Jiangsu Boamax Statements
00
Jiangsu Boamax 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
102.99
100
92.624
89.9
10.365
10.1
11.561
11.2
40.452
39.3
51.747
50.2
-41.382
-40.2
-10.564
-10.3
-0.081
-0.08
-51.936
-50.4
-8.886
-8.6
-43.472
-42.2
-0.06
720.03
180.97
100
141.99
78.5
38.974
21.5
9.392
5.2
27.684
15.3
35.529
19.6
3.444
1.9
-7.306
-4.04
-0.255
-0.1
-4.005
-2.2
1.396
0.8
-4.978
-2.8
-0.007
720.03
209.33
100
159.09
76
50.233
24
6.84
3.3
25.572
12.2
32.253
15.4
17.98
8.6
-5.691
-2.7
-0.089
-0.04
12.183
5.8
4.067
1.9
10.221
4.9
0.014
720.03
164.99
100
95.306
57.8
69.684
42.2
8.835
5.4
34.734
21.1
44.111
26.7
25.572
15.5
-6.346
-3.8
-0.771
-0.5
18.579
11.3
-3.626
-2.2
24.554
14.9
0.071
344.69
136.31
100
111.33
81.7
24.976
18.3
7.79
5.7
28.047
20.6
34.18
25.1
-9.204
-6.8
-4.584
-3.4
-0.263
-0.2
-14.056
-10.3
-3.185
-2.3
-10.246
-7.5
-0.014
716.17
211.12
100
170.65
80.8
40.471
19.2
8.221
3.9
22.398
10.6
32.376
15.3
8.095
3.8
2.625
1.2
-0.015
-0.007
10.673
5.1
1.263
0.6
10.469
5
0.019
554.03
171.61
100
131.88
76.9
39.724
23.1
5.176
3
20.608
12
26.529
15.5
13.195
7.7
-5.408
-3.2
-0.229
-0.1
7.555
4.4
1.118
0.7
5.578
3.3
0.01
554.03
198.49
100
152
76.6
46.486
23.4
3.204
1.6
29.243
14.7
30.086
15.2
16.4
8.3
-5.714
-2.9
-0.338
-0.2
10.667
5.4
1.542
0.8
7.06
3.6
0.013
554.03
94.296
100
88.874
94.2
5.422
5.8
7.873
8.3
17.036
18.1
29.253
31
-23.831
-25.3
-8.192
-8.7
-0.455
-0.5
-32.776
-34.8
-4.043
-4.3
-26.355
-27.9
-0.048
554.03
154.72
100
117.76
76.1
36.96
23.9
5.794
3.7
20.097
13
25.09
16.2
11.87
7.7
-6.972
-4.5
-0.112
-0.07
29.573
19.1
1.153
0.7
28.023
18.1
0.051
554.03
187
100
143.6
76.8
43.4
23.2
7.2
3.9
25.4
13.6
34
18.2
9.4
5
-3.2
-1.7
-0.2
-0.1
6
3.2
0.9
0.5
3.6
1.9
0.01
554
156.5
100
168.8
107.9
-12.2
-7.8
22.1
14.1
53.6
34.2
334.3
213.6
-346.5
-221.4
-5
-3.2
0.3
0.2
-351.2
-224.4
-7.8
-5
-342.3
-218.7
-0.62
554
112.5
100
91.8
81.6
20.8
18.5
14.4
12.8
28.2
25.1
42.1
37.4
-21.4
-19.02
-8.1
-7.2
—
0
-29.5
-26.2
-2.6
-2.3
-26.4
-23.5
-0.05
554
106.2
100
86.2
81.2
20
18.8
10.8
10.2
26.2
24.7
37.2
35
-17.2
-16.2
-7
-6.6
-0.1
-0.09
-24.3
-22.9
-2.2
-2.07
-22.1
-20.8
-0.04
554
120.3
100
83.7
69.6
36.7
30.5
7.1
5.9
21.2
17.6
28.6
23.8
8
6.7
-4.8
-4
—
0
3.2
2.7
1.5
1.2
1.7
1.4
—
554
227.6
100
169
74.3
58.6
25.7
