Risen Statements
30
Risen 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
10 410.07
8 615.54
1 794.53
204.89
500.36
729.78
1 064.75
-184.73
-481.44
399.04
-20.64
418.23
0.367
1 140.14
10 829.69
100
9 327.37
86.1
1 502.32
13.9
316.58
2.9
523.88
4.8
919.11
8.5
583.22
5.4
147.54
1.4
1.966
0.02
732.44
6.8
172
1.6
550.26
5.1
0.489
1 125.38
6 776.94
100
5 954.39
87.9
822.56
12.1
173.35
2.6
313.13
4.6
437.38
6.5
385.18
5.7
-59.459
-0.9
0.882
0.01
323.3
4.8
3.988
0.06
310.86
4.6
0.29
1 071.91
8 362.94
100
7 685.78
91.9
677.16
8.1
60.298
0.7
540.95
6.5
774.65
9.3
-97.484
-1.2
297.65
3.6
-4.169
-0.05
254.96
3
53.434
0.6
197.31
2.4
0.221
891.87
8 406.34
100
7 553.19
89.9
853.15
10.1
272.27
3.2
333.19
4
660.91
7.9
192.23
2.3
-17.232
-0.2
-17.698
-0.2
221.61
2.6
-23.694
-0.3
242.75
2.9
0.272
891.87
7 201.48
100
6 388.33
88.7
813.14
11.3
282.27
3.9
239.5
3.3
448.65
6.2
364.49
5.1
27.737
0.4
-2.917
-0.04
388.49
5.4
93.882
1.3
291.87
4.1
0.327
891.87
5 413.97
100
4 696.92
86.8
717.04
13.2
186.55
3.4
207.57
3.8
366
6.8
351.04
6.5
-143.35
-2.6
-0.563
-0.01
207.96
3.8
-6.383
-0.1
212.75
3.9
0.239
891.87
5 842.71
100
5 649.9
96.7
192.81
3.3
284.61
4.9
549.24
9.4
970.77
16.6
-777.96
-13.3
388.73
6.7
-76.321
-1.3
-466.89
-8
-59.871
-1.02
-396.38
-6.8
-0.508
779.74
4 649.57
100
4 367.02
93.9
282.55
6.1
207
4.5
370.57
8
553.86
11.9
-271.32
-5.8
873.16
18.8
-37.159
-0.8
559.53
12
108.11
2.3
445.23
9.6
0.513
868.58
4 484.05
100
4 120
91.9
364.04
8.1
207
4.6
253.91
5.7
447.29
10
-83.245
-1.9
-26.814
-0.6
-11.177
-0.2
-132.93
-3
2.102
0.05
-147.06
-3.3
-0.169
868.58
3 854.4
100
3 499.5
90.8
354.9
9.2
161.4
4.2
60.6
1.6
126.7
3.3
228.2
5.9
-160.2
-4.2
-3.4
-0.09
64.6
1.7
-11.1
-0.3
55.9
1.5
0.06
885
5 233.9
100
5 351
102.2
-117.2
-2.2
197.5
3.8
118.6
2.3
301.9
5.8
-419
-8.006
117.2
2.2
-134.1
-2.6
-545.4
-10.4
-102.1
-2
-482.3
-9.2
-0.54
885
3 184.4
100
2 426.7
76.2
757.7
23.8
262.8
8.3
323.5
10.2
574.6
18
183.1
5.7
162.5
5.1
23.5
0.7
369.7
11.6
38.3
1.2
302.4
9.5
0.36
834
4 186.5
100
3 431.9
82
754.6
18
179.4
4.3
278.3
6.6
445.9
10.7
308.7
7.4
-80.6
-1.9
-12
-0.3
215.8
5.2
46
1.1
169
4
0.19
885
3 458.8
100
2 749.6
79.5
709.2
20.5
185.8
5.4
300
8.7
410.3
11.9
298.9
8.6
-44.1
-1.3
-2.2
-0.06
252
7.3
73.7
2.1
176.2
5.1
0.2
885
4 630.4
100
3 603.1
77.8
1 027.3
22.2
248.4
5.4
482.4
10.4
413.7
8.9
613.6
13.3
-43
-0.9
-353.4
-7.6
201
4.3
8.3
0.2
190.2
4.1
0.22
870.3
3 718
100
2 899.9
78
818.1
