Goldenmax Statements
00
Goldenmax 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
924.43
864.36
60.064
39.128
57.899
91.383
-31.319
21.081
0.123
-11.439
-2.656
-8.192
-0.011
728
864.44
797.79
66.649
46.411
56.203
98.051
-31.401
29.305
-0.017
-2.212
0.405
-6.294
-0.009
728
851.56
100
753.94
88.5
97.619
11.5
35.104
4.1
62.426
7.3
94.736
11.1
2.883
0.3
21.95
2.6
-0.036
-0.004
22.97
2.7
4.167
0.5
17.639
2.1
0.024
728
1 017.82
100
876.92
86.2
140.9
13.8
47.576
4.7
87.522
8.6
129.47
12.7
11.429
1.1
18.736
1.8
-9.448
-0.9
51.25
5
-0.45
-0.04
48.809
4.8
0.067
728
856.96
100
770.5
89.9
86.461
10.1
36.451
4.3
68.936
8
104.46
12.2
-17.996
-2.1
-2.644
-0.3
2.029
0.2
-18.613
-2.2
-3.997
-0.5
-18.811
-2.2
-0.026
728
901.19
100
823.38
91.4
77.811
8.6
45.575
5.1
52.964
5.9
94.673
10.5
-16.862
-1.9
13.441
1.5
0.654
0.07
53.274
5.9
10.041
1.1
41.083
4.6
0.056
728
984.43
100
869.71
88.3
114.72
11.7
43.825
4.5
59.471
6
102.02
10.4
12.695
1.3
4.611
0.5
4.357
0.4
21.637
2.2
5.142
0.5
16.024
1.6
0.022
728
1 360.13
100
1 137.43
83.6
222.7
16.4
71.263
5.2
72.846
5.4
231.65
17
-8.947
-0.7
10.712
0.8
-12.038
-0.9
-13.337
-1
10.112
0.7
-25.246
-1.9
-0.035
728
1 439.98
100
1 189.48
82.6
250.49
17.4
51.858
3.6
68.156
4.7
118.76
8.2
131.74
9.1
28.873
2
4.42
0.3
164.86
11.4
-8.283
-0.6
169.23
11.8
0.232
728
1 751.85
100
1 302.64
74.4
449.21
25.6
67.061
3.8
73.589
4.2
139.09
7.9
310.12
17.7
22.036
1.3
2.881
0.2
334.74
19.1
42.031
2.4
288.14
16.4
0.396
728
1 339.2
100
951.3
71
387.9
29
53.7
4
56.7
4.2
110
8.2
277.9
20.8
20.8
1.6
3.9
0.3
302.3
22.6
43.7
3.3
258.1
19.3
0.35
728
1 243.2
100
969.5
78
273.7
22
45.8
3.7
83
6.7
157.2
12.6
116.5
9.4
-2.1
-0.2
5.6
0.5
119.8
9.6
31.5
2.5
88
7.1
0.12
728
985.3
100
831.4
84.4
153.8
15.6
42.3
4.3
50.9
5.2
92.9
9.4
61
6.2
-37.1
-3.8
0.6
0.06
24.5
2.5
5.3
0.5
17.7
1.8
0.02
728
767.2
100
659
85.9
108.2
14.1
33.1
4.3
39.8
5.2
68.9
9
39.3
5.1
10.9
1.4
1
0.1
51.3
6.7
9.2
1.2
40.6
5.3
0.06
728
611.1
100
504.3
82.5
106.8
17.5
29.6
4.8
55.9
9.1
85
13.9
21.8
3.6
18.2
3
3.5
0.6
43.5
7.1
9.4
1.5
34.1
5.6
0.05
728
1 019.5
100
834.5
81.9
185
18.1
41.2
4
72.6
7.1
166.8
16.4
18.2
1.8
10.6
1
-0.8
-0.08
28.1
2.8
-0.5
-0.05
26.1
2.6
0.04
720.8
826.3
