Jin Tong Statements
30
Jin Tong 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
400.68
100
366.34
91.4
34.334
8.6
18.747
4.7
62.787
15.7
80.814
20.2
-46.481
-11.6
-17.578
-4.4
-3.671
-0.9
-67.728
-16.9
-9.911
-2.5
-50.155
-12.5
-0.034
1 489.16
296.86
100
275.14
92.7
21.728
7.3
16.682
5.6
54.78
18.5
68.438
23.1
-46.71
-15.7
0.238
0.08
-0.271
-0.09
-46.588
-15.7
-7.819
-2.6
-30.755
-10.4
-0.021
1 489.16
342.11
100
300.23
87.8
41.882
12.2
14.198
4.1
44.419
13
58.274
17
-16.392
-4.8
-14.987
-4.4
0.167
0.05
-31.11
-9.09
-5.57
-1.6
-28.034
-8.2
-0.019
1 489.16
316.26
100
360.86
114.1
-44.596
-14.1
20.875
6.6
101.32
32
333.84
105.6
-378.43
-119.7
-3.014
-1
1.649
0.5
-377.83
-119.5
-35.096
-11.1
-318.15
-100.6
-0.214
1 489.53
333.06
100
256.93
77.1
76.133
22.9
18.03
5.4
50.521
15.2
65.262
19.6
10.871
3.3
-16.117
-4.8
-3.42
-1.03
-8.666
-2.6
-1.799
-0.5
-9.045
-2.7
-0.006
1 489.16
513.64
100
448.23
87.3
65.413
12.7
15.014
2.9
50.433
9.8
63.443
12.4
1.969
0.4
14.663
2.9
0.002
0.0003
16.634
3.2
4.016
0.8
12.072
2.4
0.008
1 489.16
404.08
100
333.5
82.5
70.586
17.5
14.549
3.6
48.334
12
59.7
14.8
10.886
2.7
-7.74
-1.9
0.273
0.07
3.476
0.9
2.274
0.6
2.383
0.6
0.002
1 489.16
336.06
100
318.82
94.9
17.247
5.1
21.436
6.4
55.057
16.4
85.169
25.3
-67.922
-20.2
5.496
1.6
-8.602
-2.6
-70.849
-21.08
-20.318
-6.05
-44.645
-13.3
-0.03
1 506.94
366.3
100
272.66
74.4
93.642
25.6
18.615
5.1
58.011
15.8
68.014
18.6
25.627
7
-13.734
-3.7
-1.309
-0.4
10.575
2.9
-2.094
-0.6
13.149
3.6
0.009
1 484.92
542.99
100
453.21
83.5
89.775
16.5
18.466
3.4
28.132
5.2
45.161
8.3
44.614
8.2
-17.827
-3.3
0.201
0.04
26.988
5
2.8
0.5
21.75
4
0.015
1 490.19
509.5
100
392.2
77
117.3
23
11.2
2.2
54.5
10.7
64.5
12.7
52.8
10.4
-18.2
-3.6
—
0
34.6
6.8
5.8
1.1
29.6
5.8
0.02
1 403.3
104.7
100
85.6
81.8
19.1
18.2
14
13.4
22.7
21.7
15.4
14.7
3.7
3.5
-18.2
-17.4
0.2
0.2
-18.4
-17.6
-5.8
-5.5
-11.7
-11.2
-0.01
1 230.3
599
100
463.5
77.4
135.5
22.6
19.4
3.2
51.1
8.5
69.1
11.5
66.3
11.1
-23.3
-3.9
-0.1
-0.02
43.1
7.2
5.3
0.9
39.8
6.6
0.03
1 230.3
293.7
100
237.4
80.8
56.3
19.2
8.7
3
33.7
11.5
34
11.6
22.3
7.6
-15.4
-5.2
0.1
0.03
7
2.4
-0.5
-0.2
8.9
3
0.01
1 230.3
438.7
100
324.3
73.9
114.4
26.1
15.9
3.6
59.1
13.5
71.9
16.4
42.5
9.7
-17.7
-4.03
-0.1
-0.02
24.7
5.6
5.2
1.2
21.6
4.9
0.02
1 230.3
419.6
100
338.7
80.7
80.9
19.3
28.9
6.9
69.7
16.6
73.6
