Zhe Jiang Statements
00
Zhe Jiang 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
54.213
100
27.985
51.6
26.227
48.4
49.128
90.6
41.961
77.4
85.14
157
-58.913
-108.7
-0.248
-0.5
-0.015
-0.03
-59.175
-109.2
2.766
5.1
-58.805
-108.5
-0.1
590.91
84.681
100
46
54.3
38.681
45.7
46.691
55.1
60.673
71.6
102.92
121.5
-64.236
-75.9
2.888
3.4
-0.102
-0.1
-61.449
-72.6
-0.253
-0.3
-59.442
-70.2
-0.1
592.9
40.687
100
20.823
51.2
19.864
48.8
31.21
76.7
59.898
147.2
87.466
215
-67.602
-166.2
0.46
1.1
-0.028
-0.07
-67.17
-165.09
-18.104
-44.5
-46.162
-113.5
-0.078
591.67
67.676
100
79.31
117.2
-11.634
-17.2
69.37
102.5
60.875
90
148.83
219.9
-160.47
-237.1
2.275
3.4
0.478
0.7
-157.72
-233.05
-42.212
-62.4
-113.31
-167.4
-0.192
591.67
83.12
100
43.793
52.7
39.327
47.3
37.474
45.1
59.297
71.3
86.23
103.7
-46.903
-56.4
1.758
2.1
-0.009
-0.01
-45.153
-54.3
-3.332
-4.009
-40.178
-48.3
-0.068
591.67
109.09
100
41.992
38.5
67.098
61.5
51.948
47.6
39.329
36.1
79.197
72.6
-12.099
-11.09
3.483
3.2
0.052
0.05
-8.564
-7.9
-1.473
-1.4
-5.381
-4.9
-0.009
599.8
140.9
100
60
42.6
80.897
57.4
30.72
21.8
51.13
36.3
77.209
54.8
3.687
2.6
2.92
2.1
-0.007
-0.005
6.601
4.7
1.531
1.1
8.07
5.7
0.014
595.2
64.033
100
58.805
91.8
5.228
8.2
73.576
114.9
33.451
52.2
107.94
168.6
-102.71
-160.4
4.363
6.8
1.357
2.1
-96.964
-151.4
-19.186
-30
-79.682
-124.4
-0.14
569.12
101.12
100
43.485
43
57.635
57
29.11
28.8
67.405
66.7
81.85
80.9
-24.215
-23.9
5.415
5.4
-0.066
-0.06
-18.866
-18.7
-7.729
-7.6
-9.333
-9.2
-0.015
609.12
347.3
100
162.75
46.9
184.55
53.1
47.176
13.6
33.35
9.6
10.925
3.1
173.63
50
4.076
1.2
0.015
0.004
177.69
51.2
20.102
5.8
158.82
45.7
0.273
582.72
293
100
120.7
41.2
172.3
58.8
25.7
8.8
44.8
15.3
58.9
20.1
113.4
38.7
3.3
1.1
—
0
116.7
39.8
18.3
6.2
101.4
34.6
0.2
499.9
272.1
100
106
39
166.1
61
42.9
15.8
78.3
28.8
97.7
35.9
68.4
25.1
-2.1
-0.8
-0.2
-0.07
66.1
24.3
9.2
3.4
51.6
19
0.12
440
152
100
48.4
31.8
103.5
68.1
21.3
14
37.1
24.4
49.1
32.3
54.5
35.9
-0.7
-0.5
0.1
0.07
53.9
35.5
5.8
3.8
46.5
30.6
0.1
458.7
361
100
140.9
39
220.1
61
41.2
11.4
-1.2
-0.3
23
6.4
197.1
54.6
-1.1
-0.3
-0.1
-0.03
195.9
54.3
19.9
5.5
177.4
49.1
0.39
453.8
305.1
100
126
41.3
179.1
58.7
17.7
5.8
36.5
12
40.7
13.3
138.4
45.4
-1.3
-0.4
-0.3
-0.1
136.8
44.8
21.3
7
114.9
37.7
