Shenzhen Jianyi Statements
00
Shenzhen Jianyi 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
1 164.32
993.95
170.37
55.343
50.613
104.25
66.121
-49.409
-1.256
15.477
2.369
0.112
0.001
159.62
1 574
1 315.43
258.56
48.002
74.666
127.98
130.59
-67.896
-1.051
62.267
18.991
18.316
0.115
159.62
835.37
100
704.33
84.3
131.05
15.7
14.625
1.8
70.842
8.5
70.57
8.4
60.475
7.2
-29.888
-3.6
0.254
0.03
30.814
3.7
7.68
0.9
10.433
1.2
0.065
159.62
802.79
100
621.39
77.4
181.39
22.6
32.276
4
135.15
16.8
173.98
21.7
7.417
0.9
-23.921
-3
3.271
0.4
-13.233
-1.6
1.538
0.2
-14.523
-1.8
-0.091
159.62
483.98
100
438.92
90.7
45.059
9.3
7.294
1.5
4.844
1
14.9
3.1
30.158
6.2
-17.785
-3.7
-2.277
-0.5
10.096
2.1
-2.725
-0.6
13.027
2.7
0.082
159.62
447.07
100
363.68
81.3
83.387
18.7
12.149
2.7
28.497
6.4
37.095
8.3
46.292
10.4
-33.539
-7.5
-1.38
-0.3
11.383
2.5
3.087
0.7
8.358
1.9
0.052
159.62
431.77
100
378.08
87.6
53.686
12.4
13.574
3.1
18.902
4.4
32.447
7.5
21.239
4.9
-17.08
-4
-0.023
-0.005
4.136
1
-0.179
-0.04
4.321
1
0.027
159.62
424.92
100
429.55
101.1
-4.631
-1.09
17.185
4
973.49
229.1
1 010.39
237.8
-1 015.02
-238.9
-66.08
-15.6
-4.13
-1
-1 089.81
-256.5
-81.159
-19.1
-1 006.24
-236.8
-6.304
159.62
424.45
100
357.52
84.2
66.933
15.8
13.124
3.1
20.627
4.9
32.668
7.7
34.264
8.1
-24.144
-5.7
-0.01
-0.002
10.111
2.4
1.677
0.4
8.441
2
0.054
157.35
500.55
100
422.44
84.4
78.109
15.6
11.893
2.4
25.159
5
38.987
7.8
39.122
7.8
-27.307
-5.5
-0.18
-0.04
11.635
2.3
2.314
0.5
9.325
1.9
0.068
138.04
597.9
100
502.7
84.1
95.2
15.9
18.4
3.1
23.7
4
42.2
7.1
53
8.9
-44.2
-7.4
—
0
8.7
1.5
2
0.3
6.8
1.1
0.05
138
710.6
100
590.3
83.1
120.3
16.9
23.5
3.3
163.1
23
182.6
25.7
-62.4
-8.8
-14.9
-2.1
-0.6
-0.08
-77.8
-10.9
-8.6
-1.2
-68.1
-9.6
-0.49
138
613.5
100
521.8
85.1
91.7
14.9
19.8
3.2
34.9
5.7
53.6
8.7
38.2
6.2
-18.7
-3.05
-0.3
-0.05
19.2
3.1
2.6
0.4
16.5
2.7
0.12
138
566.8
100
474.8
83.8
92
16.2
15.9
2.8
34.6
6.1
50.5
8.9
41.5
7.3
-6.7
-1.2
-4.5
-0.8
30.4
5.4
8.2
1.4
22.2
3.9
0.16
138
378.5
100
318.9
84.3
59.6
15.7
11.7
3.1
18
4.8
28.9
7.6
30.7
8.1
-23.7
-6.3
-1.8
-0.5
5.2
1.4
0.7
0.2
4.8
