Addsino Statements
00
Addsino 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
411.87
366.68
45.187
117.81
140.22
251.62
-206.43
-0.547
-0.17
-207.17
0.059
-198.5
-0.12
1 659.4
609.57
488.21
121.36
131.8
141.83
272.32
-150.96
-75.885
-2.314
-229.18
-12.137
-220.07
-0.142
1 547.09
542.47
100
457.88
84.4
84.589
15.6
102.39
18.9
151.76
28
214.8
39.6
-130.21
-24.004
-4.646
-0.9
0.242
0.04
-134.62
-24.8
2.555
0.5
-115.25
-21.2
-0.07
1 646.43
985.85
100
904.22
91.7
81.63
8.3
97.827
9.9
159.08
16.1
222.48
22.6
-140.85
-14.3
55.434
5.6
-11.212
-1.1
-172.52
-17.5
-23.239
-2.4
-148.62
-15.08
-0.093
1 603.69
605.87
100
448.42
74
157.45
26
101.45
16.7
165.67
27.3
238.08
39.3
-80.633
-13.3
8.369
1.4
-0.368
-0.06
3.257
0.5
-9.553
-1.6
11.804
1.9
0.007
1 603.69
856.93
100
571.81
66.7
285.12
33.3
124.37
14.5
161.12
18.8
251.9
29.4
33.221
3.9
-1.881
-0.2
-0.905
-0.1
30.428
3.6
-12.327
-1.4
27.24
3.2
0.017
1 603.69
1 007.56
100
603.51
59.9
404.05
40.1
79.267
7.9
138.63
13.8
201.68
20
202.37
20.1
-27.029
-2.7
0.274
0.03
175.61
17.4
21.618
2.1
144.26
14.3
0.09
1 603.69
937.01
100
643.14
68.6
293.87
31.4
182.32
19.5
94.834
10.1
277.15
29.6
16.724
1.8
135.91
14.5
6.867
0.7
159.22
17
-12.682
-1.4
193.46
20.6
0.12
1 612.66
985.16
100
734.47
74.6
250.69
25.4
66.959
6.8
162.84
16.5
221.78
22.5
28.904
2.9
99.354
10.1
7.136
0.7
135.4
13.7
0.993
0.1
136.34
13.8
0.084
1 618.51
1 276.67
100
859.2
67.3
417.46
32.7
128.74
10.1
118.1
9.3
233.86
18.3
183.6
14.4
-14.229
-1.1
-1.316
-0.1
168.07
13.2
18.241
1.4
126.87
9.9
0.077
1 648.17
945
100
528.5
55.9
416.5
44.1
63.7
6.7
150.6
15.9
204.4
21.6
212.2
22.5
12
1.3
0.1
0.01
224.3
23.7
26.9
2.8
187.5
19.8
0.12
1 562.7
1 558.4
100
894.8
57.4
663.6
42.6
219.3
14.1
131.7
8.5
291.2
18.7
372.3
23.9
97.6
6.3
-0.1
-0.006
470.3
30.2
39.4
2.5
389.7
25
0.24
1 638
946.1
100
657.4
69.5
288.7
30.5
91
9.6
103.6
11
190.9
20.2
97.8
10.3
11.7
1.2
-0.4
-0.04
109.1
11.5
-1.8
-0.2
105.9
11.2
0.07
1 513.2
1 163.7
100
784.3
67.4
379.4
32.6
73.8
6.3
97.2
8.4
172.6
14.8
206.8
17.8
11.6
1
-0.3
-0.03
218.1
18.7
24.9
2.1
189.1
16.2
0.11
1 747.5
767.9
100
447.8
58.3
320
41.7
47.5
6.2
104.1
13.6
138.6
18
181.5
23.6
-21.9
-2.9
-0.7
-0.09
158.8
20.7
20.6
2.7
123.1
16
0.08
1 539.1
1 687.6
100
1 098.1
65.1
589.5
34.9
173.1
10.3
139.2
8.2
254.7
15.1
334.7
19.8
92
5.5
-3
-0.2
438
26
40.8
2.4
367.3
21.8
0.23
1 568.8
