Digital China Statements
00
Digital China 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
2 370.66
1 985.39
385.27
200.77
226.38
395.8
-10.529
-1.345
1.07
-10.804
-7.669
5.881
0.006
965.78
2 284.74
1 879.86
404.89
148.98
202.23
348.55
56.334
-3.239
2.999
56.095
-3.947
69.448
0.072
970.86
1 962.26
100
1 665.58
84.9
296.67
15.1
125.06
6.4
168.37
8.6
301.97
15.4
-5.296
-0.3
1.804
0.09
-0.605
-0.03
-4.097
-0.2
-8.314
-0.4
11.421
0.6
0.012
961.51
4 824.23
100
4 244.49
88
579.74
12
193.81
4
298.86
6.2
367.15
7.6
212.58
4.4
-42.063
-0.9
-42.501
-0.9
128.02
2.7
27.136
0.6
86.166
1.8
0.089
966.58
2 731.19
100
2 293.31
84
437.87
16
165.95
6.1
199.34
7.3
458.71
16.8
-20.84
-0.8
-8.553
-0.3
1.313
0.05
-28.08
-1.03
-27.92
-1.02
4.475
0.2
0.005
957.61
2 519.22
100
2 114.48
83.9
404.74
16.1
129.41
5.1
146.15
5.8
321.74
12.8
82.999
3.3
-54.758
-2.2
41.098
1.6
69.339
2.8
-7.616
-0.3
84.723
3.4
0.088
967.29
1 924.63
100
1 556.22
80.9
368.4
19.1
119.9
6.2
208.5
10.8
364.38
18.9
4.029
0.2
11.293
0.6
2.418
0.1
17.739
0.9
-11.025
-0.6
31.149
1.6
0.032
970.36
4 264.07
100
3 625.84
85
638.24
15
198.19
4.6
284.06
6.7
398.84
9.4
239.4
5.6
6.768
0.2
-7.671
-0.2
238.49
5.6
39.003
0.9
178.53
4.2
0.176
1 012.17
2 161.82
100
1 783.47
82.5
378.35
17.5
116.97
5.4
205.1
9.5
371.74
17.2
6.609
0.3
-1.214
-0.06
0.871
0.04
6.268
0.3
-12.298
-0.6
21.592
1
0.022
965.52
2 887.77
100
2 393.89
82.9
493.88
17.1
131.59
4.6
204.87
7.1
370.2
12.8
123.68
4.3
-0.149
-0.005
0.217
0.008
123.75
4.3
-15.012
-0.5
136.95
4.7
0.137
997.22
2 042
100
1 651.4
80.9
390.6
19.1
128.7
6.3
199.8
9.8
348.4
17.1
42.3
2.1
0.1
0.005
0.3
0.01
42.7
2.1
11.6
0.6
39.1
1.9
0.04
931.2
3 925.7
100
3 294.2
83.9
631.5
16.1
190.8
4.9
185.5
4.7
576.8
14.7
54.7
1.4
250.6
6.4
20.2
0.5
325.4
8.3
65.1
1.7
257
6.5
0.27
945.5
2 385.9
100
1 948.8
81.7
437.1
18.3
125.9
5.3
284.1
11.9
409.4
17.2
27.7
1.2
28.4
1.2
-0.6
-0.03
55.5
2.3
-1.1
-0.05
62
2.6
0.06
963.3
2 251.1
100
1 866
82.9
385.1
17.1
81.2
3.6
194.4
8.6
269.7
12
115.3
5.1
—
0
-7.6
-0.3
107.7
4.8
-18.2
-0.8
127.2
5.7
0.13
963.3
2 123.3
100
1 795.1
84.5
328.2
15.5
113
5.3
131.3
6.2
285
13.4
43.2
2
-14.2
-0.7
-0.1
-0.005
28.8
1.4
5.3
0.2
29.5
1.4
0.03
963.3
3 911.8
100
3 181.3
81.3
730.5
18.7
133.4
3.4
320.8
8.2
462.4
11.8
268.1
6.9
1.2
0.03
-29.6
-0.8
239.7
6.1
40.5
1
185.3
4.7
0.19
963.1
2 104
100
1 755.6
83.4
348.5
16.6
96.9
4.6
200.4
9.5
305.8
14.5
42.7
2
