Chang Lan Statements
00
Chang Lan 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
248.42
100
132.01
53.1
116.4
46.9
17.249
6.9
96.965
39
111.15
44.7
5.251
2.1
2.439
1
-0.762
-0.3
6.377
2.6
-0.64
-0.3
7.018
2.8
0.039
179.69
264.51
100
138.75
52.5
125.77
47.5
18.666
7.1
88.598
33.5
107.59
40.7
18.173
6.9
2.018
0.8
-0.005
-0.002
20.187
7.6
-0.626
-0.2
20.812
7.9
0.116
179.69
188.72
100
110.94
58.8
77.784
41.2
15.891
8.4
63.685
33.7
75.476
40
2.308
1.2
1.284
0.7
0.049
0.03
3.641
1.9
-1.424
-0.8
5.064
2.7
0.028
179.69
319.9
100
191.72
59.9
128.18
40.1
29.631
9.3
109.13
34.1
132.77
41.5
-4.581
-1.4
5.845
1.8
-0.17
-0.05
1.055
0.3
-4.127
-1.3
5.182
1.6
0.029
179.69
225.64
100
124.9
55.4
100.74
44.6
15.341
6.8
89.486
39.7
103.8
46
-3.059
-1.4
0.832
0.4
0.023
0.01
-2.204
-1
-1.79
-0.8
-0.414
-0.2
-0.002
182.65
243.28
100
134.71
55.4
108.56
44.6
18.218
7.5
86.319
35.5
104
42.7
4.563
1.9
0.155
0.06
-0.023
-0.009
4.695
1.9
-2.484
-1.02
7.179
3
0.035
206.34
200.1
100
110.8
55.4
89.295
44.6
12.9
6.4
62.867
31.4
73.375
36.7
15.919
8
2.745
1.4
0.083
0.04
18.747
9.4
0.94
0.5
17.807
8.9
0.1
178.07
324.55
100
178.97
55.1
145.58
44.9
30.486
9.4
118.95
36.7
122.73
37.8
22.851
7
6.053
1.9
-0.475
-0.1
28.559
8.8
1.214
0.4
27.345
8.4
0.152
179.69
242.77
100
129.63
53.4
113.14
46.6
15.778
6.5
73.926
30.5
92.983
38.3
20.156
8.3
3.609
1.5
0.532
0.2
24.298
10
0.603
0.2
23.695
9.8
0.132
179.69
315.76
100
153.42
48.6
162.34
51.4
15.495
4.9
78.03
24.7
93.552
29.6
68.789
21.8
0.025
0.008
-0.391
-0.1
68.423
21.7
8.376
2.7
60.047
19
0.334
179.69
174.7
100
88.2
50.5
86.5
49.5
14.9
8.5
45.3
25.9
59.3
33.9
27.2
15.6
3.8
2.2
—
0
31
17.7
1.7
1
29.3
16.8
0.16
183.1
281.6
100
122.4
43.5
159.2
56.5
22.9
8.1
76.6
27.2
96.1
34.1
63.1
22.4
2.8
1
-0.2
-0.07
66.4
23.6
10.9
3.9
55.6
19.7
0.31
179.7
238.4
100
121.8
51.1
116.7
49
13.6
5.7
77.7
32.6
89.6
37.6
27
11.3
0.7
0.3
0.3
0.1
28
11.7
1.8
0.8
26.2
11
0.14
186.9
256
100
122
47.7
134.1
52.4
15.2
5.9
69.1
27
82.1
32.1
52
20.3
4.5
1.8
-0.4
-0.2
56.1
21.9
5.7
2.2
50.4
19.7
0.28
181
164.5
100
76.5
46.5
88
53.5
9.6
5.8
46.4
28.2
54.2
32.9
33.8
20.5
-0.5
-0.3
—
0
33.4
20.3
3.9
2.4
29.5
17.9
0.16
182.1
284.1
100
138.5
48.8
145.6
51.2
18.7
6.6
87
30.6
102.2
36
43.4
15.3
7.2
2.5
-1.9
-0.7
48.7
17.1
6.3
2.2
42.4
14.9
0.23
183.1
211.5
100
107.8
51
103.6
49
13
6.1
66.6
31.5
78
36.9
25.7
12.2
4.6
2.2
1.4
0.7
31.7
15
2.5
1.2
29.1
13.8
0.15
194.2
207.7
100
96.4
46.4
111.3
53.6
12.9
6.2
47.6
22.9
58.7
28.3
52.6
25.3
2.6
1.3
—
0
55.1
26.5
6.7
3.2
48.4
23.3
0.25
193.1
149.5
100
75.5
50.5
74
49.5
8
5.4
43.4
29
49.9
33.4
24.1
16.1
4.8
3.2
0.5
0.3
29.4
19.7
3.7
2.5
25.7
17.2
0.13
193.1
223.6
100
103.2
46.2
120.4
53.8
12.1
5.4
78.2
35
88
39.4
32.4
14.5
6.5
2.9
-0.1
-0.04
38.9
17.4
5.4
2.4
33.5
15
0.17
193.1
159.6
100
77.2
48.4
82.5
51.7
11.9
7.5
52.2
32.7
65.1
40.8
17.3
10.8
6.5
4.1
—
0
23.9
15
2.1
1.3
21.8
13.7
0.11
193.1
179.6
100
85.5
47.6
94.1
52.4
—
0
48.1
26.8
43.9
24.4
50.2
28
4.6
2.6
-0.1
-0.06
54.7
30.5
6.3
3.5
48.4
26.9
0.25
193.1
131.9
100
67.9
51.5
64
48.5
—
0
42.3
32.1
41.4
31.4
22.6
17.1
5.9
4.5
—
0
28.5
21.6
3.9
3
24.6
18.7
0.13
193.1
167.5
86
81.6
8.5
50.2
54.3
27.2
5.5
0.8
33.5
5.2
28.3
0.16
177.2
156.6
75.3
81.3
10.1
43.8
55.2
26.1
1.4
-0.6
26.9
2
24.9
0.13
193.1
178.7
73.8
104.9
—
51.2
52.1
52.8
0.6
-1.5
51.9
7.4
44.5
0.31
144.1
114.1
54
60.2
—
33.7
34.7
25.4
0.6
1.5
27.6
4.3
23.3
0.16
144.1
147.2
62.3
84.9
—
43.1
45.1
39.9
0.9
2.7
43.4
5.3
38.1
0.26
144.1
109.7
49.9
59.7
—
27.8
31.6
28.1
0.3
2.1
30.5
5.1
25.4
0.18
144.1