Chengdu Leejun Statements
00
Chengdu Leejun 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
238.32
100
153.35
64.3
84.967
35.7
7.911
3.3
39.915
16.7
41.606
17.5
43.361
18.2
7.687
3.2
0.038
0.02
51.409
21.6
7.151
3
44.258
18.6
0.041
1 082.15
371.57
100
221.6
59.6
149.97
40.4
10.011
2.7
40.077
10.8
43.437
11.7
106.54
28.7
14.565
3.9
0.811
0.2
122.09
32.9
16.52
4.4
105.57
28.4
0.103
1 027.08
260.04
100
142.73
54.9
117.31
45.1
8.465
3.3
23.863
9.2
25.823
9.9
91.489
35.2
5.731
2.2
1.233
0.5
98.013
37.7
17.841
6.9
80.172
30.8
0.078
1 027.08
434.47
100
276.54
63.7
157.92
36.3
16.423
3.8
57.408
13.2
70.966
16.3
86.957
20
4.948
1.1
4.547
1
96.464
22.2
12.832
3
83.633
19.2
0.08
1 044.81
165.21
100
103.24
62.5
61.966
37.5
7.476
4.5
27.279
16.5
33.305
20.2
28.661
17.3
8.896
5.4
-0.05
-0.03
37.507
22.7
3.582
2.2
33.925
20.5
0.031
1 097.12
168.75
100
98.502
58.4
70.252
41.6
9.932
5.9
30.158
17.9
36.567
21.7
33.686
20
6.781
4
0.114
0.07
40.484
24
9.342
5.5
31.51
18.7
0.031
1 009.07
251.5
100
147.4
58.6
104.1
41.4
7.108
2.8
25.402
10.1
29.093
11.6
75.006
29.8
6.193
2.5
-0.116
-0.05
80.693
32.1
10.273
4.1
70.616
28.1
0.068
1 033.46
234.67
100
148.09
63.1
86.573
36.9
21.584
9.2
38.484
16.4
57.537
24.5
29.037
12.4
4.219
1.8
-0.092
-0.04
31.858
13.6
5.91
2.5
26.47
11.3
0.024
1 081.34
200.09
100
127.88
63.9
72.209
36.1
7.767
3.9
38.623
19.3
43.941
22
28.268
14.1
5.684
2.8
0.395
0.2
34.347
17.2
2.779
1.4
31.56
15.8
0.031
1 017.5
272.26
100
162.14
59.6
110.12
40.4
8.389
3.1
37.673
13.8
43.119
15.8
66.998
24.6
6.951
2.6
0.776
0.3
74.918
27.5
11.985
4.4
62.933
23.1
0.061
1 040
251.9
100
128.8
51.1
123.2
48.9
6.4
2.5
37.7
15
39.9
15.8
83.2
33
8.6
3.4
—
0
93.5
37.1
14.6
5.8
78.9
31.3
0.08
986.7
321.1
100
193.5
60.3
127.6
39.7
14.4
4.5
61.8
19.2
71.9
22.4
55.8
17.4
6.7
2.1
1.1
0.3
63.5
19.8
7.6
2.4
55.9
17.4
0.06
962
221.5
100
120.4
54.4
101.1
45.6
6
2.7
26.2
11.8
29.3
13.2
71.8
32.4
6.1
2.8
0.6
0.3
78.5
35.4
12
5.4
66.5
30
0.06
1 033.5
150.2
100
87
57.9
63.2
42.1
6.1
4.1
25.7
17.1
30.5
20.3
32.7
21.8
8.6
5.7
0.1
0.07
42.5
28.3
6.5
4.3
36
24
0.04
1 017.5
126.1
100
73.9
58.6
52.2
41.4
2.7
2.1
20.7
16.4
21.3
16.9
30.9
24.5
8.5
6.7
—
0
39.4
31.2
6.2
4.9
33.3
26.4
0.03
1 017.5
274.5
100
153.2
55.8
121.3
44.2
4.2
1.5
42.8
15.6
45.1
16.4
76.2
27.8
7.7
2.8
-0.2
-0.07
83.7
30.5
12
4.4
71.7
26.1
0.07
1 017.5
137.1
100
83.7
61.1
53.5
39
6.1
4.4
31.5
23
33.9
24.7
19.5
14.2
9.4
6.9
—
0
30
21.9
5.2
3.8
24.8
18.1
0.02
1 017.5
104.8
100
62.4
59.5
42.4
40.5
2.8
2.7
20.2
19.3
20.2
19.3
22.2
21.2
9.5
9.1
3.8
3.6
35.6
34
4.9
4.7
30.7
29.3
0.03
1 017.5
171.5
100
92.5
53.9
79
46.1
2.5
1.5
24.7
14.4
26.9
15.7
52
30.3
8.4
4.9
—
