Shandong Zhangqiu Statements
00
Shandong Zhangqiu 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
452.98
100
264.71
58.4
188.27
41.6
32.62
7.2
112.1
24.7
142.03
31.4
46.241
10.2
-4.289
-0.9
0.128
0.03
42.156
9.3
3.949
0.9
36.798
8.1
0.118
312
440.6
100
294.38
66.8
146.22
33.2
26.196
5.9
84.222
19.1
109.23
24.8
36.994
8.4
0.776
0.2
-0.296
-0.07
37.499
8.5
1.601
0.4
34.729
7.9
0.111
312
515.86
100
380.51
73.8
135.35
26.2
24.936
4.8
81.583
15.8
103.33
20
32.025
6.2
-1.578
-0.3
1.39
0.3
31.837
6.2
1.949
0.4
29.373
5.7
0.094
312
513.94
100
399.82
77.8
114.12
22.2
31.125
6.1
59.98
11.7
96.047
18.7
18.069
3.5
-0.209
-0.04
-2.83
-0.6
15.206
3
3.512
0.7
11.814
2.3
0.038
312
446.94
100
316.17
70.7
130.77
29.3
28.115
6.3
73.268
16.4
97.182
21.7
33.592
7.5
8.154
1.8
0.087
0.02
42.779
9.6
5.946
1.3
35.342
7.9
0.113
312.09
489.78
100
343.99
70.2
145.79
29.8
18.441
3.8
82.087
16.8
98.424
20.1
47.37
9.7
-2.265
-0.5
0.091
0.02
44.563
9.1
0.802
0.2
42.869
8.8
0.137
311.91
424.08
100
290
68.4
134.07
31.6
17.908
4.2
88.355
20.8
106.18
25
27.891
6.6
-3.295
-0.8
-0.273
-0.06
24.337
5.7
2.411
0.6
20.146
4.8
0.065
312
524.08
100
432.78
82.6
91.296
17.4
32.955
6.3
55.127
10.5
85.036
16.2
6.26
1.2
-2.011
-0.4
0.145
0.03
4.517
0.9
-3.339
-0.6
7.206
1.4
0.023
312
411.1
100
270.38
65.8
140.72
34.2
18.959
4.6
87.727
21.3
105.71
25.7
35.011
8.5
1.997
0.5
0.407
0.1
38.007
9.2
1.891
0.5
35.147
8.5
0.113
312
409.88
100
286.26
69.8
123.62
30.2
17.423
4.3
57.462
14
73.424
17.9
50.194
12.2
-0.209
-0.05
-0.05
-0.01
50.229
12.3
5.291
1.3
44.233
10.8
0.142
312
350.9
100
231.7
66
119.1
33.9
14
4
83.4
23.8
96.7
27.6
22.4
6.4
-0.8
-0.2
0.2
0.06
21.8
6.2
2.6
0.7
18.3
5.2
0.06
312
323.8
100
249
76.9
74.8
23.1
18.6
5.7
43.2
13.3
56.4
17.4
18.4
5.7
-14.7
-4.5
0.2
0.06
3.9
1.2
0.3
0.09
3.1
1
0.01
312
282.4
100
190
67.3
92.4
32.7
8.3
2.9
59.9
21.2
67.2
23.8
25.2
8.9
5.2
1.8
-0.2
-0.07
30.2
10.7
3.9
1.4
26.5
9.4
0.08
312
299
100
192.4
64.3
106.6
35.7
18.8
6.3
48.7
16.3
66.3
22.2
40.3
13.5
4.3
1.4
0.1
0.03
45.1
15.1
5.4
1.8
40.1
13.4
0.13
312
223.8
100
157.5
70.4
66.3
29.6
8.1
3.6
50.6
22.6
56.6
25.3
9.7
4.3
3.8
1.7
—
0
13.3
5.9
1.5
0.7
12
5.4
0.04
312
289.2
100
232
80.2
57.1
19.7
12.9
4.5
46.6
