Taiji Statements
00
Taiji 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
2 020.31
1 424.38
595.93
63.977
425.05
484.91
111.02
-20.254
0.01
90.779
9.483
81.237
0.13
623.28
1 355.81
930.83
424.99
26.071
366.02
393.2
31.788
-18.971
-0.034
12.783
-10.033
23.325
0.039
603.15
1 844.98
100
1 355.63
73.5
489.35
26.5
48.702
2.6
394.34
21.4
424.56
23
64.79
3.5
-18.27
-1
-0.244
-0.01
46.254
2.5
18.212
1
27.435
1.5
0.045
606.86
3 539.36
100
2 864.2
80.9
675.16
19.1
457.86
12.9
-77.064
-2.2
334.46
9.4
340.7
9.6
-21.142
-0.6
-0.332
-0.009
321.48
9.1
37.657
1.1
260.21
7.4
0.446
583.44
2 139.2
100
1 635.27
76.4
503.92
23.6
32.033
1.5
371
17.3
389.32
18.2
114.6
5.4
-36.84
-1.7
-0.089
-0.004
77.67
3.6
0.818
0.04
80.616
3.8
0.139
580.77
3 063.06
100
2 585.2
84.4
477.87
15.6
45.13
1.5
428.54
14
451.3
14.7
26.562
0.9
-15.318
-0.5
-0.621
-0.02
10.638
0.3
-10.141
-0.3
18.117
0.6
0.031
578.82
1 859.21
100
1 416.31
76.2
442.9
23.8
48.239
2.6
355.83
19.1
392.49
21.1
50.411
2.7
-24.389
-1.3
-0.244
-0.01
25.747
1.4
4.931
0.3
18.721
1
0.032
579.6
3 502.3
100
2 739.04
78.2
763.27
21.8
437.73
12.5
47.639
1.4
433.55
12.4
329.71
9.4
-10.594
-0.3
-0.193
-0.006
318.97
9.1
20.016
0.6
287
8.2
0.495
579.66
3 318.46
100
2 825.12
85.1
493.34
14.9
35.789
1.1
354.13
10.7
383.13
11.5
110.21
3.3
-40.126
-1.2
-0.134
-0.004
69.952
2.1
5.841
0.2
57.869
1.7
0.1
579.79
2 117.14
100
1 648.74
77.9
468.4
22.1
44.389
2.1
414.7
19.6
433
20.5
35.396
1.7
-34.386
-1.6
-0.334
-0.02
0.717
0.03
-10.523
-0.5
8.492
0.4
0.015
579.64
1 567
100
1 194.7
76.2
372.3
23.8
51.2
3.3
312.5
19.9
328.5
21
43.8
2.8
-14.7
-0.9
0.9
0.06
30
1.9
10.4
0.7
19.7
1.3
0.03
579.6
3 808.3
100
3 020.2
79.3
788
20.7
273.8
7.2
225.2
5.9
446.2
11.7
341.9
9
-16.2
-0.4
-0.4
-0.01
325
8.5
30.4
0.8
290.6
7.6
0.5
584.6
1 727.5
100
1 330.3
77
397.1
23
33
1.9
307.2
17.8
332.1
19.2
65
3.8
-20.8
-1.2
-0.4
-0.02
43.8
2.5
-12.7
-0.7
56
3.2
0.1
578.2
1 631.5
100
1 226.9
75.2
404.6
24.8
40.9
2.5
370.4
22.7
395.5
24.2
9.1
0.6
-8.3
-0.5
—
0
0.8
0.05
-7.4
-0.5
8
0.5
0.01
578
1 365.4
100
1 056.4
77.4
309
22.6
24.1
1.8
254.8
18.7
268.5
19.7
40.5
3
-16.1
-1.2
—
0
24
1.8
10.8
0.8
14
1
0.02
577.9
2 478.7
100
1 855.2
74.8
623.5
25.2
83.2
3.4
266.9
10.8
306.2
12.4
317.3
12.8
8.1
0.3
-0.1
-0.004
324.9
13.1
53.7
2.2
259.2
10.5
0.45
577.9
1 571.3
100
1 189.6
75.7
381.7
24.3
42.6
2.7
298.1
19
