Shenzhen Laibao Statements
00
Shenzhen Laibao 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
1 470.06
1 228.96
241.1
66.664
71.111
137.17
103.93
13.689
0.031
117.65
12.015
105.54
0.15
705.82
1 602.94
1 367.61
235.33
72.629
82.141
148.48
86.853
107.24
-0.016
194.08
17.902
175.97
0.249
705.82
1 152.92
100
1 016.62
88.2
136.3
11.8
53.808
4.7
44.352
3.8
114.91
10
21.39
1.9
-1.493
-0.1
0.008
0.0007
19.905
1.7
-1.479
-0.1
21.423
1.9
0.03
705.82
1 202.12
100
1 055.71
87.8
146.41
12.2
70.19
5.8
53.379
4.4
107.69
9
38.724
3.2
-30.42
-2.5
0.116
0.01
8.466
0.7
-2.339
-0.2
10.651
0.9
0.015
705.82
1 366.78
100
1 228.85
89.9
137.93
10.1
65.952
4.8
54.406
4
122.48
9
15.45
1.1
105.65
7.7
-0.171
-0.01
120.93
8.8
9.948
0.7
110.66
8.1
0.157
705.82
1 996.84
100
1 764.34
88.4
232.5
11.6
74.856
3.7
103.36
5.2
181.65
9.1
50.854
2.5
124.53
6.2
-0.056
-0.003
175.51
8.8
7.934
0.4
167.18
8.4
0.237
705.82
1 587.74
100
1 377.13
86.7
210.61
13.3
70.327
4.4
34.661
2.2
121.59
7.7
89.021
5.6
-2.502
-0.2
-0.189
-0.01
83.763
5.3
5.244
0.3
78.318
4.9
0.111
705.82
2 039.16
100
1 796.19
88.1
242.97
11.9
95.436
4.7
81.065
4
162.2
8
80.77
4
-23.507
-1.2
-0.418
-0.02
56.35
2.8
-30.016
-1.5
86.065
4.2
0.122
705.82
1 883.83
100
1 605.99
85.3
277.84
14.7
80.125
4.3
77.627
4.1
167.69
8.9
110.16
5.8
19.111
1
-0.12
-0.006
129.39
6.9
17.584
0.9
111.48
5.9
0.158
705.82
1 859.01
100
1 598.59
86
260.42
14
61.106
3.3
54.147
2.9
117.82
6.3
142.6
7.7
-15.925
-0.9
-0.054
-0.003
126.64
6.8
-6.609
-0.4
132.92
7.2
0.188
705.82
1 900.3
100
1 593.6
83.9
306.7
16.1
78.1
4.1
59.7
3.1
143.3
7.5
163.4
8.6
20.9
1.1
1.7
0.09
184.3
9.7
23.2
1.2
160.7
8.5
0.23
705.8
2 130.4
100
1 760.9
82.7
369.5
17.3
110.9
5.2
80.6
3.8
179.1
8.4
190.4
8.9
-62.7
-2.9
12
0.6
139.7
6.6
17.3
0.8
122.2
5.7
0.17
705.8
1 855
100
1 576.1
85
278.9
15
66.3
3.6
76.3
4.1
141.1
7.6
137.7
7.4
-48.4
-2.6
9.3
0.5
98.7
5.3
14.8
0.8
83.7
4.5
0.12
705.8
1 673.6
100
1 401.8
83.8
271.7
16.2
56.7
3.4
55.7
3.3
104.9
6.3
166.8
10
4
0.2
4.4
0.3
175.2
10.5
9.8
0.6
165.2
9.9
0.23
705.8
1 092.6
100
946.8
86.7
145.8
13.3
40
3.7
43.8
4
92.3
8.4
53.4
4.9
26.4
2.4
-0.1
-0.009
79.8
7.3
12.6
1.2
67
6.1
0.09
705.8
1 370.4
100
1 120.3
81.7
250.1
18.3
71.5
5.2
71.7
5.2
181.5
13.2
68.6
5
-9.5
-0.7
-0.1
-0.007
59.1
4.3
5.1
0.4
53.4
3.9
0.08
705.8
1 246.8
