Dongjiang Statements
00
Dongjiang 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
1 035.76
100
1 035.12
99.9
0.64
0.06
55.932
5.4
171.46
16.6
210.47
20.3
-209.83
-20.3
-52.343
-5.05
1.239
0.1
-439.44
-42.4
3.766
0.4
-393.55
-38
-0.366
1 074.86
980.23
100
946.53
96.6
33.696
3.4
51.493
5.3
146.71
15
185.62
18.9
-151.93
-15.5
-38.579
-3.9
-0.249
-0.03
-190.72
-19.5
1.453
0.1
-158
-16.1
-0.142
1 115.39
1 177.77
100
1 116.12
94.8
61.648
5.2
34.249
2.9
113.77
9.7
136.89
11.6
-75.242
-6.4
-37.045
-3.1
1.244
0.1
-110.57
-9.4
-4.107
-0.3
-81.261
-6.9
-0.082
994.6
828.72
100
797.5
96.2
31.215
3.8
29.49
3.6
114.02
13.8
132.28
16
-101.07
-12.2
-45.183
-5.5
-0.204
-0.02
-146.46
-17.7
1.164
0.1
-117.66
-14.2
-0.134
879.27
1 030.14
100
916.47
89
113.67
11
48.19
4.7
199.92
19.4
492.89
47.8
-379.22
-36.8
-47.723
-4.6
3.962
0.4
-422.47
-41.01
16.456
1.6
-411.55
-40
-0.468
879.27
814.87
100
758.3
93.1
56.574
6.9
28.985
3.6
144.3
17.7
158.2
19.4
-101.62
-12.5
-37.793
-4.6
3.938
0.5
-135.38
-16.6
1.109
0.1
-110.66
-13.6
-0.126
879.27
1 069.81
100
869.72
81.3
200.09
18.7
43.752
4.1
128.11
12
160.09
15
40.008
3.7
-34.825
-3.3
8.196
0.8
13.725
1.3
4.461
0.4
15.171
1.4
0.017
879.27
963.64
100
772.15
80.1
191.49
19.9
41.901
4.3
115.77
12
147.18
15.3
44.315
4.6
-40.572
-4.2
0.104
0.01
3.847
0.4
6.396
0.7
5.239
0.5
0.01
523.9
1 373.07
100
1 033.08
75.2
339.99
24.8
63.69
4.6
142.51
10.4
292.26
21.3
47.724
3.5
-24.095
-1.8
-30.807
-2.2
-7.042
-0.5
8.874
0.6
-1.654
-0.1
-0.002
879.27
985.96
100
742.19
75.3
243.77
24.7
34.037
3.5
144.38
14.6
155.31
15.8
88.462
9
-32.59
-3.3
-0.161
-0.02
58.653
5.9
7.267
0.7
50.782
5.2
0.058
879.27
904.77
100
627.04
69.3
277.73
30.7
33.611
3.7
127.53
14.1
151.03
16.7
126.7
14
-18.525
-2.05
-8.675
-1
99.449
11
9.049
1
79.836
8.8
0.091
879.27
751.4
100
551.6
73.4
199.8
26.6
31.9
4.2
117.5
15.6
136.1
18.1
63.7
8.5
-25
-3.3
0.8
0.1
40.4
5.4
10.5
1.4
31.8
4.2
0.04
879.3
1 012.7
100
630
62.2
382.6
37.8
46.3
4.6
161.9
16
218.5
21.6
164.1
16.2
-31.5
-3.1
-31.2
-3.08
103.2
10.2
6.6
0.7
73.8
7.3
0.08
879.3
823.3
100
587.8
71.4
235.5
28.6
28.2
3.4
126
15.3
132
16
103.6
12.6
-23.7
-2.9
3.4
0.4
101.6
12.3
22.4
2.7
68.9
8.4
0.08
860.8
821
100
548.6
66.8
272.4
33.2
29.7
3.6
120.7
14.7
115.7
14.1
156.6
19.1
-22.4
-2.7
-0.8
-0.1
133
16.2
22.1
2.7
105
12.8
0.12
879.3
658
100
461.9
70.2
196.1
29.8
22.1
3.4
97
14.7
96.8
14.7
99.3
15.1
-32
-4.9
-3.1
-0.5
63.9
9.7
17.1
2.6
55.6
8.4
0.06
926
881.1
100
588
66.7
293.2
33.3
47.4
5.4
147.1
16.7
193.1
21.9
100
11.3
-24.7
-2.8
3.2
0.4
78.7
8.9
-3.7
-0.4
91.9
10.4
0.1
879.3
887.6
100
576.5
65
311
35
28.2
3.2
187.8
21.2
168.2
18.9
142.9
16.1
-35.5
-4
3.9
0.4
111.3
12.5
18
2
79.6
9
0.09
884.7
883.2
100
566
64.1
317.3
35.9
29.6
3.4
120.3
13.6
105.1
11.9
212.1
24
-25.4
-2.9
-0.6
-0.07