0
60.7
35.4
9.7
5.7
51
29.7
0.05
1 002.5
134.1
100
83.3
62.1
50.8
37.9
5.6
4.2
34.1
25.4
35.9
26.8
14.9
11.1
8.6
6.4
0.3
0.2
23.4
17.4
3.8
2.8
19.5
14.5
0.02
1 002.5
106.3
100
67.1
63.1
39.2
36.9
2.9
2.7
21.7
20.4
25
23.5
14.2
13.4
9.2
8.7
1
0.9
24.4
23
4.2
4
20.2
19
0.02
1 002.5
115.4
100
52.4
45.4
63
54.6
—
0
23.2
20.1
22.3
19.3
40.7
35.3
9.5
8.2
—
0
50
43.3
7.8
6.8
42.2
36.6
0.04
1 002.5
160.8
100
100.3
62.4
60.5
37.6
—
0
21.6
13.4
21.7
13.5
38.7
24.1
4.2
2.6
—
0
44
27.4
6.9
4.3
37.2
23.1
0.04
1 002.5
179.9
100
97.4
54.1
82.5
45.9
4.9
2.7
30
16.7
28.2
15.7
54.3
30.2
7.1
3.9
0.8
0.4
62.2
34.6
8.6
4.8
53.6
29.8
0.05
1 002.5
74.2
100
41.3
55.7
32.9
44.3
2.1
2.8
18.3
24.7
20.1
27.1
12.8
17.3
6.6
8.9
0.1
0.1
19.7
26.5
3.3
4.4
16.4
22.1
0.02
1 002.5
132.2
100
81.4
61.6
50.8
38.4
—
0
22.8
17.2
28.8
21.8
22
16.6
6.6
5
—
0
28.5
21.6
4.3
3.3
24.2
18.3
0.02
1 002.5
138.9
100
80.5
58
58.4
42
—
0
18.8
13.5
23.6
17
34.8
25.1
5.6
4
0.3
0.2
40.4
29.1
5.8
4.2
34.5
24.8
0.03
1 002.5
150.8
100
85.4
56.6
65.4
43.4
—
0
32.4
21.5
37.1
24.6
28.3
18.8
6.2
4.1
0.6
0.4
35.5
23.5
4.3
2.9
31.3
20.8
0.03
1 002.5
92.3
100
54.5
59
37.8
41
—
0
23.5
25.5
24.4
26.4
13.4
14.5
5.6
6.1
1.1
1.2
19.3
20.9
1.8
2
17.5
19
0.02
1 002.5
93.1
100
42.7
45.9
50.4
54.1
—
0
23.2
24.9
30.3
32.5
20.1
21.6
5.6
6
1.2
1.3
26.6
28.6
4.3
4.6
22.3
24
0.02
1 002.5
126.2
100
78.5
62.2
47.6
37.7
—
0
21.9
17.4
22.7
18
25
19.8
5.4
4.3
0.2
0.2
30.9
24.5
6.1
4.8
24.9
19.7
0.02
1 002.5
188.7
100
92.7
49.1
96
50.9
—
0
34.9
18.5
54.3
28.8
41.7
22.1
5.1
2.7
0.5
0.3
46.9
24.9
5.3
2.8
41.5
22
0.04
1 002.5
155.4
100
95.7
61.6
59.6
38.4
—
0
21.7
14
20.8
13.4
38.9
25
7
4.5
2.4
1.5
48.3
31.1
7.3
4.7
41
26.4
0.04
1 002.5
98.7
100
48.9
49.5
49.7
50.4
—
0
25.8
26.1
32.7
33.1
17
17.2
8.8
8.9
1.4
1.4
27.2
27.6
3.7
3.7
23.6
23.9
0.02
1 002.5
130.9
100
78.9
60.3
51.9
39.6
—
0
16.5
12.6
17.1
13.1
34.8
26.6
9.8
7.5
1.6
1.2
46.2
35.3
7.4
5.7
38.8
29.6
0.04
1 002.5
130.9
100
70.2
53.6
60.7
46.4
—
0
35.5
27.1
42.4
32.4
18.3
14
12.9
9.9
4.9
3.7
36.1
27.6
4.4
3.4
31.7
24.2
0.03
1 002.5
154.6
100
77.7
50.3
76.8
49.7
—
0
24.9
16.1
24.9
16.1
52
33.6
10.3
6.7
0.8
0.5
63.1
40.8
11.1
7.2
52
33.6
0.05
1 002.5
237.9
100
111.4
46.8
126.5
53.2
—
0
26.1
11
30.6
12.9
95.9
40.3
10.9
4.6
0.2
0.08
107
45
14.4
6.1
92.6
38.9
0.09
1 002.5
216.4
100
109.2
50.5
107.3
49.6
—
0
17.4
8
17.8
8.2
89.5
41.4
8.4
3.9
0.9
0.4
98.7
45.6
14.2
6.6
84.5
39
0.08
1 002.5
279.2
100
141.6
50.7
137.6
49.3
—
0
42
15
47.9
17.2
89.7
32.1
11.4
4.1
3.2
1.1
104.4
37.4
15.4
5.5
89
31.9
0.09
1 002.5
144.9
100
74.2
51.2
70.7
48.8
—
0
20.3
14
20.3
14
50.4
34.8
9.6
6.6
0.5
0.3
60.6
41.8
10.2
7
50.4
34.8
0.05
1 002.5