Ronglian Statements
00
Ronglian 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
434.99
364.1
70.89
41.619
63.142
104.36
-33.474
-2.313
-1.872
-37.659
6.514
-44.173
-0.066
668.88
816.74
100
729.65
89.3
87.098
10.7
20.388
2.5
54.495
6.7
74.331
9.1
12.768
1.6
-6.133
-0.8
0.01
0.001
6.645
0.8
3.406
0.4
3.239
0.4
0.005
662.28
442.67
100
378.17
85.4
64.506
14.6
15.741
3.6
43.475
9.8
58.933
13.3
5.573
1.3
-2.663
-0.6
-0.199
-0.05
2.711
0.6
0.553
0.1
2.158
0.5
0.003
653.96
1 349.31
100
1 194.87
88.6
154.44
11.4
32.241
2.4
118.61
8.8
154.56
11.5
-0.117
-0.009
-1.097
-0.08
-1.694
-0.1
-2.801
-0.2
-1.41
-0.1
-1.391
-0.1
-0.002
681.91
793.39
100
695.08
87.6
98.306
12.4
40.7
5.1
50.672
6.4
87.826
11.1
10.48
1.3
-5.113
-0.6
0.289
0.04
5.655
0.7
0.877
0.1
4.778
0.6
0.007
661.58
959.88
100
876.45
91.3
83.434
8.7
3.288
0.3
69.369
7.2
72.478
7.6
10.956
1.1
-2.369
-0.2
0.007
0.0007
8.594
0.9
2.947
0.3
5.647
0.6
0.009
661.58
636.17
100
547.76
86.1
88.412
13.9
22.027
3.5
63.04
9.9
84.13
13.2
4.283
0.7
-0.136
-0.02
0.132
0.02
4.279
0.7
1.114
0.2
3.165
0.5
0.005
661.58
1 488.88
100
1 305.47
87.7
183.41
12.3
31.079
2.1
114.33
7.7
143.89
9.7
39.52
2.7
-2.982
-0.2
-1.52
-0.1
35.018
2.4
-8.453
-0.6
43.47
2.9
0.066
661.58
716.7
100
637.39
88.9
79.309
11.1
18.504
2.6
54.096
7.5
72.373
10.1
6.935
1
-1.744
-0.2
0.052
0.007
5.242
0.7
0.565
0.08
4.678
0.7
0.007
661.58
788.36
100
703.64
89.3
84.724
10.7
8.246
1
70.571
9
76.275
9.7
8.449
1.1
-3.326
-0.4
-0.476
-0.06
4.647
0.6
-0.801
-0.1
5.448
0.7
0.008
661.58
588.6
100
495.5
84.2
93.1
15.8
22.5
3.8
65.6
11.1
87.1
14.8
6
1
-0.3
-0.05
0.1
0.02
5.8
1
3.1
0.5
2.7
0.5
—
661
1 148.2
100
1 303.3
113.5
-155.1
-13.5
30.3
2.6
194.5
16.9
917
79.9
-1 072.1
-93.4
-17.1
-1.5
-1.5
-0.1
-1 090.6
-95
9.7
0.8
-1 100.3
-95.8
-1.73
636.2
632.3
100
509.7
80.6
122.7
19.4
27.6
4.4
84.4
13.3
110.5
17.5
12.2
1.9
-3
-0.5
-0.2
-0.03
13.5
2.1
3.5
0.6
10.1
1.6
0.02
670.1
636.5
100
519.7
81.6
116.9
18.4
32.1
5
78.6
12.3
109.2
17.2
7.7
1.2
-0.2
-0.03
0.1
0.02
7.5
1.2
2.4
0.4
5.1
0.8
0.01
661.6
396
100
303.6
76.7
92.3
23.3
23.8
6
62.6
15.8
86
21.7
6.4
1.6
-3.3
-0.8
—
0
3.1
0.8
0.9
0.2
2.1
0.5
—
661.6
1 452.2
100
1 287.4
88.7
164.8
11.3
53.1
3.7
88.5
6.1
142.6
9.8
22.2
1.5
-21
-1.4
-0.6
-0.04
0.1
0.007
-14.2
-1
14.4
1
0.02
661.6
548.5
100
438.7
80
109.8
20
11.7
2.1
92.2
16.8
101.9
18.6
7.9
1.4
-3.2
-0.6
0.3
0.05
5
0.9
2.1
0.4
3
0.5
—
661.6
566.5
100
469.2
82.8
97.2
17.2
23
4.1
73.3
12.9
86.3
15.2
11
1.9
-4.1
-0.7
0.5
0.09
8.6
1.5
2
0.4
6.8
1.2
0.01
661.6
689.4
100
542.3
78.7
147.1
21.3
46.4
6.7
75.7
11
130.7
19
16.4
2.4
-2.1
-0.3
1.9
0.3
16.2
2.3
5.4
0.8
11.4
1.7
0.02
661.6
1 032
100
1 081.1
