Jiangsu Rainbow Statements
00
Jiangsu Rainbow 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
1 930.97
100
1 625.1
84.2
305.87
15.8
35.731
1.9
117.16
6.1
146.79
7.6
159.08
8.2
-43.675
-2.3
-1.011
-0.05
114.51
5.9
29.865
1.5
59.076
3.1
0.066
889.2
1 876.9
100
1 527.3
81.4
349.6
18.6
65.05
3.5
86.147
4.6
144.21
7.7
205.39
10.9
-34.278
-1.8
2.704
0.1
173.87
9.3
33.492
1.8
116.16
6.2
0.126
919.53
1 158.13
100
952.38
82.2
205.75
17.8
35.672
3.1
79.682
6.9
111.01
9.6
94.739
8.2
-15.915
-1.4
-0.018
-0.002
79.298
6.8
20.501
1.8
42.096
3.6
0.045
942.29
2 255
100
1 849.25
82
405.76
18
81.159
3.6
180.4
8
738.26
32.7
-332.51
-14.7
-10.741
-0.5
314.17
13.9
-29.553
-1.3
56.999
2.5
-115.47
-5.1
-0.123
942.29
1 238.79
100
1 001.14
80.8
237.65
19.2
50.379
4.1
100.74
8.1
148.65
12
89.002
7.2
-29.523
-2.4
-0.611
-0.05
58.552
4.7
7.9
0.6
46.116
3.7
0.049
942.29
782.07
100
615.66
78.7
166.41
21.3
44.702
5.7
79.736
10.2
82.992
10.6
83.418
10.7
10.941
1.4
-0.211
-0.03
95.151
12.2
18.167
2.3
73.331
9.4
0.078
942.29
898.34
100
705.12
78.5
193.22
21.5
35.867
4
83.204
9.3
115.15
12.8
78.067
8.7
-13.326
-1.5
0.201
0.02
64.585
7.2
7.318
0.8
49.181
5.5
0.052
942.29
960.89
100
691.08
71.9
269.81
28.1
38.951
4.1
99.617
10.4
187.83
19.5
81.981
8.5
11.96
1.2
0.002
0.0002
93.969
9.8
-5.284
-0.5
84.733
8.8
0.089
951.23
996.59
100
776.66
77.9
219.93
22.1
73.786
7.4
77.572
7.8
150.39
15.1
69.542
7
-2.422
-0.2
0.202
0.02
67.269
6.7
5.78
0.6
60.302
6.1
0.064
942.29
1 021.43
100
775.87
76
245.56
24
26.217
2.6
89.539
8.8
110.75
10.8
134.81
13.2
-9.218
-0.9
0.938
0.09
126.7
12.4
11.683
1.1
111.2
10.9
0.118
942.29
867.9
100
654.3
75.4
213.6
24.6
21.1
2.4
75.2
8.7
95.1
11
118.5
13.7
-8.6
-1
1
0.1
116
13.4
16.1
1.9
93.2
10.7
0.1
942.3
849.9
100
609.4
71.7
240.5
28.3
31.1
3.7
91.5
10.8
130.5
15.4
110
12.9
-19.4
-2.3
11.3
1.3
105.4
12.4
-15
-1.8
111.3
13.1
0.11
977.5
1 158.2
100
934.3
80.7
223.9
19.3
27.6
2.4
98.2
8.5
114.2
9.9
109.7
9.5
-27.3
-2.4
6.7
0.6
88.8
7.7
12.6
1.1
72.1
6.2
0.08
948.1
1 099
100
846.5
77
252.5
23
76.8
7
99.1
9
217.4
19.8
35.1
3.2
-11.2
-1.02
6.6
0.6
33.7
3.1
6.7
0.6
61
5.6
0.06
1 031.7
507.6
100
432.8
85.3
74.8
14.7
19.7
3.9
48.2
9.5
64.5
12.7
10.3
2
1.3
0.3
0.9
0.2
12.5
2.5
4.4
0.9
11.7
2.3
0.02
584.7
1 090.5
100
884.9
81.1
205.6
18.9
67.1
6.2
75.4
6.9
150
13.8