859.8
100
581.5
67.6
278.3
32.4
107.5
12.5
119.3
13.9
221.6
25.8
56.7
6.6
25.6
3
0.9
0.1
83.2
9.7
-1.8
-0.2
85.2
9.9
0.05
1 703.4
737.7
100
418.3
56.7
319.5
43.3
77.4
10.5
109.3
14.8
170.3
23.1
149.1
20.2
-11.3
-1.5
0.7
0.09
138.7
18.8
11.4
1.5
119.6
16.2
0.07
1 752.9
754.2
100
474.3
62.9
279.9
37.1
55.9
7.4
102.1
13.5
158.2
21
121.7
16.1
11.5
1.5
0.2
0.03
133.4
17.7
20.4
2.7
103.2
13.7
0.07
1 429.6
1 883.4
100
1 458.4
77.4
425.1
22.6
134.3
7.1
90.3
4.8
216.3
11.5
208.7
11.1
91.4
4.9
-19
-1.009
281.2
14.9
11.6
0.6
227.2
12.1
0.14
1 608.2
600.7
100
379.6
63.2
221
36.8
45.6
7.6
90
15
143.6
23.9
77.4
12.9
-4.6
-0.8
0.3
0.05
73.2
12.2
2.3
0.4
59.5
9.9
0.04
1 567.8
507.6
100
274
54
233.6
46
51.9
10.2
74.3
14.6
122.9
24.2
110.7
21.8
-3.2
-0.6
-0.1
-0.02
107.3
21.1
17.1
3.4
88.6
17.5
0.06
1 507.2
524.1
100
278.3
53.1
245.8
46.9
85.2
16.3
71.3
13.6
154.4
29.5
91.4
17.4
-2.8
-0.5
—
0
88.8
16.9
11.8
2.3
72.9
13.9
0.05
1 429.6
1 054.7
732.3
322.4
140.5
81.9
201.1
121.3
11.2
-0.7
131.9
12.2
102.9
0.07
1 429.6
557.8
345.2
212.7
56
64.9
140.7
71.9
1
1.8
74.6
7.9
62.6
0.04
1 429.6
461.5
271.5
190
—
117
120
69.9
3.2
-2.5
70.4
9.8
53.8
0.04
1 429.6
416.9
240.4
176.5
—
90.4
97.7
78.8
-2.8
10.7
87
14.5
62
0.04
1 429.6
847.3
539.3
308
—
173.3
184
124
-2.7
4.7
126.2
21.9
94.8
0.07
1 461
421.3
274.7
146.6
—
91.4
90.9
55.7
2.4
0.9
59
6.4
51.1
0.04
1 429.6
420.1
246.4
173.7
—
95.7
103.4
70.3
1.8
0.5
72.4
10.5
48.6
0.03
1 429.6
353.4
195.9
157.5
—
92.4
89.2
68.4
3.6
-0.2
71.7
10.9
49.5
0.03
1 429.6
699.9
432.9
267
—
157.2
162
105
-4
3.5
104
14.7
83.7
0.06
1 429.6
418.9
236.7
182.1
—
90.1
91.5
90.7
1.7
1
93.8
11.7
70.5
0.05
1 429.6
144.2
74.3
69.9
—
32.1
32.1
37.8
1.4
—
39.2
4.1
34.8
0.01
2 487.9
84.5
21.8
62.7
—
32.8
32.8
29.9
0.2
0.1
30.2
3.2
27.1
0.07
387.1
105.1
38.2
67
—
27
26.2
40.7
0.7
0.8
42.3
5.7
36.7
0.1
377.1
97.8
28.1
69.7
—
39.4
39.2
30.6
0.2
2
32.7
0.2
32.5
0.09
360.6
60
1
59
—
15.2
18.9
40
-53.7
1.3
-12.4
5.1
-12.9
0.04
-85.3
101.8
69.3
32.5
—
30.7
25.9
6.6
53.9
—
60.4
2.2
53.6
0.06
834.9
250.3
161.2
89.1
—
49.4
71
18
17
5.5
40.5
0.3
29.6
0.04
834.9
159.2
111.7
47.6
—
29.1
30.5
17.1
27.1
—
44.1
2.3
35.8
0.04
834.9
54.5
38.9
15.6
—
25.5
25.6
-10
34.9
0.2
25.1
2.7
23.2
0.03
834.9
72.2
45.9
26.3
—
25
24.6
1.7
50.8
0.2
52.8
0.6
49.9
0.06
834.9
202.2
115.1
87.1
—
31.6
32.4
54.7
3.5
-0.1
58.1
9.7
28.1
0.03
834.9