Beijing SPC Statements
00
Beijing SPC 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
2 364.74
2 081.78
282.96
51.596
129.98
132.64
150.33
-70.703
2.043
81.787
15.556
66.174
0.047
1 403.64
1 560.29
1 278.66
281.63
3.933
126.51
83.403
198.23
-100.56
1.917
99.581
-1.288
78.737
0.056
1 403.64
2 054.91
100
1 664.84
81
390.06
19
26.873
1.3
130.27
6.3
115.72
5.6
274.35
13.4
-93.446
-4.5
0.42
0.02
181.42
8.8
33.841
1.6
117.35
5.7
0.084
1 403.64
2 561.54
100
1 826.24
71.3
735.29
28.7
123.57
4.8
354.93
13.9
456.69
17.8
278.61
10.9
-153.69
-6
1.725
0.07
126.54
4.9
7.758
0.3
77.557
3
0.056
1 394.96
1 671.25
100
1 371.11
82
300.15
18
30.014
1.8
134.74
8.1
116.15
6.9
184
11
-58.255
-3.5
0.22
0.01
125.97
7.5
7.053
0.4
105.94
6.3
0.074
1 422.63
1 980.96
100
1 606.8
81.1
374.16
18.9
9.885
0.5
91.277
4.6
47.131
2.4
327.03
16.5
-85.612
-4.3
-9.341
-0.5
232.08
11.7
47.727
2.4
146.91
7.4
0.105
1 403.85
1 818.54
100
1 453.39
79.9
365.15
20.1
16.184
0.9
123.57
6.8
124.38
6.8
240.77
13.2
-93.137
-5.1
-0.281
-0.02
147.35
8.1
18.647
1
116.02
6.4
0.083
1 403.72
3 152.21
100
2 507.84
79.6
644.37
20.4
132.76
4.2
195.08
6.2
280.6
8.9
363.78
11.5
-65.86
-2.09
-13.14
-0.4
297.52
9.4
42.266
1.3
220.89
7
0.157
1 403.9
2 072.43
100
1 578.11
76.1
494.33
23.9
21.143
1
154.87
7.5
145.12
7
349.2
16.8
-131.78
-6.4
1.301
0.06
220.07
10.6
22.157
1.1
183.08
8.8
0.13
1 403.17
1 139.34
100
859.01
75.4
280.33
24.6
2.22
0.2
92.989
8.2
76.928
6.8
203.41
17.9
-50.329
-4.4
0.483
0.04
153.56
13.5
19.842
1.7
128.37
11.3
0.119
1 081.88
723.5
100
553.1
76.4
170.4
23.6
12.8
1.8
43.7
6
41.2
5.7
129.1
17.8
-37.5
-5.2
0.9
0.1
92.6
12.8
7.2
1
78.6
10.9
0.07
1 080.7
2 206.6
100
2 021.9
91.6
184.7
8.4
100.4
4.5
142.2
6.4
211.9
9.6
-27.3
-1.2
-8.9
-0.4
3.7
0.2
-35.4
-1.6
-64.3
-2.9
29.3
1.3
0.03
1 082.2
708.3
100
594.5
83.9
113.8
16.1
12.6
1.8
30.2
4.3
32.7
4.6
81.1
11.4
-41.9
-5.9
4
0.6
43.2
6.1
1.6
0.2
45.1
6.4
0.04
1 162.9
599
100
474.1
79.1
124.9
20.9
11.4
1.9
29.2
4.9
20.5
3.4
104.4
17.4
-33.1
-5.5
0.2
0.03
71.4
11.9
3.6
0.6
64.5
10.8
0.06
1 081.3
646.7
100
509.4
78.8
137.3
21.2
0.9
0.1
42.8
6.6
34.1
5.3
103.2
16
-26.7
-4.1
0.2
0.03
76.8
11.9
5.4
0.8
68.2
10.5
0.06
1 081
989.3
100
785.2
79.4
204
20.6
47.1
4.8
74.7
7.6
102.1
10.3
101.9
10.3
-47.8
-4.8
-0.6
-0.06
53.5
5.4
-0.1
-0.01
57.3
5.8
0.05
1 081.3
732.8
100
564.6
77
168.2
23
10.5
1.4
35
