Longzhou Statements
00
Longzhou 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
1 169.43
100
1 139.09
97.4
30.341
2.6
8.756
0.7
56.561
4.8
34.751
3
-4.41
-0.4
-28.587
-2.4
-2.574
-0.2
-35.461
-3.03
3.692
0.3
-31.53
-2.7
-0.056
562.37
935.96
100
895.35
95.7
40.611
4.3
10.808
1.2
73.636
7.9
57.342
6.1
-16.731
-1.8
-42.709
-4.6
0.409
0.04
-58.906
-6.3
1.671
0.2
-49.017
-5.2
-0.087
562.37
720.79
100
708.12
98.2
12.67
1.8
7.569
1.1
61.199
8.5
26.111
3.6
-13.441
-1.9
-32.789
-4.5
-0.039
-0.005
-46.124
-6.4
1.825
0.3
-38.745
-5.4
-0.069
562.37
1 495.26
100
1 429.49
95.6
65.763
4.4
13.826
0.9
121.58
8.1
118.89
8
-53.13
-3.6
-32.931
-2.2
4.939
0.3
-47.931
-3.2
11.49
0.8
-40.106
-2.7
-0.071
562.37
1 376.45
100
1 304.27
94.8
72.179
5.2
14.481
1.1
74.425
5.4
51.711
3.8
20.469
1.5
-42.157
-3.06
0.34
0.02
-18.414
-1.3
3.954
0.3
-12.619
-0.9
-0.022
562.37
1 268.61
100
1 198.77
94.5
69.846
5.5
11.082
0.9
79.785
6.3
60.018
4.7
9.828
0.8
-31.472
-2.5
3.855
0.3
-17.169
-1.4
0.793
0.06
-7.689
-0.6
-0.014
562.37
853.17
100
801.58
94
51.585
6
7.6
0.9
62.897
7.4
32.384
3.8
19.201
2.3
-37.307
-4.4
0.037
0.004
-17.752
-2.08
6.452
0.8
-18.876
-2.2
-0.034
562.37
1 314.72
100
1 237.74
94.1
76.981
5.9
27.541
2.1
87.976
6.7
85.625
6.5
-8.644
-0.7
-40.755
-3.1
1.872
0.1
-47.275
-3.6
6.126
0.5
-24.118
-1.8
-0.043
562.37
1 367.25
100
1 289.7
94.3
77.554
5.7
8.849
0.6
91.371
6.7
65.293
4.8
12.26
0.9
-7.445
-0.5
0.161
0.01
5.555
0.4
2.5
0.2
12.264
0.9
0.022
562.37
1 428.21
100
1 338.74
93.7
89.469
6.3
6.994
0.5
82.367
5.8
49.403
3.5
40.066
2.8
-29.157
-2.04
1.228
0.09
12.039
0.8
3.186
0.2
12.121
0.8
0.022
562.37
857.3
100
767.6
89.5
89.8
10.5
6
0.7
57.5
6.7
23.2
2.7
66.6
7.8
-39.1
-4.6
0.2
0.02
28
3.3
8.4
1
12.9
1.5
0.02
562.4
994.5
100
1 052.1
105.8
-57.7
-5.8
55.8
5.6
197.6
19.9
770.7
77.5
-828.3
-83.3
-94.8
-9.5
-8.8
-0.9
-926.1
-93.1
-5.1
-0.5
-852.1
-85.7
-1.52
562.4
1 293.1
100
1 202.2
93
90.9
7
14.2
1.1
72.3
5.6
60.8
4.7
30.1
2.3
-33.3
-2.6
14.7
1.1
12.6
1
0.6
0.05
2.9
0.2
0.01
562.4
805.2
100
804.6
99.9
0.6
0.07
13.6
1.7
99.1
12.3
74.3
9.2
-73.7
-9.2
-8.2
-1.02
2.6
0.3
-69.2
-8.6
-1.2
-0.1
-53.6
-6.7
-0.1
562.4
507.1
100
472.4
93.2
34.7
6.8
1.9
0.4
45.3
8.9
22
4.3
12.7
2.5
-17.4
-3.4
2
0.4
—
0
14.7
2.9
-15.2
-3
-0.03
562.4
3 034.5
100
2 689
88.6
345.5
11.4
77.2
2.5
138.9
4.6
218.9
7.2
126.7
4.2
-15.5
