Jiangxi Qixin Statements
00
Jiangxi Qixin 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
122.18
100
115.66
94.7
6.519
5.3
0.12
0.1
34.597
28.3
44.673
36.6
-38.154
-31.2
-19.956
-16.3
-0.081
-0.07
-58.188
-47.6
1.529
1.3
-59.012
-48.3
-0.26
226.97
380.94
100
372.94
97.9
7.998
2.1
—
0
273.05
71.7
315.64
82.9
-307.64
-80.8
52.359
13.7
24.552
6.4
-225.05
-59.08
28.403
7.5
-244.55
-64.2
-1.095
223.4
479.53
100
441.36
92
38.173
8
13.595
2.8
-36.416
-7.6
-19.95
-4.2
58.123
12.1
-18.516
-3.9
-5.305
-1.1
34.99
7.3
2.948
0.6
33.463
7
0.149
225
457.1
100
436.04
95.4
21.05
4.6
14.08
3.1
66.059
14.5
167.25
36.6
-146.2
-32
-23.477
-5.1
-2.808
-0.6
-172.36
-37.7
1.749
0.4
-173.29
-37.9
-0.77
225
221.91
100
206.15
92.9
15.758
7.1
0.865
0.4
92.968
41.9
25.472
11.5
-9.713
-4.4
-20.684
-9.3
-0.557
-0.3
-29.043
-13.09
0.959
0.4
-28.884
-13.02
-0.128
225
610.02
100
595.24
97.6
14.782
2.4
14.438
2.4
1 506.58
247
1 608.86
263.7
-1 594.08
-261.3
-18.19
-3
-1.29
-0.2
-1 612.59
-264.4
-1.131
-0.2
-1 607.91
-263.6
-7.146
225
250.02
100
193.31
77.3
56.71
22.7
11.135
4.5
66.429
26.6
99.539
39.8
-42.829
-17.1
-23.976
-9.6
-0.19
-0.08
-66.995
-26.8
0.138
0.06
-64.76
-25.9
-0.288
225
353.26
100
324.04
91.7
29.223
8.3
4.407
1.2
93.421
26.4
63.32
17.9
-34.097
-9.7
-16.717
-4.7
-0.65
-0.2
-51.377
-14.5
1.799
0.5
-50.224
-14.2
-0.223
225
240.1
100
208.4
86.8
31.7
13.2
10.5
4.4
33.9
14.1
39
16.2
-7.2
-3
-20.5
-8.5
0.5
0.2
-27.3
-11.4
0.1
0.04
-25
-10.4
-0.11
225
625.4
100
715.2
114.4
-89.8
-14.4
30.1
4.8
174.3
27.9
380.7
60.9
-470.5
-75.2
-31.9
-5.1
-2.1
-0.3
-504.7
-80.7
-1.6
-0.3
-495.3
-79.2
-2.2
225
532.8
100
455.1
85.4
77.6
14.6
13
2.4
63.5
11.9
75.6
14.2
2
0.4
-25.4
-4.8
—
0
-23.4
-4.4
-4.9
-0.9
-16.1
-3.02
-0.07
225
626.9
100
536.8
85.6
90.1
14.4
28
4.5
61.9
9.9
88.1
14.1
2
0.3
-18.4
-2.9
-0.4
-0.06
-16.7
-2.7
1.3
0.2
-14.9
-2.4
-0.07
225
324.5
100
276.5
85.2
48
14.8
10.8
3.3
42.9
13.2
53.1
16.4
-5.1
-1.6
-27.4
-8.4
-0.9
-0.3
-33.4
-10.3
-1.1
-0.3
-28.8
-8.9
-0.13
225
1 315.9
100
1 103.2
83.8
212.7
16.2
43
3.3
120.6
9.2
167
12.7
45.6
3.5
13.1
1
0.3
0.02
59.1
4.5
35.8
2.7
25.1
1.9
0.11
225
806.7
100
668.3
82.8
138.4
17.2
22.1
2.7
86.7
10.7
108
13.4
30.4
3.8
8.5
1.1
—
0
38.9
4.8
8.2
1
33.3
4.1
0.15
222.2
1 038.9
100
854.1
82.2
184.8
17.8
44.6
4.3
117.9
11.3
153.8
14.8
31
3
-18.3
-1.8
—
0
12.7
1.2
5
0.5
11.6
1.1
0.05
225
853
100
717.9
84.2
135.2
15.8
19.3
2.3
38.2
4.5
63.8
7.5
71.4
8.4
-21.2
-2.5
-0.4
-0.05
49.8
5.8
9.1
1.1
43.2
5.1
0.19
225
1 532.5
100
1 301.6
84.9
230.9
15.1
15.2
1
28.1
1.8
140.9
9.2
90
5.9
-27.6
-1.8
-0.9
-0.06
61.5
4
46.2
3
19.9
1.3
0.09
225
1 291.8
100
1 114.6
86.3
177.1
13.7
2.9
0.2
50.1
3.9
86.1
6.7
91.1
7.1
-25
-1.9
-0.3
-0.02
65.8
5.1
11.1
0.9
58.7
4.5
0.26
225
1 328.3
100
1 147.8
86.4
180.5
13.6
—
0
38.6
2.9
100.4
7.6
80.2
6
-20.9
-1.6
1.8
0.1
61.1
4.6
13
1
48.5
3.7
0.22
225
846.8
100
735.2
86.8
111.6
13.2
—
0
38.6
4.6
44.1
5.2
67.4
8
-15.1
-1.8
-2
-0.2
50.3
5.9
8.8
1
41.4
4.9
0.18
225
1 271.2
1 123
148.2
—
37.1
89.5
58.7
-16.6
0.1
42.2
30.4
19.1
0.09
225
1 065.6
916.9
148.7
2.5
40.3
60.3
88.4
-13.3
-3.7
71.4
12
60.8
0.27
225
917.4
780.6
136.8
—
37.1
91.5
45.3
-12.1
1.5
34.7
6.3
29.6
0.13
225
661.9
566.5
95.4
—
29.8
33.9
61.5
-12.9
0.2
48.8
8.7
40.1
0.18
225
947.1
807.5
139.6
—
34.5
101.3
38.3
-12.8
5.2
30.8
17.4
13.3
0.06
225
848.5
722.9
125.6
—
32.2
65.1
60.5
-13.5
0.4
47.4
12.3
35
0.16
225
788.4
678.8
109.6
—
33.8
73.3
36.3
-7.5
0.4
29.2
8.2
21.1
0.09
225
705.7
607.7
98
—
27.6
33.8
64.1
-13.3
1.6
52.4
13.1
39.3
0.17
225
810
696.1
113.8
—
27.4
69
44.9
-14.9
—
30
16
14
0.08
184.2
872.2
752.4
119.8
—
26.9
43.7
76.2
-14.4
0.1
61.8
20
41.8
0.23
180
888.4
765.4
123
—
26.5
64.6
58.5
-12
0.8
47.3
21.8
25.5
0.14
180
769.6
663.7
105.9
—
24.5
28
77.9
-11.4
0.8
67.3
18.3
49
0.27
180