55.6
5.1
10.2
0.9
60.5
5.5
126.8
11.6
42.9
3.9
82.4
7.6
0.12
672.4
470.5
100
355.4
75.5
115.1
24.5
49.6
10.5
54
11.5
97.5
20.7
17.6
3.7
-14.4
-3.06
0.8
0.2
4.9
1
1
0.2
13.3
2.8
0.02
672.4
399.4
100
304.7
76.3
94.6
23.7
39.8
10
57
14.3
92.1
23.1
2.5
0.6
2.5
0.6
1.8
0.5
9.2
2.3
-2.5
-0.6
19.4
4.9
0.03
672.4
353.3
100
267.2
75.6
86
24.3
31.8
9
50.7
14.4
84
23.8
2.1
0.6
18.9
5.3
0.5
0.1
21.6
6.1
2.2
0.6
25.2
7.1
0.04
672.4
485.5
100
369.7
76.1
115.8
23.9
46.2
9.5
68.4
14.1
148.4
30.6
-32.6
-6.7
4.7
1
59.6
12.3
31.6
6.5
14.4
3
-0.3
-0.06
—
672.4
519.3
100
366.2
70.5
153.1
29.5
46.8
9
51.8
10
102.4
19.7
50.7
9.8
-6.1
-1.2
2.8
0.5
47.4
9.1
6.6
1.3
33.2
6.4
0.05
672.4
535.8
100
476.3
88.9
59.5
11.1
—
0
75.1
14
75.1
14
-15.5
-2.9
-1.2
-0.2
23.2
4.3
8.1
1.5
5.7
1.1
3.6
0.7
0.01
672.4
419.9
100
316.1
75.3
103.9
24.7
—
0
72.8
17.3
66
15.7
37.8
9
3.7
0.9
0.1
0.02
41.6
9.9
11.4
2.7
28.9
6.9
0.04
672.4
298.9
174.9
124
48.5
45
92.4
31.5
3.2
-8.1
27.6
5.1
8.8
0.01
672.4
707.6
571.2
136.4
25.8
65.3
103.4
33
-2.7
9.3
42.8
14.3
23.7
0.04
672.4
403.6
296.2
107.4
—
76.5
79.6
27.8
0.2
22.5
50.6
12.3
31.7
0.05
672.4
432.9
317.2
115.7
—
70.3
66.1
49.6
-1.6
5.1
53.1
11.5
20.9
0.03
672.4
671
452.3
218.8
—
95.9
195
23.7
-13.2
-3.6
6.5
6
5.2
0.01
672.4
602
546
56
—
111.3
49.4
6.6
3.8
10.8
21.3
6.9
12
0.02
672.4
867.9
694.5
173.3
—
98.9
89.4
84
0.4
2.5
86.8
17.6
44.1
0.07
672.4
683.5
507.2
176.3
—
91.6
99.8
76.5
-2.6
—
73.8
17.2
22.6
0.03
672.4
414.1
595.2
-181
—
107.8
277.8
-458.9
-13.1
3.6
-468.5
-3.2
-473.5
-0.74
641
470.7
385.2
85.5
—
88.6
86.4
-0.9
-0.6
1.5
—
6.3
-14
-0.02
638.7
551.1
440.7
110.4
—
100.8
103.7
6.7
8.1
2.2
17
6
11.8
0.02
613.5
472.1
384.3
87.8
—
65.8
59.4
28.4
14.2
1
43.6
13.5
15.3
0.03
576
788.2
658
130.2
—
113.1
111.3
18.8
1.3
11.6
31.7
3.7
14
0.02
576
527.4
421.6
105.7
—
94.6
91.3
14.5
20.9
4.6
40
4.2
28
0.05
576
603.5
457.5
146
—
87.7
88.9
57.1
4
5.6
66.7
4.9
34.2
0.06
576
292.5
200
92.5
—
57.2
56.6
35.9
-8.5
1
28.4
7.3
27.3
0.05
576
812.2
698.6
113.6
—
91.6
102.3
11.4
4.6
1.4
17.4
7.8
5.4
0.01
576
594
479.9
114.1
—
74.8
100.4
13.8
1.3
2.3
17.3
10.9
14.2
0.02
576
540.5
402.7
137.8
—
70.2
77.9
59.9
2.4
3.6
65.9
14.7
56.4
0.1
576
352.1
275.5
76.6
—
53.6
53.5
23.1
3.6
3
29.7
7.7
24.8
0.04
576
793.8
657.8
136
—
85.7
86.4
49.6
4.8
2.8
57.3
16.8
46.8
0.08
576