Beijing Oriental Statements
00
Beijing Oriental 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
766.3
628.29
138
68.469
143.9
210.89
-72.885
4.071
-0.039
-68.433
-6.277
-47.926
-0.158
304.02
748.48
597.43
151.05
60.439
151.4
203.31
-52.263
4.615
-0.115
-46.869
-4.911
-26.836
-0.088
305.97
632.63
100
522.7
82.6
109.93
17.4
56.872
9
125.5
19.8
175.6
27.8
-65.673
-10.4
5.925
0.9
0.011
0.002
-57.128
-9.03
-3.222
-0.5
-33.421
-5.3
-0.109
305.78
1 272.96
100
1 028.99
80.8
243.97
19.2
61.054
4.8
164.97
13
351.31
27.6
-107.34
-8.4
1 012.68
79.6
-0.963
-0.08
904.64
71.1
-12.626
-1
907.13
71.3
3.007
301.72
597.02
100
489.56
82
107.46
18
50.861
8.5
85.588
14.3
132.74
22.2
-25.281
-4.2
5.656
0.9
-0.028
-0.005
-19.567
-3.3
8.9
1.5
-15.756
-2.6
-0.051
306.87
577.43
100
448.67
77.7
128.77
22.3
46.256
8
86.351
15
129.99
22.5
-1.225
-0.2
7.883
1.4
-0.015
-0.003
7.141
1.2
3.367
0.6
6.34
1.1
0.02
319.28
575.41
100
477.89
83.1
97.521
16.9
38.763
6.7
89.2
15.5
119.03
20.7
-21.512
-3.7
7.837
1.4
-0.032
-0.006
-13.635
-2.4
0.161
0.03
-8.878
-1.5
-0.028
315.23
829.02
100
586.5
70.7
242.52
29.3
20.294
2.4
61.731
7.4
77.522
9.4
165
19.9
-1.996
-0.2
1.274
0.2
164.76
19.9
12.474
1.5
123.93
14.9
0.393
315.23
371.72
100
302.95
81.5
68.77
18.5
7.374
2
27.741
7.5
35.027
9.4
33.743
9.1
0.366
0.1
-0.001
-0.0002
34.981
9.4
6.199
1.7
24.722
6.7
0.158
156.76
373.06
100
312.91
83.9
60.142
16.1
9.135
2.4
30.602
8.2
39.677
10.6
20.465
5.5
-0.298
-0.08
-0.008
-0.002
21.029
5.6
3.304
0.9
15.642
4.2
0.098
159.66
274.6
100
225.4
82.1
49.2
17.9
10
3.6
27.7
10.1
37
13.5
12.2
4.4
-0.4
-0.1
—
0
11.8
4.3
2.4
0.9
7.6
2.8
0.04
192
363.8
100
293.4
80.6
70.4
19.4
9.5
2.6
31
8.5
41.2
11.3
29.2
8
0.4
0.1
—
0
29.7
8.2
7.1
2
18.6
5.1
0.12
150.6
308.2
100
243.7
79.1
64.5
20.9
5.9
1.9
31.1
10.1
36
11.7
28.5
9.2
-0.2
-0.06
-0.1
-0.03
28.2
9.1
3.7
1.2
20.4
6.6
0.13
159.5
247.5
100
206.9
83.6
40.7
16.4
6.4
2.6
21.4
8.6
27.4
11.1
13.2
5.3
0.4
0.2
—
0
14.5
5.9
2.7
1.1
10
4
0.06
161.4
210.5
100
174.3
82.8
36.2
17.2
6.5
3.1
19.8
9.4
26.3
12.5
9.9
4.7
—
0
—
0
9.9
4.7
2.1
1
6
2.9
0.04
157.5
294.6
100
235.7
80
58.9
20
5.9
2
22.9
7.8
29.7
10.1
29.2
9.9
0.2
0.07
—
0
29.7
10.1
6.8
2.3
16.6
5.6
0.11
157.5
276.8
100
218.8
79
58
21
5.3
1.9
20.5
7.4
25.8
9.3
32.2
11.6
—
0
—
0
32.4
11.7
5.1
1.8
21.8
7.9
0.14
157.5
257.6
100
210
81.5
47.6
18.5
7.3
2.8
22.9
8.9
30.8
12
16.8
6.5
0.6
0.2
—
0
17.3
6.7
3.6
1.4
12
4.7
0.07
169.5
200.8
100
163.9
81.6
36.9
18.4
7.5
3.7
20.7
10.3
27.5
13.7
9.5
4.7
-0.8
-0.4
—
0
8.6
4.3
1.9
0.9
5.6
2.8
0.04
147.3
285.5
100
227.6
79.7
57.8
20.2
3.5
1.2
25.3
8.9
29.2
10.2
28.7
10.1
0.3
0.1
—
0
29.1
10.2
2.4
0.8
20.8
7.3
0.09
231.9
241.4
100
192
79.5
49.3
20.4
3.5
1.4
17.3
7.2
20.9
8.7
28.5
11.8
0.3
0.1
—
0
29.1
12.1
4.7
1.9
19.5
8.1
0.16
119.2
232
100
195.2
84.1
36.8
15.9
4.2
1.8
29.8
12.8
33.9
14.6
2.9
1.3
0.1
0.04
-0.1
-0.04
3.3
1.4
3.9
1.7
2.2
0.9
0.03
92.3
167.1
100
143.6
85.9
23.5
14.1
3.7
2.2
13.8
8.3
17.6
10.5
6
3.6
0.2
0.1
0.1
0.06
6.3
3.8
1.3
0.8
4.4
2.6
0.03
147.3
254.4
194.3
60.1
3.4
21.9
21.2
38.8
3.3
-0.8
41.4
9.2
24.4
0.17
147.3
186.7
165.1
21.6
3.3
13
16.3
5.3
-0.4
0.8
6.4
0.2
6.1
0.04
147.3
212.3
184.9
27.4
—
16.9
17.3
10.1
0.7
—
10.9
1.4
9.4
0.06
147.5
130.7
115
15.7
—
18.1
18.2
-2.4
0.1
—
-2.1
0.2
-2.5
-0.02
147.3
192.2
168
24.2
—
15.4
15.8
8.4
1.5
0.1
11
2
9
0.07
122.8
160.1
136.8
23.3
—
15.8
15.8
7.5
0.7
1.6
9.8
0.4
9.3
0.08
110.5
196.4
170.2
26.2
—
13.7
13.9
12.2
0.8
-0.1
13
2.4
10.6
0.14
73.7
117.2
101.4
15.9
—
14.6
14.6
1.2
0.2
—
2.5
0.8
1.8
0.01
147.3
171.9
149.6
22.4
—
14.9
15.6
6.8
1.1
1.6
9.5
0.5
9.1
0.08
110.5