11.8
5.2
38.7
17
64.9
28.5
-6.2
-2.7
-6.1
-2.7
-0.9
-0.4
-13.2
-5.8
-1.1
-0.5
-12
-5.3
-0.02
554
167.5
100
116.1
69.3
51.4
30.7
17.2
10.3
24.4
14.6
39.8
23.8
11.7
7
-7.6
-4.5
—
0
4.1
2.4
-0.3
-0.2
4.3
2.6
0.01
554
130.5
100
98.2
75.2
32.4
24.8
13.9
10.7
28.9
22.1
26.5
20.3
5.8
4.4
-6.4
-4.9
-0.1
-0.08
0.1
0.08
-17.5
-13.4
17.5
13.4
0.03
554
301.4
100
166.9
55.4
134.5
44.6
10.8
3.6
28.9
9.6
54.8
18.2
79.8
26.5
-10
-3.3
0.1
0.03
69.4
23
12.9
4.3
56.5
18.7
0.1
554
226.9
100
137.3
60.5
89.6
39.5
15.5
6.8
29.5
13
58.2
25.7
31.4
13.8
-5
-2.2
-2.5
-1.1
23.9
10.5
6.9
3
17
7.5
0.03
554
186.3
100
122.6
65.8
63.6
34.1
9.5
5.1
24.2
13
27.6
14.8
36.1
19.4
-4.5
-2.4
0.5
0.3
32.1
17.2
1.3
0.7
30.7
16.5
0.06
554
146.5
100
121.8
83.1
24.7
16.9
—
0
33.6
22.9
22.1
15.1
2.6
1.8
-3.7
-2.5
2
1.4
0.9
0.6
6.5
4.4
-5.6
-3.8
-0.01
554
247.5
100
149
60.2
98.5
39.8
—
0
26.4
10.7
36.3
14.7
62.2
25.1
-5.6
-2.3
—
0
56.5
22.8
4.4
1.8
52.2
21.1
0.09
554
144.5
114.1
30.4
—
35.7
195.5
-165
138.5
-6.8
-33.2
-29.2
-4
-0.01
554
129.6
92.7
36.8
—
30.9
41.3
-4.4
-3.8
4.3
-3.9
-6.4
2.5
—
554
139.6
81.5
58.1
—
30.3
32.9
25.2
-4.2
0.3
21.3
2.9
18.3
0.03
554
134.6
88.1
46.5
—
22.1
19.7
26.8
-2.7
1
25.1
2.3
22.8
0.04
554
122
83.2
38.8
—
45.5
251.4
-212.6
-0.3
-9.8
-222.9
11.3
-219
-0.4
554
145.6
82.2
63.4
—
25.2
35.1
28.4
-2.6
4.5
30.3
4.4
27.2
0.05
554
156.6
103.5
53.2
—
26.1
57.9
-4.7
-1.8
0.3
-6.2
0.1
-5.2
-0.01
554
123.6
81.1
42.5
—
22.3
24.8
17.7
-2.4
3
18.4
2.1
18.3
0.03
554
96.5
68
28.5
—
36.5
39.8
-11.3
-0.6
-4.1
-15.9
-10.9
5.4
0.01
554
165.7
127.5
38.2
—
27.3
29.2
8.9
0.7
0.9
10.5
0.1
9.8
0.02
554
134
95.9
38.1
—
21
23.2
14.9
-0.3
1
15.6
0.9
15.9
0.03
554
126.9
89.4
37.5
—
21.1
22.4
15.1
-0.3
0.8
15.6
1.5
15.6
0.03
554
135.5
108.8
26.7
—
29.2
28.8
-2.2
-1.1
1.4
-1.9
-3.2
1.6
—
554
103.5
79.4
24.1
—
16.8
18.4
5.7
-0.3
-0.2
5.3
0.1
5.1
0.01
554
100.8
78.4
22.4
—
15.4
19.6
2.8
1.2
0.2
4.2
0.7
3.5
0.01
435.2
80.1
57.9
22.3
—
13.4
16.1
6.1
1.4
0.3
7.8
1.2
6.7
0.02
435.2
98.2
76.9
21.2
—
14.5
16.2
5.1
0.2
0.7
6
0.5
5.5
0.01
435.2
78.9
59.3
19.6
—
12.4
13.7
5.9
0.6
0.4
6.9
0.6
6.3
0.01
435.2
83.9
66.3
17.7
—
12
13.2
4.5
0.6
—
5
0.9
4.1
0.01
435.2
67.1
53.6
13.5
—
9.2
9.1
4.4
0.9
0.2
5.5
1.1
4.4
0.01
435.2
72
58.4
13.5
—
11
13.2
0.3
0.7
0.7
1.7
0.1
1.7
—
435.2