-0.5
10.3
0.3
141
4.6
28.3
0.9
63.9
2.1
0.11
562.4
1 263.2
100
1 126
89.1
137.2
10.9
4
0.3
80.8
6.4
61
4.8
76.2
6
-49.1
-3.9
-0.2
-0.02
26.2
2.1
10.1
0.8
7
0.6
0.01
562.4
936.5
100
797.2
85.1
139.3
14.9
8.5
0.9
56.9
6.1
58.2
6.2
81.2
8.7
-36.2
-3.9
3.8
0.4
48.5
5.2
10.3
1.1
40.9
4.4
0.07
572.2
828.7
100
723.2
87.3
105.4
12.7
1
0.1
85
10.3
43.5
5.2
61.9
7.5
-46
-5.6
1.7
0.2
16.3
2
5.6
0.7
10.2
1.2
0.02
562.4
3 709.1
100
3 100.5
83.6
608.6
16.4
87.4
2.4
139.5
3.8
393.7
10.6
214.9
5.8
-50.7
-1.4
1.6
0.04
162.3
4.4
31.3
0.8
76
2
0.14
537
1 204.3
100
1 090.3
90.5
114
9.5
2.9
0.2
85.7
7.1
70.9
5.9
43.1
3.6
-30.5
-2.5
12.7
1.1
24.6
2
10.7
0.9
19.2
1.6
0.03
587.8
1 123.4
100
944.2
84
179.2
16
—
0
90.9
8.1
87.9
7.8
91.3
8.1
-26.2
-2.3
1
0.09
75.7
6.7
9.6
0.9
53
4.7
0.09
562.4
802.7
100
688.1
85.7
114.5
14.3
—
0
88.2
11
80.4
10
34.1
4.2
-25.4
-3.2
0.6
0.07
52.5
6.5
13.6
1.7
19.1
2.4
0.03
562.4
1 609.7
1 441.1
168.7
—
74.5
101.6
67
18.3
9.1
92.3
18.2
60.1
0.15
402.9
1 536.4
1 306.3
230.1
4.3
128
115.1
115
-41.9
4.5
77.6
13.6
52.3
0.09
563.4
1 049.1
866.4
182.7
—
101.9
104.1
78.7
-24
4.1
57.4
11
41.9
0.07
581
555.6
474.3
81.2
—
69.5
59.1
22.2
-4.5
6.6
23.7
6.8
12.8
0.03
384.8
886.7
788.3
98.4
—
82.3
87.7
10.7
11.6
-10.6
31.2
2.4
21
0.06
380.1
544.6
462.3
82.3
—
63.1
71.9
10.4
-4.3
-13
17.2
7.6
7.1
0.02
402.9
491.1
412.4
78.7
—
69.5
74.5
4.1
-13.4
11.1
25.3
7.7
11.3
0.03
402.9
455.3
383
72.2
—
60.6
57
15.2
-2.7
6.9
18.4
5.8
10.9
0.03
402.9
901.9
817.1
84.8
—
67.7
98
-13.3
-2.1
37.8
19
10.3
11.2
0.02
447.8
541.9
474
67.9
—
54.3
57.5
10.4
-8
15.5
17.9
5.6
11
0.03
396
504.4
427.3
77.1
—
54.6
57.6
19.4
-8.8
17.5
28.2
9.1
11.8
0.03
383.9
513.8
439.3
74.4
—
63.3
60.4
14.1
-8.9
16.7
21.8
5.2
10.8
0.03
383.9
634.6
585.3
49.3
—
54.2
63.4
-14.2
-3
5.9
-13.7
3.4
-17.4
-0.05
383.9
529.6
463
66.6
—
48.3
47.1
19.5
-4.6
14.1
29
8.4
15.6
0.04
383.9
556.2
486
70.2
—
53.3
55.6
14.6
4.1
8.4
26.2
9.5
11.6
0.03
383.9
541.4
459.9
81.4
—
60
62.7
18.7
-8.9
11.2
21
7.1
10.8
0.03
383.9
554.5
503.7
50.8
—
59.4
61.5
-10.7
-5.1
17.5
4.6
11
-8.1
-0.02
383.9
481.1
398.6
82.4
—
49.8
50.8
31.7
-7
36.8
61.2
11.5
42.2
0.11
383.9
503.1
430.9
72.1
—
47.4
50.2
22
-4.8
11.4
28.2
6.3
17.3
0.05
383.9
438.8
356.7
82.1
—
51
52.1
29.9
-10.3
16.1
35.5
8.3
20.9
0.05
383.9
523.4
451.9
71.5
—
54.1
50.6
20.9
-2.3
7.9
26.5
10.1
14.8
0.04
383.9