Jianglong Statements
30
Jianglong 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
248.83
100
218.32
87.7
30.511
12.3
21.069
8.5
17.994
7.2
35.857
14.4
-5.346
-2.1
3.665
1.5
-1.579
-0.6
-3.247
-1.3
-6.049
-2.4
3.032
1.2
0.008
377.67
264.07
100
233.76
88.5
30.312
11.5
15.94
6
17.002
6.4
29.049
11
1.263
0.5
5.683
2.2
0.004
0.002
6.941
2.6
0.965
0.4
7.36
2.8
0.019
377.67
170.41
100
138.86
81.5
31.546
18.5
11.324
6.6
19.602
11.5
27.765
16.3
3.781
2.2
1.723
1
-0.193
-0.1
5.333
3.1
0.769
0.5
5.381
3.2
0.014
377.67
286.33
100
247.63
86.5
38.692
13.5
13.215
4.6
30.931
10.8
43.794
15.3
-5.102
-1.8
2.748
1
0.589
0.2
-1.765
-0.6
-7.149
-2.5
3.977
1.4
0.011
377.06
145.92
100
124.04
85
21.876
15
10.338
7.1
17.947
12.3
26.262
18
-4.385
-3.005
3.499
2.4
0.797
0.5
-0.096
-0.07
-0.477
-0.3
0.231
0.2
0.001
377.67
132.77
100
112.24
84.5
20.527
15.5
11.584
8.7
16.084
12.1
18.42
13.9
2.107
1.6
4.113
3.1
-1.593
-1.2
4.627
3.5
0.704
0.5
4.524
3.4
0.012
377.66
115.5
100
86.709
75.1
28.787
24.9
9.829
8.5
16.323
14.1
25.848
22.4
2.939
2.5
2.365
2
-0.154
-0.1
5.14
4.5
0.772
0.7
4.368
3.8
0.012
377.67
321.39
100
265.97
82.8
55.427
17.2
10.841
3.4
25.773
8
34.586
10.8
20.841
6.5
-0.684
-0.2
2.328
0.7
22.493
7
-2.755
-0.9
25.247
7.9
0.071
355.96
129.01
100
93.511
72.5
35.496
27.5
10.541
8.2
15.639
12.1
25.523
19.8
9.973
7.7
1.763
1.4
-0.118
-0.09
11.612
9
1.775
1.4
9.837
7.6
0.029
344.77
138.47
100
111.78
80.7
26.686
19.3
13.069
9.4
13.325
9.6
24.381
17.6
2.305
1.7
2.009
1.5
0.111
0.08
4.425
3.2
0.642
0.5
3.783
2.7
0.011
344.77
101.8
100
81.1
79.7
20.7
20.3
6.3
6.2
11.8
11.6
18.2
17.9
2.6
2.6
0.4
0.4
-0.2
-0.2
2.7
2.7
0.4
0.4
2.3
2.3
0.01
202.8
284.5
100
245.1
86.2
39.4
13.8
8.2
2.9
21.5
7.6
28.9
10.2
10.5
3.7
6.9
2.4
-0.5
-0.2
17
6
-2.3
-0.8
19.3
6.8
0.1
202.8
126.4
100
102.1
80.8
24.3
19.2
9.2
7.3
11.2
8.9
18.9
15
5.4
4.3
2.3
1.8
1.2
0.9
8.9
7
1.3
1
7.5
5.9
0.04
202.8
135.5
100
108.8
80.3
26.8
19.8
10.5
7.7
7.6
5.6
16.3
12
10.4
7.7
-0.1
-0.07
—
0
10.3
7.6
1.6
1.2
8.7
6.4
0.04
201.8
66.5
100
53.2
80
13.3
20
4.5
6.8
8.6
12.9
12.5
18.8
0.7
1.1
-1.4
-2.1
-0.1
-0.2
-0.7
-1.05
-0.1
-0.2
-0.6
-0.9
—
203.8
202.5
100
163.4
80.7
39.1
19.3
13
6.4
12.7
6.3
24.9
12.3
14.2
7
4.7
2.3
1
0.5
19.9
9.8
2.5
1.2
17.5
8.6
0.09
202.6
151.1
100
128.3
84.9
22.8
15.1
2.2
1.5
11.6
7.7
12.9
8.5
9.9
6.6
-0.5
-0.3
—
0
9.4
6.2
1.4
0.9
8
5.3
0.04
202.8
116
100
94.8
81.7
21.2
18.3
2.3
2
12
10.3
12.6
10.9
8.6
7.4
-2.4
-2.07
-0.1
-0.09
6.1
5.3
-1.2
-1.03
7.3
6.3
0.04
202.8
81.1
100
63.2
77.9
17.9
22.1
3.2
3.9
12.5
15.4
16
19.7
1.9
2.3
-0.5
-0.6
0.1
0.1
1.5
1.8
0.2
0.2
1.3
1.6
0.01
202.8
183.5
100
146.5
79.8
37
20.2
4.8
2.6
13.5
7.4
17.1
9.3
19.9
10.8
0.8
0.4
-1.2
-0.7
19.5
10.6
2.9
1.6
16.5
9
0.08
202.8
118.8
100
97.3
81.9
21.5
18.1
2.9
2.4
10.7
9
10.2
8.6
11.3
9.5
-2.8
-2.4
—
0
8.5
7.2
1.3
1.1
7.2
6.1
0.04
202.8
111.8
100
85.8
76.7
26
23.3
—
0
8.7
7.8
14
12.5
12
10.7
-1.4
-1.3
—
0
10.6
9.5
1.4
1.3
9.2
8.2
0.05
205
55.3
100
48.4
87.5
6.9
12.5
—
0
12.4
22.4
7
12.7
-0.1
-0.2
-2.3
-4.2
0.3
0.5
-2.1
-3.8
-0.3
-0.5
-1.8
-3.3
-0.01
202.8
133.2
98.2
35
—
12.8
7.9
27.1
-1
-10
16.1
2.6
13.5
0.07
202.8
102
79.4
22.6
—
15.6
15.2
7.5
-0.9
0.3
6.9
1
5.9
0.03
198.5
122.6
99.3
23.2
—
14.4
17
6.3
-0.5
8.3
14.1
1.6
12.5
0.08
157.3
65.2
51.1
14.1
—
11.8
12
2
-0.7
2.3
3.6
0.5
3.1
0.02
186.1
133.3
101.5
31.8
—
13.3
13
18.8
-2.8
3.7
19.7
3
16.6
0.11
152.1
126
102.1
23.9
—
12
11.8
12
-1.3
3.5
14.3
2.2
12.1
0.08
152.1
131.9
105.1
26.8
—
11.9
12.7
14
-1.8
1.1
13.4
-0.2
13.6
0.09
152.1
24.4
19.7
4.7
—
9.8
9.8
-5.2
-0.7
0.4
-5.5
—
-5.5
-0.04
152.1