22
252.5
6.8
279.3
7.5
536.6
14.4
281.5
7.6
7
0.2
67.8
1.8
328.2
8.8
34.6
0.9
298.5
8
0.34
875.9
3 664.1
100
2 974.8
81.2
689.2
18.8
189.2
5.2
280.3
7.6
502.2
13.7
187.1
5.1
23.1
0.6
59.1
1.6
227.4
6.2
37
1
181.5
5
0.21
878
2 391.8
100
1 984.4
83
407.4
17
77.2
3.2
154
6.4
183.1
7.7
224.3
9.4
-72.2
-3.02
219.8
9.2
372.4
15.6
71
3
303.4
12.7
0.34
885.3
2 910.9
100
2 285.9
78.5
625
21.5
58.3
2
284.4
9.8
473.1
16.3
151.9
5.2
-91.9
-3.2
-14.3
-0.5
12.9
0.4
-3.8
-0.1
21.3
0.7
0.02
904.3
2 094.8
100
1 663.1
79.4
431.7
20.6
60.5
2.9
210.5
10
334.2
16
97.4
4.6
22.7
1.1
1.1
0.05
116.8
5.6
27.7
1.3
88.5
4.2
0.1
904.3
2 665.5
100
2 302.6
86.4
362.9
13.6
—
0
256.6
9.6
323.7
12.1
39.2
1.5
-2.7
-0.1
-0.2
-0.008
37.3
1.4
-3.5
-0.1
42.4
1.6
0.05
888.2
2 081
100
1 786.8
85.9
294.2
14.1
—
0
162.8
7.8
136.2
6.5
158
7.6
-64.1
-3.08
1.6
0.08
95.9
4.6
14.2
0.7
80.2
3.9
0.09
904.3
3 975.6
3 419.2
556.4
—
273.3
299.6
256.8
-0.6
-14.8
233
15.4
218.6
0.25
885.3
1 698
1 334.8
363.2
34.5
118.1
150.4
212.8
-41.9
7.4
170.9
5.7
157.7
0.19
828.9
4 124.8
3 454.4
670.4
—
337.8
410.3
260.1
-8.2
-1.4
250.4
43.2
196.2
0.22
904.2
1 653.3
1 348.1
305.3
—
146.5
159.7
145.5
-27.9
0.1
117.8
19.4
77.2
0.11
677.2
2 840.8
2 337.5
503.2
—
217.2
256.4
246.9
40.4
-23.5
243.1
57.1
168.4
0.22
751.6
981.5
716.5
265
—
119.2
171.6
93.4
-35.3
8.9
57.9
12.6
40.5
0.06
649.9
1 341.9
1 056.6
285.3
—
123.4
117.5
167.8
-21
10.1
157
20.5
127
0.2
649.9
1 852.6
1 495.4
357.2
—
127.2
142.9
214.3
-3.1
186.4
397.8
39.8
353
0.54
649.9
2 332
1 876.6
455.4
—
191.3
242.7
212.7
-37.9
1.9
176.7
46
124.5
0.19
649.9
1 311.7
1 005
306.8
—
115.3
161.5
145.2
-27.9
8.9
126.2
27.9
94.9
0.15
649.9
873
654.7
218.4
—
72.9
67.7
150.6
2.8
5.5
158.9
29.1
123.6
0.19
649.9
742.6
599.1
143.5
—
67.6
46.8
96.7
-111.7
1.2
-13.8
3.2
-20.5
-0.03
649.9
1 397.6
1 128.8
268.8
—
73.3
67.9
200.9
-70.3
-37.3
93.2
52.3
33.9
0.05
649.9
680.2
521.4
158.8
—
75
65.9
92.8
-76.2
2.3
18.9
3.9
11.3
0.02
649.9
379.6
291.4
88.2
—
50.5
53.9
34.3
-16.9
2.3
19.7
9.6
10.2
0.02
560
494.8
410.4
84.4
—
54.4
103.6
-19.1
-17.5
1.9
-34.7
-46.4
11.5
0.02
560
892.8
704.6
188.1
—
72.7
147.5
40.7
-15
7.6
33.3
7.8
24.8
0.04
560
379.8
305
74.8
—
58.4
66.1
8.7
7.8
2.3
18.8
-2.3
20.2
0.04
560
594.5
485.9
108.6
—
49.4
65.7
42.9
-12.1
0.8
31.5
10.5
23
0.04
560
296.7
213.1
83.7
—
37.6
27.4
56.2
-47.6
1
9.6
2
7.6
0.01
560
305.6
323
-17.4
—
82
457
-474.4
1.6
-12.7
-485.5
-60.7
-401.9
-0.72
560