Jl Mag Statements
30
Jl Mag 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
1 825.28
100
1 694.78
92.9
130.5
7.1
78.248
4.3
41.024
2.2
114.86
6.3
15.639
0.9
-3.178
-0.2
-0.474
-0.03
12.019
0.7
-6.534
-0.4
17.985
1
0.013
1 352.98
1 536.25
100
1 386.34
90.2
149.91
9.8
74.589
4.9
55.558
3.6
51.529
3.4
98.377
6.4
16.021
1
0.008
0.0005
114.66
7.5
12.469
0.8
101.69
6.6
0.076
1 337.49
1 637.47
100
1 410.68
86.2
226.79
13.8
97.456
6
72.063
4.4
163.01
10
63.78
3.9
17.787
1.1
-0.137
-0.008
81.593
5
11.702
0.7
69.427
4.2
0.051
1 353.03
1 620.37
100
1 327.04
81.9
293.33
18.1
81.679
5
46.061
2.8
130.64
8.1
162.69
10
11.768
0.7
-0.393
-0.02
173.73
10.7
10.738
0.7
161.66
10
0.121
1 340.97
1 779.44
100
1 497.91
84.2
281.54
15.8
102.92
5.8
35.065
2
147.32
8.3
134.21
7.5
37.823
2.1
-0.437
-0.02
171.59
9.6
16.426
0.9
154.4
8.7
0.115
1 345.47
1 650.59
100
1 405.66
85.2
244.92
14.8
71.827
4.4
32.03
1.9
52.331
3.2
192.59
11.7
-1.702
-0.1
-0.883
-0.05
190.04
11.5
11.21
0.7
178.2
10.8
0.133
1 339.61
1 951.75
100
1 767.63
90.6
184.11
9.4
116.4
6
38.163
2
145.52
7.5
38.595
2
-13.88
-0.7
-1.417
-0.07
23.64
1.2
6.918
0.4
15.954
0.8
0.011
1 405.65
1 909.64
100
1 628.47
85.3
281.17
14.7
80.421
4.2
39.007
2
108.53
5.7
172.64
9
48.033
2.5
-0.259
-0.01
220.4
11.5
-3.522
-0.2
222.9
11.7
0.178
1 249.49
1 795.08
100
1 410.64
78.6
384.45
21.4
81.831
4.6
72.082
4
143.35
8
241.1
13.4
98.683
5.5
-0.117
-0.006
339.83
18.9
39.899
2.2
300
16.7
0.331
906.53
1 508.71
100
1 224.18
81.1
284.53
18.9
58.827
3.9
46.501
3.1
101.72
6.7
182.81
12.1
0.085
0.006
-0.323
-0.02
182.82
12.1
18.814
1.2
163.83
10.9
0.21
780.14
1 161.93
100
917.76
79
244.17
21
58.146
5
28.67
2.5
87.69
7.5
156.48
13.5
-42.118
-3.6
-0.564
-0.05
112.46
9.7
10.576
0.9
101.65
8.7
0.142
714.83
1 109.31
100
891.23
80.3
218.08
19.7
23.915
2.2
48.105
4.3
69.734
6.3
148.35
13.4
3.748
0.3
0.642
0.06
152.74
13.8
21.38
1.9
131.09
11.8
0.189
691.85
1 015.49
100
778.48
76.7
237.01
23.3
45.696
4.5
47.522
4.7
92.505
9.1
144.5
14.2
-9.385
-0.9
-0.039
-0.004
135.6
13.4
16.717
1.6
118.94
11.7
0.169
705.47
793.3
100
592.3
74.7
201
25.3
32.4
4.1
46.6
5.9
74.5
9.4
126.5
15.9
-14.6
-1.8
-0.4
-0.05
111.5
14.1
9.8
1.2
101.4
12.8
0.15
676
803
100
595.3
74.1
207.7
25.9
33.3
4.1
47.9
6
77.1
9.6
130.7
16.3
-19
-2.4
-0.3
-0.04
111.2
13.8
19.3
2.4
91.8
11.4
0.14
678
652.8
100
500.6
76.7
152.3
23.3
32
4.9
40.8
6.3
69.4
10.6
82.9
12.7
-18.5
-2.8
-0.6
-0.09
63.9
9.8
2.5
0.4
61.2
9.4
0.09
661.7
550.3
100
429.8
78.1
120.5
21.9
21.1
3.8
17.2
3.1
34.1
6.2
86.4
15.7
-23.2
-4.2
-0.3
-0.05
62.7
11.4
7.2
1.3
55.7
10.1
0.08
661.5
413.1
100
318.4
77.1
94.7
22.9
16.8
4.1
23.4
5.7
40.3
9.8
54.5
13.2
-11.9
-2.9
-1.6
-0.4
40.8
9.9
4.9
1.2
35.8
8.7
0.05
661.5
527.3
100
402.2
76.3
125.1
23.7
25.1
4.8
30.5
5.8
56.3
10.7
68.8
13
-9.9
-1.9
-0.1
-0.02
58.5
11.1
8.1
1.5
50.4
9.6
0.08
661.5
389.3
100
299.6
77
89.7
23
13.7
3.5
19.1
4.9
31.1
8
58.6
15.1
-7.1
-1.8
1.1
0.3
52.6
13.5
5.3
1.4
47.6
12.2
0.07
661.5
421.4
100
346.2
82.2
75.2
17.8
12.7
3
19.7
4.7
29.3
7
45.9
10.9
-8.8
-2.09
-0.5
-0.1
36.4
8.6
3.8
0.9
32.5
7.7
0.05
661.5
358.9
100
288.7
80.4
70.2
19.6
12.8
3.6
18.3
5.1
29.1
8.1
41
11.4
-10
-2.8
-0.3
-0.08
31.2
8.7
4.9
1.4
26.4
7.4
0.04
661.5
306.1
100
232.3
75.9
73.8
24.1
14.3
4.7
30.4
9.9
37.7
12.3
36.1
11.8
-9.6
-3.1
-0.5
-0.2
26.2
8.6
-6.9
-2.3
32.6
10.7
0.05
661.5
367.3
100
280.3
76.3
87
23.7
14.6
4
16.5
4.5
4.1
1.1
82.9
22.6
-9.1
-2.5
-0.6
-0.2
73.2
19.9
11
3
62.4
17
0.1
594.9
353.7
100
283.8
80.2
69.9
19.8
15.3
4.3
16.6
4.7
30.9
8.7
38.9
11
-6.1
-1.7
0.2
0.06
33
9.3
5.7
1.6
27.9
7.9
0.04
635.3
262.3
100
207.2
79
55.1
21
11.5
4.4
14.2
5.4
20.4
7.8
34.6
13.2
-8
-3.05
—
0
26.9
10.3
2.9
1.1
24.3
9.3
0.04
554.6
279.4
208.9
70.5
17.1
18.3
21.9
48.6
-4.4
-0.3
43.5
2.9
40.8
0.07
594.9
255
176.9
78.1
21.2
14.5
31.4
46.7
-9.5
—
37
5.6
31.5
0.05
594.9