Xiong an Statements
30
Xiong an 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
34.159
32.51
1.65
1.725
16.295
17.863
-16.213
-0.602
-2.297
-19.113
—
-19.113
-0.027
712.8
50.208
41.694
8.514
1.864
12.137
13.618
-5.104
-0.626
0.999
-4.732
—
-4.732
-0.007
712.8
57.599
100
41.922
72.8
15.677
27.2
1.894
3.3
12.278
21.3
13.925
24.2
1.752
3
-0.607
-1.05
-1.77
-3.07
-0.625
-1.08
—
0
-0.625
-1.08
-0.001
712.8
57.362
100
42.982
74.9
14.38
25.1
2.182
3.8
42.26
73.7
51.148
89.2
-36.768
-64.1
-2.391
-4.2
-57.394
-100.06
-96.554
-168.3
—
0
-96.665
-168.5
-0.136
712.8
26.387
100
20.409
77.3
5.979
22.7
2.243
8.5
12.554
47.6
13.605
51.6
-7.627
-28.9
-0.081
-0.3
-0.064
-0.2
-7.745
-29.4
0
-0.002
-7.627
-28.9
-0.011
712.8
46.222
100
32.587
70.5
13.635
29.5
1.349
2.9
10.803
23.4
13.455
29.1
0.179
0.4
16.392
35.5
-1.02
-2.2
15.549
33.6
0
0.001
15.542
33.6
0.022
712.8
56.825
100
42.313
74.5
14.513
25.5
1.77
3.1
15.13
26.6
11.865
20.9
2.648
4.7
-0.813
-1.4
0.703
1.2
1.955
3.4
—
0
1.955
3.4
0.003
712.8
58.807
100
36.983
62.9
21.824
37.1
2.026
3.4
100.33
170.6
243.12
413.4
-221.3
-376.3
2.038
3.5
-1.366
-2.3
-220.58
-375.1
-0.001
-0.002
-220.58
-375.09
-0.309
712.8
32.142
100
28.077
87.4
4.065
12.6
1.721
5.4
13.197
41.1
13.779
42.9
-9.714
-30.2
-1.165
-3.6
-9.09
-28.3
-19.224
-59.8
0.001
0.005
-19.225
-59.8
-0.027
712.8
60.209
100
50.737
84.3
9.471
15.7
1.624
2.7
24.754
41.1
24.723
41.1
-15.251
-25.3
-1.98
-3.3
-0.033
-0.05
-17.264
-28.7
—
0
-17.264
-28.7
-0.024
712.8
25.2
100
21.7
86.1
3.5
13.9
1.3
5.2
11.8
46.8
11.5
45.6
-8
-31.7
-1.5
-6
-0.6
-2.4
-9.5
-37.7
—
0
-9.5
-37.7
-0.01
712.8
242.4
100
160.3
66.1
82
33.8
1.5
0.6
33.3
13.7
35.6
14.7
46.5
19.2
2.3
0.9
-1.2
-0.5
47.7
19.7
1
0.4
47.2
19.5
0.07
712.8
97.6
100
70.1
71.8
27.5
28.2
3
3.1
25.1
25.7
25.2
25.8
2.3
2.4
1.9
1.9
-1.2
-1.2
-1.2
-1.2
-0.6
-0.6
-1.6
-1.6
—
712.8
129.8
100
98.4
75.8
31.4
24.2
3.2
2.5
34
26.2
32.5
25
-1.1
-0.8
-4.6
-3.5
-2.2
-1.7
-7.9
-6.09
-1.5
-1.2
-9.7
-7.5
-0.01
712.8
45.2
100
39
86.3
6.2
13.7
3.6
8
26.6
58.8
25.9
57.3
-19.7
-43.6
-3.1
-6.9
-3.9
-8.6
-26.7
-59.07
-0.1
-0.2
-22.9
-50.7
-0.03
712.8
179.3
100
120.7
67.3
58.6
32.7
6.1
3.4
111.5
62.2
116.6
65
-58
-32.3
-5.7
-3.2
-17.4
-9.7
-81.2
-45.3
1.6
0.9
-85.2
-47.5
-0.12
728.5
122.1
100
96.7
79.2
