Beijing Emerging Statements
00
Beijing Emerging 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
130.47
77.085
53.388
8.762
29.501
51.35
2.037
4.454
-0.031
6.46
-0.101
6.691
0.057
117.35
81.971
43.988
37.982
6.064
12.995
19.923
18.059
1.154
-0.042
19.351
0.665
18.874
0.161
117.35
44.104
100
34.817
78.9
9.287
21.1
5.991
13.6
16.381
37.1
26.855
60.9
-17.568
-39.8
3.119
7.1
—
0
-14.34
-32.5
-2.025
-4.6
-11.902
-27
-0.101
117.35
46.04
100
31.847
69.2
14.193
30.8
8.821
19.2
24.086
52.3
54.846
119.1
-40.653
-88.3
7.629
16.6
0.071
0.2
-32.953
-71.6
-7.321
-15.9
-24.7
-53.7
-0.223
111
36.816
100
31.464
85.5
5.352
14.5
6.199
16.8
29.886
81.2
38.199
103.8
-32.847
-89.2
2.082
5.7
0.099
0.3
-30.666
-83.3
-2.402
-6.5
-28
-76.05
-0.316
88.6
31.125
100
18.434
59.2
12.692
40.8
7.179
23.1
18.647
59.9
32.56
104.6
-19.868
-63.8
3.536
11.4
0.16
0.5
-16.117
-51.8
-0.411
-1.3
-14.641
-47.04
-0.108
136.16
76.784
100
49.544
64.5
27.24
35.5
6.875
9
10.221
13.3
19.61
25.5
7.63
9.9
3.532
4.6
0.032
0.04
11.194
14.6
2.138
2.8
9.571
12.5
0.082
117.35
112.82
100
74.657
66.2
38.161
33.8
17.328
15.4
16.548
14.7
50.841
45.1
-12.68
-11.2
4.768
4.2
-0.318
-0.3
-8.23
-7.3
-1.417
-1.3
-6.661
-5.9
-0.069
96.058
73.299
100
23.748
32.4
49.551
67.6
8.242
11.2
5.649
7.7
25.185
34.4
24.366
33.2
3.147
4.3
0.005
0.007
27.518
37.5
6.379
8.7
21.465
29.3
0.169
126.68
38.683
100
14.701
38
23.982
62
8.449
21.8
-2.836
-7.3
28.674
74.1
-4.692
-12.1
3.479
9
0.013
0.03
-1.2
-3.1
-1.728
-4.5
1.018
2.6
0.009
117.35
21.2
100
9.6
45.3
11.7
55.2
6.7
31.6
18.7
88.2
36.8
173.6
-25.1
-118.4
4.2
19.8
—
0
-20.9
-98.6
-2.8
-13.2
-17.7
-83.5
-0.15
117.4
123.8
100
53.6
43.3
70.2
56.7
15.3
12.4
14.1
11.4
37.5
30.3
32.7
26.4
9.4
7.6
—
0
42.1
34
3
2.4
38.6
31.2
0.33
117.4
57.1
100
14.9
26.1
42.2
73.9
13
22.8
11.9
20.8
29
50.8
13.2
23.1
2.9
5.1
-5
-8.8
11.1
19.4
3.1
5.4
8.9
15.6
0.08
117.4
81.7
100
21.4
26.2
60.3
73.8
10.2
12.5
14.2
17.4
28.9
35.4
31.3
38.3
8.9
10.9
-3.4
-4.2
36.9
45.2
5.9
7.2
31.5
38.6
0.27
117.4
57.4
100
9
15.7
48.4
84.3
4
7
18.8
32.8
29.6
51.6
18.7
32.6
1.4
2.4
2
3.5
22.2
38.7
3.4
5.9
19.3
33.6
0.16
117.4
95.6
100
29
30.3
66.7
69.8
4.6
4.8
8.9
9.3
20
20.9
46.6
48.7
7.1
7.4
—
0
53.7
56.2
7.1
7.4
47.3
49.5
0.4
117.4
78.2
100
17.6
22.5
60.6
77.5
4.7
6
26.5
33.9
35.4
45.3
25.2
32.2
8.5
10.9
1.9
2.4
35.6
45.5
5.1
6.5
30.8
39.4
0.26
117.4
92.7
100
18.3
19.7
74.4
80.3
6.9
7.4
28.8
31.1
48
51.8
26.4
28.5
5.5
5.9
—
0
31.9
34.4
7.6
8.2
24.6
26.5
0.21
117.4
102.9
100
30.6
29.7
72.3
70.3
5
4.9
23.2
22.5
32.9
32
39.3
38.2
1.2
1.2
—
0
40.5
39.4
6.3
6.1
34.3
33.3
0.29
117.4
130.8
100
40.1
30.7
90.7
69.3
9.8
7.5
20.2
15.4
36.7
28.1
54
41.3
4.8
3.7
—
0
58.8
45
6.9
5.3
51.9
39.7
0.44
117.4
85.4
100
25.3
29.6
60.1
70.4
3.9
4.6
12.3
14.4
20.9
24.5
39.2
45.9
0.5
0.6
—
0
39.7
46.5
7.1
8.3
32.6
38.2
0.33
98.9
73.7
100
29.4
39.9
44.4
60.2
3.2
4.3
9.7
13.2
21.5
29.2
22.8
30.9
0.6
0.8
—
0
23.4
31.8
4
5.4
19.3
26.2
0.22
88
88.5
100
17.5
19.8
71
80.2
5.6
6.3
13.9
15.7
27.6
31.2
43.4
49
0.8
0.9
—
0
44.2
49.9
6.7
7.6
37.5
42.4
0.43
88
76.7
23.7
53
7.7
10.6
19
34
0.8
0.5
35.3
4.3
31
0.35
88
72.4
23.4
49
2.5
10.8
14.9
34.1
0.7
—
34.8
6
28.8
0.33
88