Pubang Landscape Statements
00
Pubang Landscape 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
440.74
399.73
41.005
17.986
19.983
42.524
-1.518
-3.103
-1.966
-6.585
2.035
-6.555
-0.004
1 795.89
485.87
100
441.25
90.8
44.624
9.2
9.145
1.9
33.571
6.9
46.883
9.6
-2.259
-0.5
-2.841
-0.6
-0.3
-0.06
-5.314
-1.09
1.451
0.3
-7.585
-1.6
-0.004
1 795.89
369.71
100
343.66
93
26.054
7
14.568
3.9
14.023
3.8
33.632
9.1
-7.579
-2.05
-6.38
-1.7
-1.888
-0.5
-15.798
-4.3
0.727
0.2
-14.822
-4.009
-0.008
1 795.89
960.66
100
863.76
89.9
96.896
10.1
18.526
1.9
123.95
12.9
261.26
27.2
-164.36
-17.1
-23.616
-2.5
-4.483
-0.5
-189.75
-19.8
-7.907
-0.8
-178.33
-18.6
-0.099
1 795.89
581.79
100
542.32
93.2
39.472
6.8
22.997
4
14.672
2.5
41.137
7.1
-1.665
-0.3
-7.236
-1.2
1.331
0.2
-7.558
-1.3
1.699
0.3
-8.238
-1.4
-0.005
1 795.89
537.26
100
487.01
90.6
50.252
9.4
19.98
3.7
36.618
6.8
60.51
11.3
-10.258
-1.9
-8.44
-1.6
-3.727
-0.7
-22.426
-4.2
1.909
0.4
-21.347
-4
-0.012
1 795.89
390.89
100
396.94
101.5
-6.051
-1.5
12.1
3.1
-0.969
-0.2
21.143
5.4
-27.194
-7
-15.75
-4.03
-0.396
-0.1
-43.325
-11.08
-1.862
-0.5
-40.036
-10.2
-0.022
1 795.89
970.21
100
849.39
87.5
120.81
12.5
41.72
4.3
271.44
28
667.48
68.8
-546.67
-56.3
-42.085
-4.3
2.054
0.2
-586.7
-60.5
8.62
0.9
-554.64
-57.2
-0.309
1 795.89
671.22
100
658.23
98.1
12.983
1.9
14.97
2.2
63.982
9.5
115.93
17.3
-102.94
-15.3
-4.196
-0.6
-0.939
-0.1
-108.04
-16.1
-14.434
-2.2
-91.774
-13.7
-0.051
1 795.89
687.39
100
623.28
90.7
64.113
9.3
24.825
3.6
39.004
5.7
66.247
9.6
-2.134
-0.3
28.364
4.1
-1.388
-0.2
24.84
3.6
5.754
0.8
19.457
2.8
0.011
1 795.89
467.7
100
445.7
95.3
22
4.7
17.2
3.7
6.7
1.4
22.3
4.8
-0.3
-0.06
-7.5
-1.6
-1.5
-0.3
-9.3
-2
0.6
0.1
-8.5
-1.8
—
1 795.9
910.5
100
922.6
101.3
-12
-1.3
35.2
3.9
136.6
15
348.7
38.3
-360.8
-39.6
25.4
2.8
-7.3
-0.8
-342.7
-37.6
-132.9
-14.6
-205.7
-22.6
-0.1
2 041.1
705.9
100
592
83.9
113.9
16.1
28
4
43.8
6.2
100.7
14.3
13.2
1.9
0.6
0.08
-2.2
-0.3
12.6
1.8
0.9
0.1
11.5
1.6
0.01
1 923.5
629
100
563.3
89.6
65.7
10.4
25.8
4.1
19.7
3.1
40.9
6.5
24.8
3.9
-4.9
-0.8
-2.5
-0.4
17.5
2.8
4
0.6
13.2
2.1
0.01
1 795.9
296.1
100
279
94.2
17.1
5.8
14.2
4.8
28.2
9.5
42.1
14.2
-25.1
-8.5
-13
-4.4
—
0
-38.1
-12.9
-3.8
-1.3
-35.1
-11.9
-0.02
1 795.9
966
100
1 018.2
105.4
-52.2
-5.4
29
3
102.1
10.6
1 115.1
115.4
-1 167.3
-120.8
-23.6
-2.4
-4.8
-0.5
-1 195.6
-123.8
-45.1
-4.7