100
1 047.2
84
199.6
16
47.4
3.8
56.8
4.6
95
7.6
104.6
8.4
51.3
4.1
—
0
155.8
12.5
22.3
1.8
133.2
10.7
0.19
705.8
1 284.5
100
1 118.2
87.1
166.3
12.9
49.1
3.8
55.9
4.4
104.6
8.1
61.7
4.8
30.9
2.4
—
0
92.8
7.2
5.4
0.4
87.2
6.8
0.12
705.8
900.5
100
795.8
88.4
104.7
11.6
31.2
3.5
52.4
5.8
73
8.1
31.7
3.5
-20.3
-2.3
—
0
11.4
1.3
3.2
0.4
8
0.9
0.01
705.8
1 260.7
100
1 080.3
85.7
180.4
14.3
77.7
6.2
66.2
5.3
117
9.3
63.4
5
-0.6
-0.05
-0.4
-0.03
62.3
4.9
9.5
0.8
52.4
4.2
0.07
705.8
1 205.3
100
1 061.1
88
144.2
12
34
2.8
51.9
4.3
67.5
5.6
76.7
6.4
58.8
4.9
—
0
135.7
11.3
18.1
1.5
117.3
9.7
0.17
705.8
1 128.4
100
1 016
90
112.4
10
—
0
90.1
8
98.7
8.7
13.7
1.2
65.2
5.8
0.1
0.009
79.1
7
2.2
0.2
76.5
6.8
0.11
705.8
821.7
100
722.6
87.9
99.1
12.1
—
0
69
8.4
70.3
8.6
28.8
3.5
-47.8
-5.8
0.1
0.01
-18.8
-2.3
1
0.1
-21.3
-2.6
-0.03
705.8
1 152.8
975.6
177.2
44.9
63.3
109.1
68.1
-16.7
4.6
56.4
9.1
45
0.06
705.8
1 181.4
1 032.6
148.7
34.1
45.7
83.1
65.7
-21
—
44.9
10.4
32.4
0.05
705.8
904.7
790.6
114.1
—
71.6
58.7
55.4
-15.9
-3.9
36
6
28.1
0.04
705.8
750.5
640.5
110
—
62.8
59.8
50.2
-6.3
4.4
48.3
11.4
35.4
0.05
705.8
1 079.5
923.6
155.9
—
78.2
105.4
50.5
53.7
6.7
112.7
14.1
95.8
0.14
705.8
989.8
849.7
140.1
—
83.9
95.1
45
11.9
7.3
64.3
12.4
48.7
0.07
705.8
814.5
690.6
123.9
—
65.6
79.7
44.3
31.7
4.7
80.6
15.4
60.6
0.09
705.8
470.1
405
65.1
—
58.2
56.7
8.4
-1.1
4.1
11.3
4.4
6.7
0.01
705.8
782.3
731.4
50.9
—
107.9
555.2
-504.3
22.6
-8.7
-473.4
0.5
-463.5
-0.66
705.8
424.6
423.9
0.7
—
84.6
87.8
-87.1
34.2
4
-48.9
-6.4
-41
-0.06
705.8
626.5
614.9
11.6
—
75.7
94.6
-83
7.3
9.3
-66.4
-23.4
-43.6
-0.06
705.8
590.5
575.8
14.7
—
72.4
69.9
-55.3
10.1
0.9
-48.7
0.7
-49.5
-0.07
705.8
669.9
626.7
43.2
—
66.7
77
-33.8
9.9
1.5
-22.4
-8.8
-13
-0.02
705.8
567
519.3
47.7
—
68.7
60.8
-13.1
10.7
2
-0.4
5.5
-6.5
-0.01
705.8
586.3
515.9
70.4
—
69.6
84.7
-14.2
13.3
11.2
10.2
-8.6
16.4
0.02
705.8
520.1
445.2
74.8
—
69.9
67.5
7.3
14.2
0.8
22.4
4.6
16.8
0.02
706.7
630.1
550.3
79.8
—
66.4
69.3
10.5
15.4
3.3
29.2
7.3
21.3
0.03
705.8
676.1
600.6
75.4
—
67.4
72.7
2.8
15.3
4.6
22.7
4.1
18.9
0.03
671.4
413.1
362
51
—
53.2
64.1
-13
15.1
1.3
3.4
-5.8
5
0.01
705.8
281.6
221.9
59.6
—
47.9
43.7
15.9
8.1
1.7
25.7
7.3
21.4
0.04
600.4
340.1
255.9
84.1
—
46.3
50.7
33.5
7.1
5
45.5
11.5
31.4
0.05
600.4