25.5
20.9
3.5
2.9
24.3
19.9
20.2
16.5
5.2
4.3
-2.8
-2.3
-0.5
-0.4
2
1.6
0.2
0.2
1.3
1.1
—
712.8
134.6
100
103.5
76.9
31
23
3
2.2
24.8
18.4
22.6
16.8
8.4
6.2
-2.9
-2.2
-0.2
-0.1
5.3
3.9
—
0
3.1
2.3
—
712.8
77.4
100
62.8
81.1
14.7
19
3.6
4.7
22.9
29.6
23.9
30.9
-9.2
-11.9
94.4
122
—
0
85.3
110.2
—
0
87.8
113.4
0.12
712.8
200.2
100
184.7
92.3
15.5
7.7
11.2
5.6
67.8
33.9
198.9
99.4
-183.5
-91.7
-3.9
-1.9
-4
-2
-190.9
-95.4
41.2
20.6
-214.3
-107.04
-0.3
712.8
83.7
100
84.7
101.2
-1
-1.2
6.9
8.2
32.5
38.8
178.4
213.1
-179.4
-214.3
-35
-41.8
-36.3
-43.4
-250.7
-299.5
-21.5
-25.7
-222.2
-265.5
-0.31
712.8
165.5
100
120.1
72.6
45.3
27.4
—
0
21.1
12.7
83.1
50.2
-37.7
-22.8
1.8
1.1
1.1
0.7
-36
-21.8
-8.6
-5.2
-24.2
-14.6
-0.03
720.6
77.1
100
69.8
90.5
7.3
9.5
—
0
39.1
50.7
39.2
50.8
-31.9
-41.4
8.2
10.6
1
1.3
-21.6
-28.02
-0.9
-1.2
-15
-19.5
-0.02
712.8
198.6
165.3
33.4
6.2
51.9
87.6
-54.3
60.6
-34.1
-0.2
3.7
0.9
—
712.8
120
105.2
14.8
6.2
25.5
33.7
-18.9
-3.9
1.5
-21.3
-1.2
-15.9
-0.02
712.8
138.3
107.9
30.4
—
21.1
62.8
-32.3
-1.5
27.1
-6.7
-2.3
-1
—
720.6
204.9
152.6
52.2
—
34.9
41.4
10.9
-1.9
2.3
38.9
7.7
26.3
0.04
712.8
179.3
218
-38.7
—
62.5
81.9
-120.6
-1.7
0.2
-122
-15.5
-101.8
-0.14
712.8
126
112.1
13.9
—
28.1
63.1
-49.2
-4.6
0.8
-53
-4.2
-42.2
-0.06
712.8
334.9
244.7
90.2
—
39.1
44.3
45.9
-4.9
4.9
45.9
8.6
28.1
0.04
712.8
124.7
94.5
30.2
—
33.6
45.7
-15.5
-8.1
6.2
-17.4
-1.5
-15.9
-0.02
712.8
282.8
235.8
47
—
48.3
58
-11
2.1
2.7
-6.2
-1.4
4.6
0.01
712.8
247.2
186.8
60.4
—
40.8
50.9
9.5
-8.3
2.2
3.4
0.4
-7.6
-0.01
712.8
238.3
174.6
63.7
—
36.9
30.1
33.5
-3.7
-0.9
28.9
2.7
32.1
0.05
720.6
230.4
159.8
70.6
—
31.9
51.1
19.5
-5.2
0.9
15.2
-2.7
12
0.02
712.8
326.5
253.4
73.1
—
42.5
70.3
2.8
-4.7
16.2
14.3
4.5
6
0.01
712.8
179.8
128.8
51
—
34
34.2
16.8
-3.1
0.5
14.2
1.3
12.1
0.02
712.8
224.2
164.8
59.4
—
27.7
20.9
38.5
-0.9
0.8
38.4
4.2
31.7
0.04
705.1
112.1
76.7
35.4
—
32.8
49.7
-14.3
0.5
0.8
-13
-1.1
-11.3
-0.02
720.5
162.2
138.7
23.5
—
19.8
19.6
3.9
1
0.9
5.7
1.4
6.1
0.01
720.5
170.5
128.2
42.3
—
25.3
26.1
16.2
1.2
0.8
18.2
3.3
15.5
0.02
720.5
141
96.9
44.1
—
24.8
25.6
18.5
1.3
1.9
21.7
3.7
17.6
0.02
722.5
97
65.5
31.5
—
19.7
27.2
4.3
3.1
—
7.5
0.3
7.2
0.01
722.5
120
101.6
18.4
—
26.6
27.5
-9.2
4.8
7.5
3.2
1
2.2
—
741.8