100
694.8
84.1
131.5
15.9
23.7
2.9
75.7
9.2
99.3
12
32.2
3.9
22.5
2.7
0.9
0.1
50.6
6.1
8.2
1
40.7
4.9
0.06
728
786.5
100
628.8
79.9
157.7
20.1
46.1
5.9
61.5
7.8
109
13.9
48.6
6.2
20.3
2.6
9.2
1.2
78.2
9.9
12.2
1.6
63.5
8.1
0.09
728
689.9
100
590.3
85.6
99.6
14.4
31
4.5
50.1
7.3
79.7
11.6
19.8
2.9
6.5
0.9
3.1
0.4
29.5
4.3
5.1
0.7
25.9
3.8
0.04
728
836.7
100
675.6
80.7
161.1
19.3
44.4
5.3
57.1
6.8
114.6
13.7
46.5
5.6
11.3
1.4
3.1
0.4
61
7.3
-1.6
-0.2
56.4
6.7
0.08
728
961.1
100
810.9
84.4
150.2
15.6
41.9
4.4
61.7
6.4
101.5
10.6
48.7
5.1
23.9
2.5
0.6
0.06
73.5
7.6
11.1
1.2
61.6
6.4
0.08
728
973
100
806.3
82.9
166.7
17.1
—
0
94.1
9.7
95.4
9.8
71.3
7.3
29.6
3
5.4
0.6
107.2
11
18.3
1.9
86.5
8.9
0.12
728
912.4
100
732.4
80.3
180
19.7
—
0
79.8
8.7
77.9
8.5
102.1
11.2
-0.6
-0.07
7.4
0.8
108.6
11.9
18.9
2.1
88.5
9.7
0.12
728
1 080.9
806.7
274.1
—
130.4
125.8
148.4
6.5
4.5
151.9
10.3
141.6
0.19
728
932.2
691.2
241
—
84.3
81.2
159.8
-0.2
2.3
161.7
27.8
133.9
0.18
728
818.1
633.4
184.7
—
57.3
51.7
133
-1.8
4.6
134
24.5
109.6
0.15
726.7
844.7
583.3
261.3
—
75.9
79.4
181.9
0.5
4.3
186.5
34.2
152.3
0.21
728
978.7
661.4
317.3
—
102.3
111.8
205.5
7.6
6.9
214.4
31.2
183.2
0.25
728
742.3
600.6
141.7
—
58
58.5
83.1
1.4
0.6
84.8
13.3
71.5
0.1
728
709.7
576.9
132.9
—
78.4
83.9
49
5.8
3
55.7
9.3
46.4
0.06
728
623.1
508.9
114.2
—
70.7
70.8
43.4
1.4
—
44.8
4.8
40
0.05
728
700.6
594.1
106.6
—
86.2
94.9
11.6
1.7
-2.1
11.3
3.2
8
0.01
728
597.1
528.3
68.8
—
64.6
66.1
2.7
3
0.1
5.7
-3.8
9.5
0.01
728
722.3
649.8
72.6
—
48.3
51.3
21.2
2.5
1.7
25.4
3.9
21.4
0.03
728
525
474.3
50.7
—
40.2
40.2
10.6
3.3
4.3
18.2
3
15.2
0.02
728
574.1
507.7
66.4
—
64.3
76.7
-10.3
3.5
6.2
-0.5
-0.1
0.5
—
728
558.7
505.9
52.8
—
47.2
47.6
5.1
3.5
2.6
10.5
-1.6
12.1
0.02
728
625.1
553.9
71.3
—
49.1
50.9
20.3
2.9
0.2
23.4
3.8
19.7
0.03
728
503.3
448.3
55
—
43.9
45.3
9.7
3.8
0.1
13.6
3.6
10.2
0.01
728
594.7
542.2
52.5
—
55.7
56
-3.5
6.6
2.2
5.3
2.3
2.6
—
728
618.7
559.6
59.1
—
46.8
52.4
6.8
2.2
0.3
9.2
-0.5
7.9
0.01
728
613.6
555.8
57.8
—
44.9
45.3
12.5
0.8
1
14.3
1.7
9.4
0.01
728
547.1
494.5
52.6
—
37.6
38.4
14.2
0.7
—
15
3
10.2
0.02
660.7
534.7
490.2
44.5
—
46.4
48.1
-3.6
14.3
2.3
12.9
2.4
9.3
0.01
728