0.25
459.7
135.1
100
46
34
89
65.9
35.7
26.4
5.2
3.8
38.2
28.3
50.9
37.7
-3.5
-2.6
-0.1
-0.07
47.3
35
2.5
1.9
44.2
32.7
0.1
458.7
148.4
100
61.3
41.3
87
58.6
16.3
11
44.9
30.3
46.1
31.1
41
27.6
-2.8
-1.9
—
0
38.2
25.7
5.1
3.4
33
22.2
0.07
458.7
176.8
100
67.3
38.1
109.5
61.9
19.3
10.9
43.7
24.7
51.4
29.1
58
32.8
-4.9
-2.8
-0.1
-0.06
53.1
30
6.1
3.5
46.8
26.5
0.1
458.7
70.3
100
29.9
42.5
40.4
57.5
16.9
24
20.9
29.7
27
38.4
13.4
19.1
-1.3
-1.8
—
0
12.1
17.2
0.4
0.6
11.7
16.6
0.03
458.7
126.1
100
56.8
45
69.4
55
30.4
24.1
25.1
19.9
41.7
33.1
27.7
22
-1.9
-1.5
-0.9
-0.7
24.8
19.7
2.2
1.7
22.3
17.7
0.05
458.7
143.6
100
90.4
63
53.2
37
9.8
6.8
25.8
18
36.5
25.4
16.7
11.6
-4.1
-2.9
0.8
0.6
13.4
9.3
1.3
0.9
11.9
8.3
0.03
458.7
100.8
100
41.4
41.1
59.4
58.9
—
0
32.9
32.6
36.6
36.3
22.7
22.5
-3.1
-3.08
0.9
0.9
20.5
20.3
1.7
1.7
18.7
18.6
0.04
458.7
53
100
26.1
49.2
26.9
50.8
—
0
32.3
60.9
23.1
43.6
3.8
7.2
-1.6
-3.02
—
0
2.2
4.2
0.2
0.4
2.1
4
—
458.7
72.5
33.7
38.9
—
42.4
14.4
24.5
-3.4
-17.5
3.7
0.5
3.2
0.01
458.7
78.3
36
42.3
—
30.5
32.5
9.8
-2.8
4.4
11.4
1.7
9.7
0.02
458.7
102
53
49
—
33.8
35.5
13.5
-2
4.5
16
0.6
15.5
0.03
458.7
48.7
20.8
27.9
—
30.8
32.5
-4.6
-1.7
8.4
2.2
0.5
1.7
—
458.7
74.4
33.4
41.1
—
57.6
70.9
-29.8
-1.3
33.1
1.9
-2.2
4.3
0.01
458.7
73.3
33.8
39.6
—
40.4
35.7
3.9
-2.5
14.9
16.2
4.5
11.8
0.03
458.7
124.2
64.3
59.9
—
37.2
45
14.9
-3.1
4.3
16.1
0.6
15.5
0.03
458.7
67.4
44.9
22.5
—
31.6
27.8
-5.2
-3.4
10.5
1.9
0.4
1.5
—
458.7
92.9
35.1
57.7
—
49
58.1
-0.4
-3.5
8.4
4.5
0.1
4.4
0.01
458.7
79.7
45.3
34.3
—
30.3
32
2.3
-1.3
9.4
10.5
1.3
9.2
0.02
458.7
97.8
51.3
46.5
—
31.1
35.8
10.7
-0.5
8.1
18.3
1.3
17.1
0.04
458.7
52.8
30.1
22.6
—
28.5
26.8
-4.1
-0.4
7
2.5
0.7
1.8
—
458.7
111.8
52.8
59
—
34.2
43.4
15.6
-0.4
11.8
21
2.6
18.3
0.04
458.7
117.2
69.9
47.3
—
29.5
35.7
11.6
-0.4
4.6
15.8
1.7
14.1
0.03
471.3
95.5
52.4
43.1
—
27.1
32.7
10.4
-0.2
9.1
19.3
1.9
17.3
0.04
400
37.8
23.7
14.1
—
20.6
16.3
-2.3
-3.6
7.3
1.5
0.5
1
—
458.7
78.7
28.8
49.9
—
34.5
38.3
11.6
-4.4
6.6
13.7
0.7
13
0.03
400
67.4
36.6
30.8
—
20.5
21.6
9.2
-4.1
7.4
12.5
1
11.6
0.03
400
91.1
46.8
44.3
—
25.3
28
16.3
-5.3
2.2
13.1
0.4
12.8
0.03
400
24.3
12
12.3
—
23.4
19.7
-7.4
-2.5
6.6
-3.3
0.2
-3.5
-0.01
400
96.9
43.5
53.3
—
33.5
44.8
8.6
-3.8
9.2
14
0.5
13.5
0.03
400