8
9.7
39.1
0.12
335
303.6
226.2
77.4
—
29.5
34.1
43.3
0.9
1.1
45.3
4.7
40
0.12
335
71.4
47.5
24
—
28
27.9
-4
2.3
0.1
-1.5
0.8
-1.9
-0.01
335
282.9
213
69.8
—
54.8
68.2
1.7
3.2
-6.1
-1.3
1
1.7
0.01
335