Dalian Insulator Statements
00
Dalian Insulator 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
177.25
138.01
39.246
14.014
26.131
38.955
0.292
0.946
0.784
2.023
-0.005
2.253
0.005
442.59
199.95
154.46
45.49
14.246
36.208
34.962
10.528
2.627
-0.707
12.449
-3.01
15.698
0.036
436.61
170.39
100
116.94
68.6
53.449
31.4
12.821
7.5
19.672
11.5
29.459
17.3
23.989
14.1
-0.336
-0.2
-0.006
-0.004
23.647
13.9
3.557
2.1
20.734
12.2
0.047
438.36
223.74
100
180.45
80.7
43.284
19.3
16.864
7.5
15.153
6.8
31.471
14.1
11.813
5.3
-0.93
-0.4
0.237
0.1
11.137
5
0.083
0.04
11.753
5.3
0.026
453.98
413.96
100
292.64
70.7
121.32
29.3
12.752
3.1
30.846
7.5
44.859
10.8
76.462
18.5
4.238
1
0.041
0.01
80.928
19.5
11.659
2.8
69.17
16.7
0.159
436.41
284.56
100
193.35
67.9
91.214
32.1
14.229
5
35.219
12.4
48.524
17.1
42.69
15
3.871
1.4
-0.003
-0.001
46.585
16.4
5.017
1.8
41.789
14.7
0.095
438.74
283.76
100
179.13
63.1
104.63
36.9
12.311
4.3
28.911
10.2
37.428
13.2
67.204
23.7
-0.556
-0.2
0.039
0.01
66.688
23.5
8.619
3
58.009
20.4
0.133
436.29
171.16
100
113.85
66.5
57.307
33.5
16.337
9.5
18.53
10.8
52.212
30.5
5.095
3
-1.455
-0.9
0.324
0.2
3.976
2.3
-6.208
-3.6
8.772
5.1
0.019
462.5
164.74
100
108.83
66.1
55.909
33.9
10.72
6.5
28.451
17.3
36.973
22.4
18.936
11.5
0.921
0.6
-0.061
-0.04
19.794
12
1.272
0.8
18.112
11
0.042
435.25
241.34
100
149.41
61.9
91.928
38.1
12.227
5.1
30.202
12.5
38.312
15.9
53.616
22.2
-0.421
-0.2
0.169
0.07
53.405
22.1
5.805
2.4
47.721
19.8
0.112
426.47
356.8
100
215.7
60.5
141.1
39.5
16.9
4.7
28.7
8
41
11.5
100.1
28.1
-0.5
-0.1
0.4
0.1
100.4
28.1
18.4
5.2
82.1
23
0.2
416.6
123.7
100
107.3
86.7
16.4
13.3
13.9
11.2
-3.9
-3.2
13.7
11.1
2.7
2.2
-4.6
-3.7
-0.9
-0.7
1.2
1
-1.2
-1
2
1.6
0.01
397.4
229.3
100
140
61.1
89.2
38.9
9
3.9
38.5
16.8
45.9
20
43.4
18.9
-5.2
-2.3
-0.1
-0.04
38.2
16.7
4
1.7
34
14.8
0.08
411.1
339.9
100
201.8
59.4
138.1
40.6
14.1
4.1
58.7
17.3
72.8
21.4
65.3
19.2
-0.4
-0.1
-0.1
-0.03
64.6
19
10.6
3.1
55
16.2
0.13
407.5
176.8
100
117.4
66.4
59.4
33.6
8.9
5
30.3
17.1
40.7
23
18.7
10.6
-0.4
-0.2
-0.1
-0.06
18.3
10.4
3.3
1.9
15
8.5
0.04
407.5
229.8
100
140.9
61.3
88.9
38.7
23.4
10.2
64.9
28.2
84.9
36.9
4
1.7
-3
-1.3
-4.5
-2
-3.5
-1.5
-5.7
-2.5
2.5
1.1
0.01
407.5
