Avary Holding Statements
00
Avary Holding 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
6 439.54
5 516.7
922.83
573.41
320.76
878
44.832
218.92
-1.189
265.29
-21.606
286.99
0.123
2 333.95
11 610.29
9 007.89
2 602.4
532.83
409.47
930.95
1 671.45
-39.44
5.839
1 636.27
193.78
1 442.65
0.635
2 272.61
8 920.46
100
6 952.33
77.9
1 968.12
22.1
528.21
5.9
406.16
4.6
851.76
9.5
1 116.37
12.5
29.181
0.3
-2.87
-0.03
1 144.86
12.8
112.41
1.3
1 032.45
11.6
0.446
2 313.36
4 868.29
100
4 190.84
86.1
677.45
13.9
495.33
10.2
291.81
6
813.28
16.7
-135.83
-2.8
449.04
9.2
1.196
0.02
320.72
6.6
-72.596
-1.5
393.32
8.1
0.171
2 301.55
6 667.01
100
5 310.85
79.7
1 356.16
20.3
400.49
6
314.36
4.7
771.82
11.6
584.34
8.8
-121.71
-1.8
1.518
0.02
469.46
7
50.932
0.8
418.53
6.3
0.18
2 325.18
11 419.36
100
8 389.18
73.5
3 030.18
26.5
451.75
4
477.16
4.2
896.84
7.9
2 133.33
18.7
-179.33
-1.6
0.804
0.007
1 950.62
17.1
203.37
1.8
1 747.25
15.3
0.745
2 346.33
10 601.19
100
7 811.51
73.7
2 789.68
26.3
490.58
4.6
396.16
3.7
996.9
9.4
1 792.77
16.9
313.81
3
-5.814
-0.05
2 101.33
19.8
263.45
2.5
1 837.88
17.3
0.814
2 257.53
7 114.04
100
5 782.46
81.3
1 331.58
18.7
384.71
5.4
305.6
4.3
688.51
9.7
643.06
9
239.03
3.4
3.835
0.05
882.48
12.4
49.267
0.7
833.21
11.7
0.352
2 365.33
7 076.39
100
5 708.91
80.7
1 367.48
19.3
344.89
4.9
297.63
4.2
683.69
9.7
683.8
9.7
-3.643
-0.05
0.915
0.01
685.23
9.7
92.025
1.3
593.2
8.4
0.257
2 311.43
12 301.34
100
9 779.88
79.5
2 521.46
20.5
384.57
3.1
269.95
2.2
609.03
5
1 912.43
15.5
-47.101
-0.4
-1.127
-0.009
1 863.32
15.1
223.97
1.8
1 639.34
13.3
0.699
2 344.8
9 048.85
100
7 102.13
78.5
1 946.72
21.5
426.06
4.7
382.97
4.2
782.51
8.6
1 164.21
12.9
35.83
0.4
0.701
0.008
1 200.74
13.3
156.13
1.7
1 044.65
11.5
0.45
2 321.48
6 276.34
100
5 252.77
83.7
1 023.57
16.3
413.4
6.6
349.06
5.6
707
11.3
316.57
5
-17.287
-0.3
5.068
0.08
303.63
4.8
22.075
0.4
282.21
4.5
0.121
2 331.52
5 688
100
4 532
79.7
1 156
20.3
348
6.1
370
6.5
730
12.8
426
7.5
25
0.4
—
0
449
7.9
99
1.7
351
6.2
0.15
2 311
12 385
100
9 678
78.1
2 708
21.9
465
3.8
485
3.9
877
7.1
1 830
14.8
-134
-1.08
1
0.008
1 695
13.7
237
1.9
1 463
11.8
0.63
2 311
7 351
100
5 908
80.4
1 443
19.6
325
4.4
426
5.8
640
8.7
804
10.9
-104
-1.4
-1
-0.01
701
9.5
113
1.5
587
8
0.25
2 311
6 145
100
4 966
80.8
1 179
19.2
268
4.4
421
6.9
699
11.4
480
7.8
36
0.6
—
0
501
8.2
15
0.2
484
7.9
0.21
2 311
3 969
100
3 115
78.5
854
21.5
201
5.1
248
6.2
540
13.6
314
7.9
82
2.1
—
0
392
9.9
84
2.1
308
7.8
0.13
2 311
9 277
100
6 788
73.2
2 489
26.8
465
5
424
4.6
1 123
12.1
1 367
14.7
24
0.3
2
0.02
1 377
14.8
155
1.7
1 222
13.2
0.53
2 311
7 999
100
6 088
76.1
1 910
23.9
336
4.2
400
5
720
9
1 190
14.9
108
1.4
2
0.03
1 286
16.1
193
2.4
1 093
13.7
0.47
2 311
5 102
100
4 055
79.5
1 047
20.5
375
7.4
332
6.5
669
13.1
378
7.4
125
2.5
-1
-0.02
511
10
87
1.7
424
8.3
0.18
2 311
4 237
100
3 464
81.8
773
18.2
176
4.2
291
6.9
478
11.3
295
7
-43
-1.01
-1
-0.02
255
6
70
1.7
185
4.4
0.08
2 311
8 587
100
6 357
74
2 230
26
374
4.4
349
4.1
772
9
1 459
17
21
0.2
-32
-0.4
1 458
17
249
2.9
1 209
14.1
0.53
2 278
7 788
100
5 797
74.4
1 991
25.6
372
4.8
351
4.5
681
8.7
1 310
16.8
53
0.7
-17
-0.2
1 356
17.4
224
2.9
1 132
14.5
0.54
2 096
4 581
100
3 779
82.5
802
17.5
478
10.4
39
0.9
526
11.5
276
6
34
0.7
3
0.07
311
6.8
59
1.3
251
5.5
0.12
2 098
4 899
100
4 069
83.1
830
16.9
124
2.5
340
6.9
512
10.5
318
6.5
-88
-1.8
—
0
232
4.7
53
1.1
179
3.7
0.09
2 080
10 489
8 664
1 825
—
779
659
1 165
—
35
1 184
201
983
0.5
1 974
6 038
4 899
1 139
270
219
486
653
-6
-1
654
58
596
0.3
1 974