186.6
21.1
21.5
2.4
144.4
16.3
0.17
882.2
806.7
100
526.1
65.2
280.5
34.8
22.2
2.8
106.9
13.3
99.6
12.3
180.9
22.4
-32.7
-4.05
-0.2
-0.02
147.8
18.3
21.9
2.7
108
13.4
0.12
886
810.8
100
523.2
64.5
287.6
35.5
25.3
3.1
220.7
27.2
170
21
117.6
14.5
-37.5
-4.6
-6.9
-0.9
73.8
9.1
32.5
4
35.3
4.4
0.04
948.9
811.1
100
555.3
68.5
255.8
31.5
24.3
3
111.4
13.7
98.8
12.2
157
19.4
-23.5
-2.9
-1.6
-0.2
131.6
16.2
12
1.5
106.7
13.2
0.13
820.5
903.9
100
593.1
65.6
310.8
34.4
19.4
2.1
106.8
11.8
98.7
10.9
212.2
23.5
-21.8
-2.4
0.7
0.08
191
21.1
20
2.2
144.5
16
0.16
887.1
758.2
100
498.7
65.8
259.5
34.2
22.5
3
92.5
12.2
76.2
10.1
183.3
24.2
-21.6
-2.8
0.4
0.05
162
21.4
19.7
2.6
121.4
16
0.14
887.1
939.3
100
623.7
66.4
315.6
33.6
26
2.8
112.5
12
90.9
9.7
224.8
23.9
-19.9
-2.1
-12.4
-1.3
191.7
20.4
18.3
1.9
147.1
15.7
0.17
888.2
756.8
100
498.4
65.9
258.4
34.1
10.9
1.4
109
14.4
103.9
13.7
154.5
20.4
-12.6
-1.7
2
0.3
144.6
19.1
14.8
2
106.1
14
0.12
888.2
728
100
474.9
65.2
253.1
34.8
—
0
118.3
16.3
63.8
8.8
189.3
26
-21.1
-2.9
-13.2
-1.8
150.5
20.7
16.5
2.3
116.2
16
0.13
888.2
675.5
100
432.4
64
243.1
36
—
0
107.2
15.9
108.3
16
134.8
20
-21
-3.1
21.8
3.2
135.8
20.1
19.6
2.9
104
15.4
0.12
888.2
751.1
100
479.6
63.9
271.5
36.1
—
0
109.3
14.6
124.9
16.6
146.6
19.5
9.5
1.3
39.7
5.3
196
26.1
25.8
3.4
153.4
20.4
0.16
949.9
696
100
478.3
68.7
217.7
31.3
—
0
103.9
14.9
104.2
15
113.5
16.3
110
15.8
21
3
227.3
32.7
42
6
174.4
25.1
0.2
869.4
670.7
100
424.5
63.3
246.3
36.7
—
0
93.5
13.9
93.4
13.9
152.8
22.8
-18.4
-2.7
13.1
2
147.4
22
17
2.5
121.4
18.1
0.14
869.4
499.3
100
327.5
65.6
171.8
34.4
—
0
90.9
18.2
84.3
16.9
87.5
17.5
-17.2
-3.4
32.9
6.6
103
20.6
11.8
2.4
84.6
16.9
0.1
857.9
652.2
100
469.5
72
182.7
28
—
0
111.9
17.2
122.3
18.8
60.3
9.2
-15.4
-2.4
52.6
8.1
97.5
14.9
12.9
2
68.1
10.4
0.08
851.3
632
100
423.3
67
208.7
33
—
0
92.9
14.7
94.2
14.9
114.5
18.1
-13.5
-2.1
18.9
3
119.9
19
17.7
2.8
90.8
14.4
0.1
869.5
609
100
393.5
64.6
215.4
35.4
—
0
75.3
12.4
75
12.3
140.5
23.1
-9.5
-1.6
10.6
1.7
141.5
23.2
20.6
3.4
101.1
16.6
0.12
869.4
509.9
100
355.4
69.7
154.5
30.3
—
0
71.6
14
72.4
14.2
82
16.1
3
0.6
5.5
1.1
90.5
17.7
12.9
2.5
72.5
14.2
0.08
863.6
665.8
100
456.7
68.6
209.1
31.4
—
0
101.8
15.3
101.8
15.3
107.3
16.1
-3.8
-0.6
14.4
2.2
65.8
9.9
12.9
1.9
54.9
8.2
0.07
827
532.4
100
359.6
67.5
172.8
32.5
—
0
87.1
16.4
87.1
16.4
85.8
16.1
-8.1
-1.5
4.1
0.8
81.7
15.3
8.9
1.7
60.5
11.4
0.07
890
472.7
100
320.4
67.8
152.3
32.2
—
0
69.6
14.7
67.9
14.4
84.5
17.9
17.1
3.6
0.8
0.2
102.3
21.6
9.8
2.1
79.8
16.9
0.09
886.3
376.5
100
255.1
67.8
121.4
32.2
—
0
56.8
15.1
56.8
15.1
64.7
17.2
5.7
1.5
1.3
0.3
71.6
19
7.4
2
56.4
15
0.06
868.4
481.9
100
354.5
73.6
127.5
26.5
—
0
86.1
17.9
96.1
19.9
31.3
6.5
13.6
2.8
19
3.9
61.7
12.8
6.2
1.3
44.5
9.2
0.05
846.4