Zhuhai Bojay Statements
00
Zhuhai Bojay 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
217.2
114.92
102.28
44.427
65.863
110.32
-8.034
-5.24
-0.214
-13.494
1.722
-14.057
-0.118
118.73
257.76
140.8
116.96
47.539
63.33
113.97
2.996
10.918
0.177
14.096
1.028
19.189
0.123
155.96
194.36
100
105.05
54
89.309
46
48.546
25
54.546
28.1
99.918
51.4
-10.61
-5.5
-9.241
-4.8
-0.03
-0.02
-19.881
-10.2
-5.811
-3
-10.553
-5.4
-0.08
131.91
349.6
100
178.95
51.2
170.65
48.8
56.386
16.1
69.005
19.7
124.37
35.6
46.279
13.2
-9.496
-2.7
0.086
0.02
36.871
10.5
-3.149
-0.9
39.775
11.4
0.289
137.47
341.87
100
165.17
48.3
176.7
51.7
43.644
12.8
59.437
17.4
98.11
28.7
78.588
23
9.04
2.6
-0.314
-0.09
87.314
25.5
9.256
2.7
79.661
23.3
0.566
140.74
262.8
100
141.55
53.9
121.25
46.1
46.213
17.6
52.882
20.1
96.076
36.6
25.177
9.6
11.809
4.5
-0.032
-0.01
36.958
14.1
1.81
0.7
36.549
13.9
0.268
136.34
262.54
100
146.37
55.8
116.17
44.2
29.02
11.1
45.779
17.4
68.001
25.9
48.166
18.3
1.068
0.4
-0.059
-0.02
49.175
18.7
2.579
1
46.032
17.5
0.331
138.93
302.74
100
176.26
58.2
126.48
41.8
48.213
15.9
58.754
19.4
107.42
35.5
19.058
6.3
-2.953
-1
-0.436
-0.1
15.669
5.2
-0.617
-0.2
13.735
4.5
0.099
139.23
365.45
100
168.51
46.1
196.94
53.9
25.508
7
43.968
12
57.507
15.7
139.44
38.2
6.863
1.9
-0.301
-0.08
146
40
14.231
3.9
127.59
34.9
0.918
138.93
219.42
100
119.01
54.2
100.41
45.8
33.308
15.2
46.641
21.3
75.801
34.5
24.614
11.2
-1.28
-0.6
-0.08
-0.04
23.258
10.6
-0.198
-0.09
21.163
9.6
0.152
138.93
326.4
100
161.7
49.5
164.8
50.5
34.3
10.5
47.1
14.4
77.8
23.8
86.9
26.6
5.4
1.7
—
0
92.3
28.3
9.9
3
80.8
24.8
0.58
138.9
295.2
100
153.4
52
141.8
48
47.6
16.1
46.8
15.9
87.8
29.7
54
18.3
-15.3
-5.2
-0.2
-0.07
38.5
13
4.7
1.6
34.5
11.7
0.25
138.9
651.5
100
296
45.4
355.5
54.6
30.9
4.7
62.4
9.6
84.3
12.9
271.2
41.6
-12.2
-1.9
—
0
259
39.8
33.8
5.2
222.1
34.1
1.6
138.9
245.1
100
112.5
45.9
132.6
54.1
27.8
11.3
52.1
21.3
80.8
33
51.8
21.1
0.8
0.3
—
0
52.6
21.5
3.9
1.6
45.8
18.7
0.33
138.9
184.1
100
89.1
48.4
95
51.6
19.9
10.8
34.2
18.6
53.8
29.2
41.2
22.4
4.9
2.7
-0.3
-0.2
45.8
24.9
5.6
3
38.8
21.1
0.28
138.9
167.8
100
82
48.9
85.8
51.1
25.3
15.1
36.9
22
62.6
37.3
23.2
13.8
-3.5
-2.09
0.1
0.06
19.7
11.7
1.1
0.7
17.7
10.5
0.17
104.2
251.6
100
124.3
49.4
127.4
50.6
28.8
11.4
38.7
15.4
67.4
26.8
60
23.8
6.8
2.7
—
0
66.9
26.6
6.4
2.5
59.5
23.6
0.57
105.3
165.5
100
88.1
53.2
77.5
46.8
26.5
16
38.3
23.1
66.8
40.4
10.6
6.4
4.3
2.6
3.2
1.9
18.1
10.9
—
0
17.2
10.4
0.17
105.3
239.9
100
127.9
53.3
112.1
46.7
17.2
7.2
29.7
12.4
44.8
18.7
67.2
28
-3.1
-1.3
0.1
0.04
64.2
26.8
7.7
3.2
56.1
23.4
0.54
104.2
168.9
100
81
48
87.9
52
24.5
14.5
49
29
79.1
46.8
8.8
5.2
-1.1
-0.7
—
0
7.5
4.4
0.3
0.2
8.3
4.9
0.08
104.2
231.5
100
123.2
53.2
108.3
46.8
16.7
7.2
29.9
12.9
43.3
18.7
65
28.1
4.1
1.8
—
0
69.1
29.8
8.8
3.8
57.9
25
0.54
107.2