30.9
1.5
1.1
0.05
74.7
3.6
18.9
0.9
61.2
2.9
0.06
963.4
1 965.6
100
1 618.6
82.3
347
17.7
49.3
2.5
216.3
11
260.3
13.2
86.7
4.4
-0.3
-0.02
1.4
0.07
87.7
4.5
-7.7
-0.4
95
4.8
0.1
963.4
2 164.6
100
1 744.3
80.6
420.3
19.4
95.4
4.4
254.3
11.7
361.3
16.7
59
2.7
-20.7
-1
-0.5
-0.02
37.8
1.7
6.6
0.3
34.1
1.6
0.04
963.4
2 906.1
100
2 371.4
81.6
534.7
18.4
78.9
2.7
392.4
13.5
730.9
25.2
-196.2
-6.8
-14
-0.5
-7.8
-0.3
-218.1
-7.5
28.8
1
-254.3
-8.8
-0.26
963.4
2 010.4
100
1 660.2
82.6
350.1
17.4
45.6
2.3
231.1
11.5
284.1
14.1
66.1
3.3
-19.2
-1
-0.4
-0.02
46.5
2.3
0.2
0.01
45.9
2.3
0.05
963.4
1 949.6
100
1 610.4
82.6
339.2
17.4
—
0
237.6
12.2
263
13.5
76.1
3.9
142.8
7.3
-0.8
-0.04
218.1
11.2
—
0
221
11.3
0.23
963.4
2 211.4
100
1 784.4
80.7
427
19.3
—
0
280.1
12.7
403.6
18.3
23.3
1.1
9.2
0.4
-0.3
-0.01
32.2
1.5
2.3
0.1
29.5
1.3
0.03
963.4
2 730.6
2 112.3
618.3
—
463.5
381.9
236.4
-6.2
6
235.7
57
173
0.18
963.4
1 771.9
1 406.4
365.5
—
317.8
314.6
50.9
-6.1
-3.5
40.6
11
37.7
0.04
963.4
2 073.2
1 703.6
369.6
—
259
266.2
103.4
4.2
-6.1
101
1.6
73.4
0.08
963.4
1 611.3
1 294.9
316.5
—
210.8
307.2
9.2
-3.9
-0.1
5.2
-5.3
18.5
0.02
963.4
2 543.7
1 923
620.8
—
469.1
406.1
214.6
-15.9
1.1
199.5
67.8
118.7
0.13
917.8
1 912.5
1 583.7
328.9
—
249.5
280.3
48.6
-4.3
6.7
50.3
7.8
43.9
0.05
917.8
1 934.6
1 610.4
324.2
—
225.5
248.5
75.7
-16.8
7.6
65
-0.8
66.6
0.07
917.8
1 623.5
1 368.7
254.8
—
175.7
246.5
8.3
-2.1
5.1
10.9
-4.3
12.8
0.01
917.8
2 185.3
1 697.4
487.8
—
328.1
224.7
263.1
-17.7
23
262.6
63.8
170.3
0.19
917.8
1 657.3
1 339.6
317.6
—
210.5
218.1
99.5
-17.5
8
89.7
11.9
68.9
0.08
917.8
1 729.7
1 408.9
320.8
—
237
252.2
68.6
13.4
4.9
86.9
6.7
87.4
0.1
917.8
1 140.7
899.4
241.3
—
177.6
233.1
8.1
4
8
18.8
3.6
24.1
0.03
917.8
2 165
1 750.7
414.2
—
306.2
226.2
188
7.4
14.1
209.6
35.2
151.4
0.18
862.7
1 481.3
1 213.4
267.9
—
199.6
239
28.9
-8.9
4
24
12.8
21
0.02
862.4
1 573.7
1 281.3
292.5
—
213.2
222
70.4
-0.4
4.3
74.3
-3.6
73.4
0.09
862.4
1 339
1 136.3
202.7
—
163.2
199.6
3.2
19.3
0.7
23.1
-0.5
33.8
0.04
862.4
7 703.3
6 539.9
1 163.4
—
813.1
951.9
211.5
23.6
52
287
37.9
261.6
0.41
638.8
1 550.2
1 326.4
223.8
—
175.5
222.1
1.7
4.5
16.6
22.7
2.9
31.7
0.05
638.7
1 449.4
1 195.9
253.4
—
201.9
185.3
68.2
16.4
8.8
93.4
16.3
65.7
0.1
638.8
1 859.4
1 592.1
267.3
—
167.2
269.8
-2.5
-8.5
9.6
-1.5
0.6
12.7
0.02
638.8
8.8
8.2
0.6
—
1.7
1.7
-1.1
-1
—
-2.1
—
-2.1
-0.01
181.3