104.8
-49
-4.7
87.5
8.5
148
14.3
1 290.3
125
-1 339.4
-129.8
2
0.2
-34.5
-3.3
-1 376.5
-133.4
-10.6
-1.03
-1 365.1
-132.3
-2.06
661.6
483.1
100
369.7
76.5
113.4
23.5
32.6
6.7
82
17
115.2
23.8
-1.7
-0.4
7
1.4
1.3
0.3
6.6
1.4
5.3
1.1
1.5
0.3
—
661.6
682.4
100
552.7
81
129.8
19
—
0
123.6
18.1
137.6
20.2
-7.9
-1.2
-9.7
-1.4
-0.1
-0.01
-17.7
-2.6
-0.7
-0.1
-16.8
-2.5
-0.03
661.6
536.6
100
391.9
73
144.7
27
—
0
126.6
23.6
123.4
23
21.4
4
-1.7
-0.3
8.9
1.7
28.6
5.3
9.3
1.7
19.5
3.6
0.03
661.6
860.8
100
637.9
74.1
222.9
25.9
—
0
97.3
11.3
421.8
49
-198.9
-23.1
-1.4
-0.2
-0.5
-0.06
-200.8
-23.3
4.3
0.5
-204.8
-23.8
-0.28
743.2
480.3
100
341.3
71.1
139
28.9
36.8
7.7
66.3
13.8
113.6
23.7
25.4
5.3
-0.8
-0.2
7.7
1.6
32.4
6.7
7.7
1.6
24.7
5.1
0.04
635.2
248.5
100
180.8
72.8
67.7
27.2
—
0
104
41.9
111.5
44.9
-43.8
-17.6
0.6
0.2
0.1
0.04
-43.1
-17.3
-18.4
-7.4
-24.7
-9.9
-0.04
634.4
299.2
100
189.5
63.3
109.7
36.7
—
0
99
33.1
103.4
34.6
6.2
2.1
-2
-0.7
0.5
0.2
4.8
1.6
2.1
0.7
2.7
0.9
—
634.4
660.7
100
343.4
52
317.3
48
—
0
100
15.1
92.4
14
224.9
34
-6.5
-1
3.6
0.5
222
33.6
38.6
5.8
183.4
27.8
0.29
635.1
294.6
100
163.7
55.6
130.9
44.4
—
0
90.1
30.6
97.5
33.1
33.3
11.3
1.1
0.4
1.7
0.6
36.1
12.3
6.4
2.2
29.8
10.1
0.05
635.4
351.5
100
228
64.9
123.5
35.1
—
0
89.7
25.5
99.6
28.3
23.9
6.8
1.9
0.5
0.3
0.09
26.1
7.4
4.1
1.2
22.1
6.3
0.03
637.5
288.7
100
192.4
66.6
96.3
33.4
—
0
88.9
30.8
90.3
31.3
6
2.1
—
0
0.5
0.2
6.4
2.2
1.7
0.6
4.8
1.7
0.01
634.4
579.6
100
318.6
55
261
45
—
0
79.7
13.8
85.7
14.8
175.3
30.2
-18.1
-3.1
1.5
0.3
158.7
27.4
23.9
4.1
135.1
23.3
0.23
590.1
326.6
100
215.2
65.9
111.5
34.1
—
0
91
27.9
93.1
28.5
18.4
5.6
-0.1
-0.03
0.8
0.2
19.1
5.8
3.5
1.1
13.7
4.2
0.02
598.7
393.8
100
251.3
63.8
142.5
36.2
—
0
86.6
22
95.5
24.3
47.1
12
21.8
5.5
2.9
0.7
71.8
18.2
10.9
2.8
53.7
13.6
0.09
598.2
246.1
100
157.6
64
88.4
35.9
—
0
85.6
34.8
86.2
35
2.3
0.9
-0.4
-0.2
4.1
1.7
6.1
2.5
0.4
0.2
6.6
2.7
0.01
599.4
546.1
100
341.5
62.5
204.6
37.5
—
0
80.8
14.8
86.3
15.8
118.2
21.6
-0.3
-0.05
0.7
0.1
118.6
21.7
15.6
2.9
93.3
17.1
0.17
558.4
360.1
100
242.9
67.5
117.2
32.5
—
0
74.1
20.6
84.2
23.4
33
9.2
0.4
0.1
0.4
0.1
33.8
9.4
9.3
2.6
23.3
6.5
0.04
550.2
305
100
181.5
59.5
123.5
40.5
—
0
69.8
22.9
74
24.3
49.5
16.2
1.3
0.4
0.6
0.2
51.4
16.9
6.5
2.1
36.4
11.9
0.07
545.5
286.5
100
198.3
69.2
88.3
30.8
—
0
74.5
26
75.9
26.5
12.3
4.3
-1.4
-0.5
1.6
0.6
12.5
4.4
1.2
0.4
12.6
4.4
0.02
550.2
446.1
100
301.9
67.7
144.2
32.3
—
0
72.5
16.3
75.6
16.9
68.6
15.4
3.3
0.7
0.3
0.07
72.2
16.2
7.3
1.6
47.8
10.7
0.1
481
246
100
181
73.6
65
26.4
—
0
39.2
15.9
40.8
16.6
24.2
9.8
-0.6
-0.2
0.1
0.04
23.7
9.6
5.2
2.1
21.6
8.8
0.05
450