204.1
100
127.8
62.6
76.3
37.4
8.7
4.3
35.5
17.4
39.1
19.2
37.2
18.2
2.1
1
1.4
0.7
40.7
19.9
9.5
4.7
31
15.2
0.08
407.5
180.7
100
121.4
67.2
59.3
32.8
8
4.4
26.6
14.7
36.7
20.3
22.6
12.5
—
0
1.5
0.8
24.1
13.3
3.2
1.8
20.5
11.3
0.05
407.5
122.3
100
91.9
75.1
30.4
24.9
7.5
6.1
27.2
22.2
37.1
30.3
-6.6
-5.4
-4.5
-3.7
1.5
1.2
-9.6
-7.8
-1.7
-1.4
-7.6
-6.2
-0.02
407.5
164.2
100
116.2
70.8
47.9
29.2
9.7
5.9
44.5
27.1
59.9
36.5
-11.9
-7.2
-1.6
-1
0.8
0.5
-13.2
-8.04
-0.9
-0.5
-12.2
-7.4
-0.03
423.4
118.6
100
101
85.2
17.6
14.8
6.3
5.3
29.1
24.5
40.3
34
-22.7
-19.1
1
0.8
5.2
4.4
-16.4
-13.8
-4.9
-4.1
-11.3
-9.5
-0.03
402.2
134.2
100
111.2
82.9
23
17.1
—
0
31.5
23.5
32.5
24.2
-9.5
-7.08
1.4
1
-1.5
-1.1
-9.5
-7.08
-4.9
-3.7
-4.1
-3.06
-0.01
402.2
186.9
100
137.4
73.5
49.5
26.5
—
0
34.8
18.6
34.5
18.5
15.1
8.1
-6.1
-3.3
1.6
0.9
10.6
5.7
2.4
1.3
8.6
4.6
0.02
402.2
274.6
211.2
63.4
—
42.5
59.5
3.9
-6.6
7.1
5.3
4.6
-0.2
—
402.2
185.7
121.3
64.4
—
39.2
38.4
26.1
-5.2
0.1
21.1
0.2
20.7
0.05
400
167.8
103.8
64
—
42.8
46.9
17.1
-3.9
-2.4
11
1.5
9.1
0.02
400
204.7
134.3
70.4
—
32.5
35.7
34.7
-3.2
1.9
33.7
3.8
29.7
0.07
400
224.3
148.1
76.3
—
48.5
59.8
16.5
-0.6
9.9
26.3
-2.2
28.7
0.07
400
153.4
88.6
64.8
—
38.5
38.4
26.4
-1.9
0.1
25.2
3.2
21.5
0.05
400
206
140.4
65.5
—
34.2
34.4
31.2
-1.6
-2.1
27.5
5
22.1
0.06
400
169.1
104.7
64.4
—
34.3
36.9
27.5
-3.6
2.1
26
3.4
21.8
0.05
400
197.3
129.9
67.3
—
43.6
45.6
21.8
-2
3.7
23.4
3.9
19.7
0.05
400
229.8
150.8
79
—
38.4
44
35
-1.8
0.9
34.1
3
30.7
0.08
400
111.9
82.5
29.4
—
30.3
32.3
-2.9
-5
4.6
-3.3
-0.4
-2.7
-0.01
400
69.9
52.6
17.3
—
33
30.3
-13
-3.3
2.3
-13.9
-2.3
-10.8
-0.03
400
166.9
112.5
54.4
—
37.4
42.6
11.9
-6
5.8
11.7
1.4
9.2
0.02
400
152.8
106.2
46.5
—
36.4
35.3
11.2
-4.5
2.9
9.6
1.1
8.9
0.02
400
156.3
110.2
46.1
—
39.3
44.6
1.5
-3.5
2.3
0.3
-1.9
3.8
0.01
400
115.6
79.7
35.9
—
30.7
28.3
7.7
-3.6
2.1
6.1
2.3
3.9
0.01
400
157.9
107.2
50.7
—
34.7
36.6
14.1
-6.1
2.7
10.7
-0.8
11.4
0.03
400
185.3
119.6
65.7
—
47
47.3
18.4
-6
4.5
16.9
3
13.6
0.03
400
171.9
122.2
49.7
—
37.2
37.8
11.9
-4.2
1.9
9.6
0.8
8.7
0.02
400
108.2
74.2
34.1
—
35.1
35.9
-1.8
-5.6
3.8
-3.6
-0.2
-3.2
-0.01
400
213.8
139
74.8
—
39.4
42.4
32.4
-2.7
0.5
30.2
5.1
25.5
0.06
400