17.5
7.3
1.7
-19.6
-4.7
-5.3
-1.3
-17.5
-4.2
-10.8
-2.6
-5.6
-1.3
—
1 230.3
359.4
100
254.6
70.8
104.8
29.2
19.5
5.4
48.8
13.6
67.5
18.8
37.3
10.4
-19.1
-5.3
-0.8
-0.2
17.3
4.8
3
0.8
16.2
4.5
0.01
1 230.3
518.1
100
379.9
73.3
138.2
26.7
20.6
4
47.4
9.1
65.4
12.6
72.8
14.1
-13.9
-2.7
-1
-0.2
58.1
11.2
9.7
1.9
44.9
8.7
0.04
1 230.3
583.2
100
443.3
76
139.9
24
10.3
1.8
48.8
8.4
59.6
10.2
80.3
13.8
-15.1
-2.6
-0.2
-0.03
65
11.1
10.5
1.8
55.7
9.6
0.05
1 230.3
346.1
100
279.6
80.8
66.5
19.2
17.5
5.1
65.9
19
105.3
30.4
-38.8
-11.2
-18.4
-5.3
-0.1
-0.03
-57.3
-16.6
-11.4
-3.3
-44.8
-12.9
-0.04
1 171.2
547.3
100
437.2
79.9
110.1
20.1
10.7
2
45.1
8.2
57.4
10.5
52.7
9.6
-8.5
-1.6
-1
-0.2
43.7
8
8.8
1.6
33.8
6.2
0.03
1 169.8
666.7
100
519.1
77.9
147.6
22.1
—
0
40.9
6.1
57.2
8.6
90.5
13.6
-15.2
-2.3
—
0
75.3
11.3
14.2
2.1
65.2
9.8
0.05
1 220.2
385.1
100
289.5
75.2
95.6
24.8
—
0
32.7
8.5
34.1
8.9
61.5
16
-12.3
-3.2
—
0
49.2
12.8
5.9
1.5
44.2
11.5
0.04
1 055.6
387.5
277.8
109.7
13
45.2
66.2
43.5
-9.2
-1.8
29.6
7.6
24.5
0.02
1 055.6
441.1
355.5
85.6
6.1
33
40.8
44.8
-12.1
0.7
33.5
5.4
30
0.03
1 055.6
382.6
273.2
109.4
—
24.8
40.4
68.9
-13.7
0.2
55.5
8.4
48.7
0.05
1 003.7
252.3
184
68.3
—
29.7
32.5
35.8
-12.6
0.4
23.6
3.7
21.7
0.02
992.7
248.3
193.6
54.7
—
36.4
49.4
5.3
-10.6
8.4
1.3
8.6
-3.8
—
992.7
215.2
150.7
64.5
—
35.2
36.4
28.1
-11.8
1.2
15.5
1.8
15
0.02
992.7
249.8
182.5
67.4
—
38
42.4
25
-12.9
2
14
0.6
15
0.03
522.5
232.7
163.9
68.9
—
32.6
36
32.8
-10.9
0.9
22.8
3.7
20.2
0.02
992.7
223.2
152.4
70.8
—
44.8
58.1
12.7
-11.3
2.8
4.2
3.3
2.8
0.01
397.1
236.4
184.5
51.9
—
34.4
34.4
17.5
-8.4
1.7
10.8
1.9
9.6
0.01
992.7
236.8
176.9
59.8
—
36.9
40.4
19.4
-6.8
0.8
12.9
2
11
0.01
992.7
206.2
156.4
49.8
—
27.8
31.1
18.7
-7.1
0.6
12.1
2.5
9.8
0.01
992.7
281.5
213.7
67.8
—
41.5
57.1
10.8
-5.6
1.7
6.8
2.4
5
0.01
992.7
207.2
161.4
45.8
—
35.4
35.7
10.1
-6.3
0.1
3.9
1
2.8
—
992.7
211.5
169.4
42
—
30.5
32.5
9.5
-6.6
0.3
3.3
0.2
3.6
—
992.7
156.5
123.5
33
—
24.1
25
8
-5.1
0.6
3.5
0.7
2.7
—
992.7
220.3
170.8
49.5
—
26
31.9
17.6
-5.4
6.5
18.8
2.1
16.3
0.02
992.7
183.3
147.3
35.9
—
30.7
31
5
-3.9
1.5
2.6
0.4
2
—
992.7
177.5
148.3
29.2
—
27.1
27.4
1.9
-3.9
1.1
-1
-2.8
1.5
—
992.7
122.6
110.4
12.1
—
25.1
25.6
-13.4
-4.3
0.4
-17.3
0.2
-17.3
-0.02
992.7
89.5
94.9
-5.5
—
32.6
41.3
-46.7
-3.5
1.4
-48.8
-7.7
-40.9
-0.04
992.7