327.3
20.8
54.3
3.5
-14.2
-0.9
-0.1
-0.006
40.1
2.6
-15.1
-1
54.7
3.5
0.09
577.9
1 453.4
100
1 124
77.3
329.5
22.7
48.9
3.4
296.4
20.4
325.8
22.4
3.7
0.3
-10.6
-0.7
-0.1
-0.007
-7
-0.5
-4.8
-0.3
2.1
0.1
—
579.5
1 559.3
100
1 189.3
76.3
370
23.7
28.3
1.8
309.1
19.8
343
22
27
1.7
-6.3
-0.4
0.2
0.01
20.9
1.3
5.3
0.3
19.4
1.2
0.03
579.5
2 132.1
100
1 626.7
76.3
505.4
23.7
100
4.7
172.1
8.1
223.7
10.5
281.7
13.2
18.9
0.9
-1.8
-0.08
298.7
14
45.8
2.1
246.6
11.6
0.42
592.4
1 187.9
100
883
74.3
305
25.7
42.4
3.6
208.1
17.5
261.4
22
43.5
3.7
-12.7
-1.07
1.5
0.1
32.3
2.7
-15.4
-1.3
49.5
4.2
0.09
577.6
1 271.2
100
1 026.3
80.7
244.9
19.3
—
0
220.3
17.3
242
19
2.9
0.2
-9.3
-0.7
1
0.08
-5.4
-0.4
-6.4
-0.5
1.9
0.1
—
577.6
1 424.9
100
1 170.9
82.2
254
17.8
—
0
224.7
15.8
224.3
15.7
29.7
2.1
-9.6
-0.7
-0.6
-0.04
19.5
1.4
6.3
0.4
18.2
1.3
0.03
577.6
1 661.1
1 147.2
513.9
—
260.9
233
280.9
16
-21.4
275.5
44.4
226.1
0.39
577.6
1 253.4
1 041.5
211.9
10.6
142.1
157.5
54.4
-11.9
1.6
44.1
-0.3
46.5
0.08
592.2
1 092.3
862.7
229.5
—
234.5
245.1
-15.6
-8.9
8.2
-16.3
-17.3
2.4
—
577.6
1 292.8
1 100
192.8
—
169.8
175.8
17
-9.2
10.2
18
8.1
16.9
0.03
577.6
2 233.6
1 776.4
457.2
—
222.9
225.6
231.6
9.5
34.9
276
38.2
236.8
0.41
578.1
783.7
563.4
220.3
—
155.6
168.9
51.4
-10.2
11.7
52.9
7.9
46.8
0.08
578.1
1 025.5
842
183.5
—
168.8
203.6
-20.1
-7.6
11
-16.6
-16.2
1.4
—
578.1
1 176.5
1 002.7
173.8
—
157.6
157.6
16.1
-6.4
8.1
17.8
5.4
16.5
0.03
578.1
2 309.4
1 973.3
336.1
—
178.5
205
131.1
4
35
170.1
26.4
140.7
0.24
577.5
879.9
697.9
182
—
127.1
128.8
53.3
-6.9
3.7
50.1
6.4
44.4
0.1
443.7
793.6
641.4
152.2
—
147
160.3
-8.1
-2.6
14.8
4.1
0.8
3.9
0.02
183.4
846.6
730.3
116.3
—
103.9
104
12.3
-0.8
3
14.5
4.1
12.5
0.02
581.8
1 429.1
1 186
243.1
—
138.7
160.2
82.8
4.6
29.5
116.9
4.2
109.3
0.19
576.2
817.8
679.6
138.2
—
112.7
112
26.2
-2
1.3
25.4
3.2
21.6
0.04
576.2
1 101.3
915.7
185.6
—
120.8
128.2
57.4
-1.4
2.8
58.8
8.1
51.2
0.09
576.2
907.5
795.6
111.9
—
100.8
100.8
11.1
1.8
4.3
17.2
4.7
13.6
0.02
576.2
1 176.3
969.2
207.1
—
130.5
147.8
59.3
4.6
27.4
91.3
-3
91.1
0.18
497.9
739
625.9
113.1
—
88.1
88.1
25
2.4
0.7
28
6.2
21.9
0.04
497.9
773.4
632.1
141.3
—
78.1
91.3
50
0.5
1.9
52.4
6.2
46.1
0.09
497.9
677.6
588
89.6
—
71.4
71.3
18.3
2
0.6
20.8
3.3
17.7
0.04
497.9
1 057.2
920
137.2
—
82.9
97.8
39.4
3
10.6
53
3.5
49.5
0.1
497.9