-1 149.8
-119.03
-0.64
1 795.9
793.6
100
692.6
87.3
100.9
12.7
24.8
3.1
54.8
6.9
78.6
9.9
22.3
2.8
-10.5
-1.3
-0.3
-0.04
17.5
2.2
2.2
0.3
14.6
1.8
0.01
1 795.9
804.5
100
646.4
80.3
158.2
19.7
22.5
2.8
33.8
4.2
54.4
6.8
103.7
12.9
-17.9
-2.2
0.1
0.01
90.6
11.3
10.3
1.3
80
9.9
0.05
1 731.8
526.5
100
472.8
89.8
53.8
10.2
18.1
3.4
21
4
37.3
7.1
16.4
3.1
-6.3
-1.2
-0.2
-0.04
9.9
1.9
-1.3
-0.2
9.3
1.8
0.01
1 860
1 276.4
100
1 207.6
94.6
68.7
5.4
46
3.6
38.8
3
190.4
14.9
-121.7
-9.5
3.9
0.3
0.3
0.02
-117.3
-9.2
-23
-1.8
-96.2
-7.5
-0.05
1 795.9
874.7
100
807.2
92.3
67.5
7.7
25.6
2.9
35.4
4
49.7
5.7
17.8
2
9
1
0.7
0.08
44.4
5.1
2.9
0.3
39.8
4.6
0.02
1 795.9
952.2
100
766.9
80.5
185.3
19.5
—
0
52.3
5.5
65.1
6.8
120.2
12.6
-16.8
-1.8
0.1
0.01
103.4
10.9
13.4
1.4
89.2
9.4
0.05
1 795.9
702.3
100
621.9
88.6
80.4
11.4
—
0
63.1
9
44.6
6.4
35.8
5.1
-23.4
-3.3
0.5
0.07
12.9
1.8
1.9
0.3
10
1.4
0.01
1 795.9
1 147
1 035.5
111.5
—
58.4
82.4
29.1
-2.7
-6.4
19.7
-5
21.3
0.01
1 711.5
840.4
736.1
104.3
28.2
53
86.1
18.2
16.9
4.4
39.5
1.4
37.2
0.02
1 771.2
988
821.8
166.2
—
63.9
73
93.2
3.1
5.1
101.8
9.7
86.1
0.05
1 747.5
600.7
498.7
102.1
—
71.2
67.3
34.8
-13.7
1.6
22.6
1.2
7.3
—
1 711.5
852.4
739
113.4
—
72.6
114.2
-0.8
-10.4
5.2
-6
-6
-2.3
—
1 711.5
767.6
662.2
105.5
—
57.6
62
43.5
-6.3
4.5
41.7
7.8
34
0.02
1 705.5
663.8
522.8
141
—
53.5
64.5
76.5
-3.7
0.9
73.6
9.5
64.1
0.04
1 704.8
434.6
355.1
79.6
—
64.7
60.2
19.4
-7.3
0.4
12.4
3.3
9.4
0.01
1 704.8
660.1
590.6
69.6
—
42
65.1
4.4
-6.9
9.5
6.6
-6.6
13.4
0.01
1 703
626.5
512.6
113.9
—
64.1
67.6
46.4
-1.6
5.5
51
7.5
43.6
0.03
1 703
740.3
569.7
170.6
—
45.9
58.2
112.3
12.7
-0.1
124.9
10.3
114.4
0.07
1 611.5
405.7
324.4
81.3
—
50.6
45.7
35.6
-1.4
0.1
34.3
6.5
28
0.02
1 605.9
921.3
664.6
256.6
—
69.2
76.5
180.1
0.8
1.3
182.2
39.5
142.8
0.09
1 605.9
671.7
546.6
125.1
—
52.3
55.2
69.9
-7.6
-0.6
61.7
9
52.9
0.04
1 394.5
1 114.8
864.8
250
—
42.9
47.8
202.2
-4.9
1.6
198.9
29.2
169.4
0.12
1 394.5
453.1
355.5
97.6
—
52.2
55.5
42.1
-4.1
0.1
38.1
5.3
32.8
0.02
1 394.5
771.9
580.2
191.6
—
52.7
59.4
132.3
5.2
0.7
138.2
27.7
110.2
0.08
1 394.5
521.6
417.6
104
—
57.9
60
44
-0.3
2.6
46.3
6.8
39.4
0.03
1 394.5
726.5
560.9
165.6
—
19
20.2
145.5
-8.8
-0.4
136.3
20
116.3
0.08
1 394.5
373.4
290.6
82.8
—
43.2
42.4
40.4
5.5
0.1
46.1
7.1
38.9
0.03
1 394.5
601.2
444.4
156.8
—
49.1
53.9
103
5.7
3
111.7
23.7
88
0.09
1 027