16.1
57.4
19.8
-0.2
-0.07
3
1
0.6
0.2
1.6
0.6
-3.5
-1.2
5.6
1.9
0.02
312
267.2
100
183.7
68.8
83.5
31.3
9.1
3.4
47.1
17.6
55.3
20.7
28.2
10.6
2.6
1
-0.5
-0.2
30.3
11.3
3.8
1.4
26.2
9.8
0.08
312
261.6
100
175.8
67.2
85.8
32.8
9.2
3.5
51.1
19.5
58.3
22.3
27.5
10.5
3.8
1.5
0.1
0.04
31.3
12
3.8
1.5
27.6
10.6
0.09
312
260.7
100
175.3
67.2
85.4
32.8
11.5
4.4
59
22.6
70.9
27.2
14.5
5.6
3.2
1.2
-0.3
-0.1
17.7
6.8
2.4
0.9
15.8
6.1
0.05
312
256.6
100
177
69
79.6
31
15.7
6.1
42.3
16.5
58.3
22.7
21.2
8.3
—
0
0.2
0.08
21.5
8.4
0.3
0.1
21.4
8.3
0.07
312
253.5
100
170.9
67.4
82.5
32.5
7.5
3
50.6
20
57.3
22.6
25.3
10
1.7
0.7
0.3
0.1
27.9
11
4
1.6
24.2
9.5
0.08
312
251.6
100
176.6
70.2
75
29.8
—
0
48.5
19.3
50.1
19.9
24.9
9.9
3.5
1.4
—
0
29
11.5
3.9
1.6
25.3
10.1
0.08
312
181.3
100
119.5
65.9
61.8
34.1
—
0
47.6
26.3
47.9
26.4
13.9
7.7
1.3
0.7
—
0
15.2
8.4
2.3
1.3
13.1
7.2
0.04
312
214.6
145.1
69.5
—
50.9
49.9
19.6
1.5
-1.8
19.6
1.6
18.2
0.06
312
172.4
113.4
59.1
5.3
34
37.7
21.3
1.7
0.1
23.1
3.4
19.9
0.06
312
165.6
114.5
51.1
—
32.5
32.4
18.7
3.5
0.1
22.2
3.1
19.2
0.06
312
148.4
104.4
43.9
—
31.8
32.2
11.8
2.2
0.1
14.2
2
12.3
0.04
312
133.3
88.1
45.2
—
31.6
37.3
7.8
3.6
2.5
14
0.6
13.5
0.04
311.7
133.7
86.5
47.3
—
30.4
31.4
15.8
2.8
0.9
19.5
2.7
16.8
0.05
311.9
105.7
66.5
39.2
—
25.5
25
14.3
2.7
0.6
17.6
2.5
15.2
0.05
312
108.5
73.4
35.2
—
26
26.4
8.8
2.4
0.7
11.9
1.6
10.3
0.03
312
112.6
67.6
45
—
34.4
40.4
4.7
5
2.2
11.8
—
11.8
0.04
312
116.2
77.8
38.4
—
26.9
26.3
12.2
4.4
1.5
18
2.5
15.6
0.05
312
112.4
69.5
42.9
—
28.2
29.7
13.2
3.9
0.7
17.9
2.5
15.4
0.05
312
104.8
66.2
38.7
—
29
29.2
9.4
3.7
0.7
13.8
1.9
12
0.04
312
141.2
96.3
44.9
—
31.1
34.5
10.4
6.6
0.7
17.7
0.9
16.8
0.05
312
141.1
93.5
47.6
—
27.6
27.5
20.1
3.7
1.7
25.5
3.5
22
0.07
312
143.1
97.6
45.5
—
26.6
27.3
18.1
5.2
0.8
24.1
3.3
20.9
0.07
312
129.2
84.5
44.7
—
30.7
30.8
13.9
3.7
1.4
19
2.7
16.3
0.05
312
151.9
102.6
49.3
—
34.4
36.5
12.8
4.6
8.2
25.6
2
23.6
0.08
312
153.4
103.7
49.8
—
29.5
29.6
20.1
4.5
1
25.7
3.5
22.2
0.07
312
146.6
98.5
48.1
—
26.9
27
21.2
5.2
0.9
27.2
3.7
23.5
0.08
312
115.4
83.3
32.1
—
23.6
24.1
8
4.2
1.9
14
1.9
12.1
0.04
312
145.4
98.1
47.3
—
32
34.1
13.2
5.3
3.5
22
1.5
20.5
0.07
312