Jiangsu Daybright Statements
30
Jiangsu Daybright 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
131.47
109.63
21.842
6.495
21.889
27.827
-5.985
2.866
-0.078
-3.197
-4.755
0.167
0.001
316.92
174.44
100
130.57
74.9
43.871
25.1
5.412
3.1
23.612
13.5
28.724
16.5
15.147
8.7
-31.467
-18.04
0.08
0.05
-16.24
-9.3
-8.71
-5
-10.972
-6.3
-0.035
316.92
49.936
100
35.221
70.5
14.715
29.5
5.245
10.5
28.794
57.7
33.65
67.4
-18.935
-37.9
-6.788
-13.6
-1.525
-3.05
-27.248
-54.6
-6.947
-13.9
-19.868
-39.8
-0.063
316.92
88.908
100
56.825
63.9
32.083
36.1
10.823
12.2
54.922
61.8
175.12
197
-143.04
-160.9
16.839
18.9
-9.629
-10.8
-135.82
-152.8
-7.627
-8.6
-125.51
-141.2
-0.396
316.92
60.946
100
43.93
72.1
17.016
27.9
4.493
7.4
28.43
46.6
32.588
53.5
-15.572
-25.6
4.298
7.1
-0.726
-1.2
-12.004
-19.7
-8.088
-13.3
-3.179
-5.2
-0.01
316.92
80.74
100
63.149
78.2
17.591
21.8
3.787
4.7
28.656
35.5
31.85
39.4
-14.259
-17.7
-32.785
-40.6
-0.069
-0.09
-47.113
-58.4
-12.557
-15.6
-33.985
-42.09
-0.107
316.92
36.708
100
28.609
77.9
8.099
22.1
4.397
12
15.034
41
19.125
52.1
-11.026
-30.04
0.329
0.9
0.096
0.3
-10.601
-28.9
-2.228
-6.07
-7.478
-20.4
-0.024
316.92
186.17
100
124.01
66.6
62.162
33.4
10.692
5.7
11.902
6.4
22.728
12.2
39.434
21.2
0.263
0.1
-2.497
-1.3
37.201
20
4.226
2.3
23.449
12.6
0.074
317.47
109.77
100
81.559
74.3
28.209
25.7
5.264
4.8
24.1
22
29.042
26.5
-0.833
-0.8
0.631
0.6
-0.16
-0.1
-0.362
-0.3
-1.127
-1.03
0.125
0.1
0
318.34
156.79
100
111.51
71.1
45.282
28.9
5.528
3.5
14.864
9.5
19.883
12.7
25.399
16.2
2.266
1.4
-0.183
-0.1
27.481
17.5
3.692
2.4
20.256
12.9
0.064
315.89
60.3
100
45.5
75.5
14.8
24.5
3.9
6.5
14.3
23.7
17.6
29.2
-2.8
-4.6
1.4
2.3
0.1
0.2
-1.3
-2.2
-0.5
-0.8
-2
-3.3
-0.01
315.9
170.4
100
125.9
73.9
44.5
26.1
6.5
3.8
10.4
6.1
14.3
8.4
30.1
17.7
2.7
1.6
0.4
0.2
33.3
19.5
3.3
1.9
24.9
14.6
0.08
315.9
158
100
106.1
67.2
51.9
32.8
7.8
4.9
15.5
9.8
23.1
14.6
28.8
18.2
0.7
0.4
-0.1
-0.06
29.4
18.6
4.5
2.8
20.4
12.9
0.06
315.9
179.1
100
121.4
67.8
57.7
32.2
8.1
4.5
21.4
11.9
27.3
15.2
30.4
17
0.3
0.2
-1.1
-0.6
29.6
16.5
4.3
2.4
20.9
11.7
0.07
315.9
33.8
100
22.9
67.8
10.9
32.2
3.2
9.5
11.5
34
15.1
44.7
-4.2
-12.4
0.7
2.1
0.7
2.1
-2.7
-8
-0.6
-1.8
-2.9
-8.6
-0.01
315.9
117.7
100
88.4
75.1
29.2
24.8
7.9
6.7
15.2
12.9
22.7
19.3
6.6
5.6
2.3
2
—
0
9
7.6
-0.2
-0.2
9.2
7.8
0.02
388.8
92.4
100
68.7
74.4
23.7
25.6
3.9
4.2
13.3
14.4
16.3
17.6
7.4
8
1.7
1.8
0.1
0.1
9.2
10
1.4
1.5
7.8
8.4
0.03
291.6
104.2
100
75.1
72.1
29.1
27.9
4.7
4.5
14.5
13.9
19.7
18.9
9.3
8.9
2.2
2.1
—
0
11.5
11
1.8
1.7
9.8
9.4
0.03
294.8
71.8
100
54.3
75.6
17.6
24.5
2.6
3.6
10
13.9
12.4
17.3
5.2
7.2
2.3
3.2
—
0
7.4
10.3
1
1.4
6.5
9.1
0.02
291.6
134.4
100
98.2
73.1
36.3
27
4.8
3.6
15
11.2
24.9
18.5
11.3
8.4
1.9
1.4
1.1
0.8
14.3
10.6
1.1
0.8
13.2
9.8
0.05
291.6
79.2
100
58
73.2
21.2
26.8
3.7
4.7
10.2
12.9
13.6
17.2
7.6
9.6
2.9
3.7
0.1
0.1
10.6
13.4
1.6
2
9
11.4
0.03
291.6
87.8
100
68
77.4
19.8
22.6
—
0
13.9
15.8
14.2
16.2
5.6
6.4
3.3
3.8
—
0
8.9
10.1
1
1.1
7.9
9
0.03
291.6
54
100
40.3
74.6
13.7
25.4
—
0
10.2
18.9
10.4
19.3
3.2
5.9
3.5
6.5
—
0
6.7
12.4
0.9
1.7
5.8
10.7
0.02
291.6
128.8
100
93.2
72.4
35.6
27.6
—
0
13.6
10.6
15
11.6
20.6
16
4.2
3.3
0.4
0.3
25.3
19.6
3.6
2.8
21.6
16.8
0.05
437.4
69.8
100
46.5
66.6
23.3
33.4
—
0
11.1
15.9
10.5
15
12.8
18.3
2
2.9
—
0
14.8
21.2
2.2
3.2
12.6
18.1
0.04
291.6
95.3
100
66
69.3
29.4
30.8
—
0
9.4
9.9
9.4
9.9
19.9
20.9
0.4
0.4
-0.1
-0.1
20.2
21.2
2.8
2.9
17.3
18.2
0.06
291.6
45.9
100
33.7
73.4
12.2
26.6
—
0
8.5
18.5
9
19.6
3.2
7
0.7
1.5
—
0
3.9
8.5
0.6
1.3
3.3
7.2
0.02
218.7