4.8
26.3
3.6
141.9
19.4
-36.7
-5.008
0.3
0.04
105.5
14.4
1.1
0.2
104.3
14.2
0.1
1 081.3
888.5
100
736.9
82.9
151.6
17.1
9.8
1.1
10.3
1.2
-10.5
-1.2
162.1
18.2
-26
-2.9
0.3
0.03
136.4
15.4
23.6
2.7
119.9
13.5
0.11
1 081.3
764.6
100
555.2
72.6
209.4
27.4
5.3
0.7
65.3
8.5
54.3
7.1
155.1
20.3
-38.8
-5.07
0.1
0.01
116.3
15.2
9.7
1.3
98.4
12.9
0.09
1 081.3
821.3
100
605.9
73.8
215.4
26.2
61.1
7.4
32.9
4
158.6
19.3
56.8
6.9
-12.4
-1.5
-0.1
-0.01
52.4
6.4
4.7
0.6
29.9
3.6
0.03
1 081.3
968.5
100
699.6
72.2
268.9
27.8
—
0
62.7
6.5
46.2
4.8
222.8
23
-72.5
-7.5
0.1
0.01
150.4
15.5
3.4
0.4
142.4
14.7
0.13
1 081.3
1 284
100
927.3
72.2
356.7
27.8
—
0
48.6
3.8
22.7
1.8
334
26
-75.5
-5.9
-1.7
-0.1
257.1
20
24.4
1.9
236.3
18.4
0.22
1 070.1
1 013.9
100
714.1
70.4
299.8
29.6
—
0
89.5
8.8
73.3
7.2
226.5
22.3
-65.3
-6.4
3
0.3
164.2
16.2
25.5
2.5
116.3
11.5
0.11
1 092.4
960.6
841.1
119.5
—
28.7
38.9
80.7
-64.5
63.1
52.5
16.2
34.1
0.03
1 073.2
1 584.2
1 065
519.2
—
136.3
104.3
414.9
-57.8
-1.1
356
42.4
301.8
0.29
1 057.7
877
565.1
311.9
—
29.3
-8.7
320.6
-38.5
-19.5
262.5
40.4
220.6
0.2
1 088.7
672.5
454.1
218.3
—
75
75
143.4
-50.1
20.6
113.9
12.4
95.1
0.09
1 073.2
1 406.2
913.7
492.5
—
94.1
140.5
352.1
-77.2
23
297.8
60.4
246.1
0.22
1 095.9
901.4
562.4
339
—
68
68
271
-16.3
19.7
274
36.8
229.2
0.22
1 065.6
774.5
486.5
287.9
—
46.5
65.9
222.1
-10.9
6.6
218
28.4
183.6
0.17
1 065.6
311.8
194.5
117.4
—
41.6
21.8
95.6
-3.1
8.7
101.1
12.8
85.2
0.08
1 065.6
733.9
420.1
313.8
—
89
117.4
196.4
-14
0.3
182.7
31.6
152.1
0.15
1 032.9
578.7
356.1
222.6
—
43.3
47.7
174.8
-6.9
6.4
174.3
24.1
147.7
0.14
1 055.2
570.2
355.8
214.3
—
44.4
53.2
161.2
-6.6
-0.6
154
8
141
0.13
1 065.6
385
268.7
116.3
—
39.9
39.8
76.5
-0.9
—
75.6
5.4
66.5
0.06
1 065.6
368.4
250.1
118.3
—
41.5
47.4
70.9
-2.3
-4.8
63.8
-2.4
60.7
0.06
1 065.6
341.5
230.9
110.6
—
17
17.3
93.3
-3.3
-0.1
89.9
11.7
76.7
0.07
1 065.6
374.9
257.9
117.1
—
19.3
21.2
95.8
-4
—
91.8
9.8
82.7
0.08
1 065.6
192
116.7
75.3
—
20.5
20.5
54.9
0.9
—
55.8
5.8
50.5
0.05
1 065.6
243.7
172.7
71
—
17.5
21.4
49.7
-0.3
—
49.4
3.8
45.8
0.04
1 065.6
231.3
155.8
75.6
—
16.7
16.6
58.9
-1.3
—
57.6
6.8
51.4
0.05
1 065.6
170.4
98.6
71.8
—
15.7
15.2
56.7
1.4
—
58.1
5.9
52.4
0.05
1 065.6
119.6
67
52.6
—
20
20
32.6
0.5
0.6
33.7
3.3
30.4
0.03
1 065.6
103.3
69
34.3
—
13.7
12.1
22.2
2
0.6
24.8
2.2
23.6
0.02
1 065.6