Guangdong Chaohua Statements
00
Guangdong Chaohua 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
125.28
100
107.13
85.5
18.144
14.5
5.269
4.2
25.512
20.4
30.676
24.5
-12.531
-10.003
3.753
3
-2.087
-1.7
-9.546
-7.6
-3.707
-3
-5.734
-4.6
-0.006
931.64
401.17
100
337.54
84.1
63.634
15.9
13.674
3.4
15.583
3.9
27.064
6.7
36.57
9.1
-9.464
-2.4
2.376
0.6
29.673
7.4
0.163
0.04
29.612
7.4
0.032
931.64
234.1
100
203.14
86.8
30.96
13.2
12.086
5.2
21.093
9
28.146
12
2.814
1.2
-11.632
-5
-10.28
-4.4
-20.608
-8.8
-0.136
-0.06
-20.385
-8.7
-0.022
931.64
242.22
100
403.98
166.8
-161.76
-66.8
17.751
7.3
146.8
60.6
172.85
71.4
-334.61
-138.1
-11.839
-4.9
-3.787
-1.6
-348.43
-143.9
22.156
9.1
-368.55
-152.2
-0.396
931.64
418.27
100
361.9
86.5
56.368
13.5
23.356
5.6
24.174
5.8
49.655
11.9
6.713
1.6
-14.641
-3.5
1.185
0.3
-6.743
-1.6
-8.16
-2
1.645
0.4
0.002
931.64
503.61
100
437.74
86.9
65.865
13.1
26.312
5.2
37.523
7.5
43.983
8.7
21.881
4.3
-9.254
-1.8
-6.465
-1.3
6.162
1.2
3.131
0.6
3.171
0.6
0.003
931.64
563.06
100
427.6
75.9
135.45
24.1
27.409
4.9
29.283
5.2
62.704
11.1
72.751
12.9
-26.346
-4.7
-12.529
-2.2
33.876
6
6.061
1.1
28.014
5
0.03
931.64
623.76
100
577.57
92.6
46.194
7.4
34.639
5.6
28.875
4.6
61.337
9.8
-15.143
-2.4
-17.021
-2.7
-15.289
-2.5
-51.191
-8.2
-21.118
-3.4
-29.318
-4.7
-0.031
931.64
651.82
100
540.22
82.9
111.61
17.1
32.551
5
42.368
6.5
57.309
8.8
54.296
8.3
-20.272
-3.1
-6.566
-1.007
27.458
4.2
-0.031
-0.005
27.627
4.2
0.03
931.64
657.82
100
496.1
75.4
161.72
24.6
32.638
5
30.035
4.6
72.371
11
89.346
13.6
-17.966
-2.7
-16.507
-2.5
54.873
8.3
14.872
2.3
40.086
6.1
0.043
931.64
539
100
433
80.3
105.9
19.6
32.2
6
22.1
4.1
47.6
8.8
58.3
10.8
-16.6
-3.08
-6.8
-1.3
34.9
6.5
1.2
0.2
33.5
6.2
0.04
931.6
356.8
100
268.1
75.1
88.7
24.9
24.3
6.8
15.4
4.3
24.5
6.9
64.2
18
-16.7
-4.7
-2
-0.6
45.5
12.8
0.8
0.2
45.6
12.8
0.05
931.6
389.2
100
329.6
84.7
59.6
15.3
17.2
4.4
16.7
4.3
24.4
6.3
35.2
9
-12.2
-3.1
-9.9
-2.5
13.1
3.4
-2
-0.5
15.3
3.9
0.02
931.6
319.4
100
253.8
79.5
65.5
20.5
18.5
5.8
18.9
5.9
37.5
11.7
28
8.8
-13.6
-4.3
-25.3
-7.9
-10.9
-3.4
-1.2
-0.4
-9.5
-3
-0.01
931.6
212.4
100
199.1
93.7
13.3
6.3
13.7
6.5
24.3
11.4
29
13.7
-15.7
-7.4
-14.4
-6.8
-1
-0.5
-31.1
-14.6
-1
-0.5
-30
-14.1
-0.03
931.6
301.9
100
244.3
80.9
57.6
19.1
17.2
5.7
53.3
17.7