1.3
0.03
138
878.2
100
765.8
87.2
112.4
12.8
20.3
2.3
85.5
9.7
142
16.2
-29.5
-3.4
-29.6
-3.4
0.7
0.08
-58.4
-6.6
1.8
0.2
-59.8
-6.8
-0.43
138
734.2
100
621.7
84.7
112.5
15.3
25.2
3.4
51.8
7.1
76.9
10.5
35.6
4.8
6.8
0.9
-2
-0.3
40.4
5.5
6.1
0.8
34.5
4.7
0.25
138
736.4
100
617.1
83.8
119.3
16.2
23.3
3.2
45.6
6.2
67.8
9.2
51.5
7
-34.9
-4.7
-1.2
-0.2
15.4
2.1
1.8
0.2
14.4
2
0.1
138
666
100
567.2
85.2
98.8
14.8
23.2
3.5
13.3
2
34
5.1
64.8
9.7
-25.6
-3.8
—
0
39.2
5.9
6.6
1
32.8
4.9
0.24
138
881.6
100
690.6
78.3
191
21.7
84
9.5
24.3
2.8
145.8
16.5
45.2
5.1
-28.1
-3.2
-0.2
-0.02
16.9
1.9
4.2
0.5
13.7
1.6
0.1
138
749.2
100
659.7
88.1
89.5
11.9
2.4
0.3
14.4
1.9
48.5
6.5
41
5.5
-4.7
-0.6
—
0
36.3
4.8
3.1
0.4
33.2
4.4
0.24
138
713.6
100
624
87.4
89.6
12.6
—
0
16.7
2.3
35.4
5
54.2
7.6
-34.8
-4.9
—
0
19.4
2.7
3.3
0.5
16.1
2.3
0.12
138
619.3
100
546.6
88.3
72.7
11.7
—
0
14.5
2.3
14.8
2.4
57.9
9.3
-21.6
-3.5
-1.8
-0.3
34.5
5.6
5.5
0.9
29.3
4.7
0.21
138
656.9
100
575.6
87.6
81.3
12.4
73.8
11.2
-60.9
-9.3
39.8
6.1
41.6
6.3
-18.1
-2.8
-0.6
-0.09
22.8
3.5
3.8
0.6
19.7
3
0.14
138
645.1
100
563.3
87.3
81.8
12.7
—
0
11.9
1.8
33.8
5.2
47.9
7.4
-15.4
-2.4
0.1
0.02
32.6
5.1
5.2
0.8
27.7
4.3
0.2
138
597.3
100
525.9
88
71.3
11.9
—
0
14.4
2.4
33.8
5.7
37.6
6.3
-18.3
-3.06
—
0
19.3
3.2
3.2
0.5
16.1
2.7
0.12
139.6
545.8
100
482.3
88.4
63.5
11.6
—
0
15.3
2.8
15.7
2.9
47.8
8.8
-14.3
-2.6
-0.3
-0.05
33.2
6.1
5.3
1
28
5.1
0.2
138
742.8
100
652.6
87.9
90.2
12.1
—
0
18.8
2.5
37.4
5
52.8
7.1
-11.3
-1.5
1.8
0.2
43.4
5.8
18.8
2.5
25.5
3.4
0.18
138
488.7
100
434
88.8
54.7
11.2
—
0
14.7
3
21.7
4.4
33
6.8
-11
-2.3
-1.5
-0.3
20.4
4.2
3.5
0.7
17.2
3.5
0.12
138
468.7
100
410.6
87.6
58.2
12.4
—
0
17.5
3.7
29.3
6.3
28.8
6.1
-8.1
-1.7
—
0
20.7
4.4
2.4
0.5
18.5
3.9
0.15
124.6
426.6
100
375
87.9
51.6
12.1
—
0
13.2
3.1
13.4
3.1
38.2
9
-10.8
-2.5
0.5
0.1
27.9
6.5
6.9
1.6
21
4.9
0.18
115.4
481
100
423.5
88
57.5
12
—
0
11.6
2.4
13
2.7
44.5
9.3
-11.6
-2.4
0.5
0.1
33.4
6.9
8.4
1.7
25.3
5.3
0.24
103.5
418.9
100
368.9
88.1
50
11.9
—
0
44.4
10.6
44.5
10.6
5.6
1.3
-9.1
-2.2
-0.2
-0.05
19.3
4.6
4.9
1.2
14.7
3.5
0.14
103.5