70.2
23.3
-12.6
-4.2
-1.7
-0.6
-2.1
-0.7
-16.4
-5.4
-8.9
-2.9
-7.1
-2.4
-0.01
931.6
309.9
100
232.5
75
77.3
24.9
18.9
6.1
26.9
8.7
47.8
15.4
29.5
9.5
-12.8
-4.1
-24.7
-8
-8
-2.6
-1.4
-0.5
-6.5
-2.1
-0.01
931.6
403.2
100
304.2
75.4
99
24.6
32.1
8
22.6
5.6
51.5
12.8
47.5
11.8
-14
-3.5
-5.5
-1.4
28
6.9
-2
-0.5
30.2
7.5
0.03
931.6
306.4
100
255.3
83.3
51.1
16.7
2
0.7
26.5
8.6
30.5
10
20.6
6.7
-16.2
-5.3
-3
-1
1.4
0.5
-0.4
-0.1
2
0.7
—
931.6
379
100
301.9
79.7
77.1
20.3
2
0.5
25.7
6.8
51.8
13.7
25.3
6.7
-21
-5.5
-24.2
-6.4
-19.9
-5.3
-13.6
-3.6
-6.2
-1.6
-0.01
931.6
303.6
100
268.2
88.3
35.4
11.7
2.1
0.7
23.4
7.7
15.5
5.1
20
6.6
-8.4
-2.8
-8.2
-2.7
3.4
1.1
-1
-0.3
4.4
1.4
—
931.6
411.9
100
344.5
83.6
67.4
16.4
—
0
19.6
4.8
23
5.6
44.4
10.8
-17.1
-4.2
-3.9
-0.9
23.4
5.7
2.5
0.6
20.9
5.1
0.02
941.9
298.9
100
251.9
84.3
47
15.7
—
0
26.7
8.9
16.4
5.5
30.6
10.2
-15.5
-5.2
0.3
0.1
15.4
5.2
—
0
15.4
5.2
0.02
931.6
444.3
362.1
82.2
2.2
9.8
50.7
31.5
-10.3
-1.7
19.5
—
19.5
0.02
931.6
368.1
334.8
33.3
3.1
25.4
19.8
13.5
-8.9
-2
2.6
-1.3
3.9
—
931.6
342.6
289.4
53.2
—
20.5
27.7
25.5
-10.1
1.7
17.1
4.8
12.3
0.01
941.9
283.7
241.9
41.8
—
26.6
24.2
17.5
-9.6
0.2
8.1
-3
11.1
0.01
931.6
370
336.2
33.8
—
27.8
112.6
-78.8
0.1
2.9
-75.8
-10.4
-65.4
-0.07
931.6
243.3
213
30.2
—
25.1
27.8
2.5
-3.7
1.1
—
-1.4
1.4
—
931.6
213
206.8
6.2
—
16.3
14.2
-7.9
-2.5
2.7
-8.2
-2.9
-5.3
-0.01
931.6
209
180.7
28.3
—
24.3
20.6
7.7
-2.9
4.2
9
0.7
8.4
0.01
931.6
341.3
305.1
36.2
—
20
53.8
-17.6
1.5
15
-1
4
-3.2
—
931.6
256.5
225.3
31.2
—
25.5
26.3
4.9
-1.4
0.3
3.7
-4.2
6.7
0.01
931.6
212.2
181
31.2
—
25.2
20.2
11
-4.9
1.6
7.7
-0.1
7.3
0.01
883.5
237.8
193.2
44.6
—
22.6
16
28.6
-9
—
20
2.5
15.5
0.02
791.6
338.2
304.8
33.5
—
12.6
55.9
-22.5
-11.1
2.6
-31
-3.5
-27.8
-0.04
791.6
305.9
254.5
51.4
—
31.5
31.4
20
-10.9
-1.2
7.8
-1.6
9
0.01
791.6
293.6
245.2
48.4
—
24.8
22.8
25.6
-9
—
16.6
1.3
14.1
0.02
791.6
264
224.7
39.2
—
25.5
23.7
15.6
-9.1
10
16.5
2.1
12.2
0.02
791.6
289.2
244.8
44.4
—
19.3
56
-11.6
-13.6
32.5
7.3
-6.5
12.3
0.02
791.6
267.1
233.1
34
—
27.4
13.7
20.3
-8.4
0.6
12.4
1.2
8.4
0.01
791.6
220.1
176.4
43.7
—
20.1
22.6
21.2
-6.7
1.4
15.9
2.8
11.1
0.01
791.6
153.1
117.2
35.9
—
16.7
12.9
23
-3.7
0.5
19.8
3.1
14.2
0.02
791.6
189.3
153
36.3
—
17.7
22.1
14.2
-3
2.9
14.1
-1.5
12.5
0.02
791.6