Xgd Statements
30
Xgd 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
934.74
565.25
369.49
62.083
98.924
148.29
221.2
8.098
0.174
229.43
9.742
219.54
0.407
539.22
946.73
100
605.38
63.9
341.36
36.1
68.118
7.2
125.97
13.3
177.95
18.8
163.4
17.3
41.451
4.4
-0.032
-0.003
204.83
21.6
4.886
0.5
200.13
21.1
0.39
513.73
1 013.07
100
670.66
66.2
342.41
33.8
82.447
8.1
145.58
14.4
207.09
20.4
135.32
13.4
-1.618
-0.2
-0.161
-0.02
133.6
13.2
1.386
0.1
132.67
13.1
0.26
510.29
1 025.94
100
756.15
73.7
269.79
26.3
61.654
6
150.54
14.7
309.52
30.2
-39.735
-3.9
-1.347
-0.1
-218
-21.2
-258.86
-25.2
2.322
0.2
-261.34
-25.5
-0.513
508.99
1 167.56
100
888.47
76.1
279.09
23.9
75.702
6.5
126.74
10.9
172.91
14.8
106.17
9.1
6.828
0.6
0.244
0.02
113.22
9.7
2.041
0.2
111.55
9.6
0.219
508.38
1 107.27
100
842.12
76.1
265.15
23.9
69.402
6.3
119.95
10.8
168.95
15.3
96.203
8.7
15.158
1.4
0.087
0.008
111.5
10.1
7.886
0.7
103.38
9.3
0.211
488.85
1 015.77
100
751.14
73.9
264.62
26.1
65.574
6.5
128.29
12.6
169.21
16.7
95.416
9.4
-3.13
-0.3
-0.136
-0.01
92.137
9.1
1.126
0.1
91.197
9
0.188
484.01
1 036.89
100
821.9
79.3
214.99
20.7
63.32
6.1
99.628
9.6
152.32
14.7
62.673
6
-3.333
-0.3
-2.303
-0.2
57.062
5.5
10.37
1
44.974
4.3
0.093
484.01
963.94
100
752.1
78
211.84
22
60.711
6.3
113.04
11.7
145.81
15.1
66.034
6.9
1.119
0.1
-0.349
-0.04
66.841
6.9
3.602
0.4
62.554
6.5
0.133
471.62
905.82
100
724.27
80
181.54
20
64.246
7.1
100.7
11.1
138.54
15.3
43.002
4.7
-1.383
-0.2
0.039
0.004
41.546
4.6
1.494
0.2
40.145
4.4
0.081
496.41
705.1
100
536.2
76
168.9
24
58.3
8.3
81.7
11.6
112.9
16
56
7.9
0.3
0.04
-0.6
-0.09
55.6
7.9
2.8
0.4
53
7.5
0.11
489.2
798.1
100
577.3
72.3
220.8
27.7
82.3
10.3
113.9
14.3
300.7
37.7
-79.9
-10.01
-2.5
-0.3
-0.4
-0.05
-82.9
-10.4
-1.8
-0.2
-81.2
-10.2
-0.17
489.2
635.9
100
465.6
73.2
170.3
26.8
51
8
81.7
12.8
111.6
17.5
58.7
9.2
-4.4
-0.7
-9.6
-1.5
44.7
7
4
0.6
42.3
6.7
0.09
470
702.4
100
520.3
74.1
182.1
25.9
43.2
6.2
71.8
10.2
98.1
14
84
12
3.6
0.5
-1.4
-0.2
86.2
12.3
4.2
0.6
81.4
11.6
0.17
489.4
495.9
100
367
74
128.9
26
40.2
8.1
69.7
14.1
82.1
16.6
46.8
9.4
0.9
0.2
-0.2
-0.04
47.5
9.6
4
0.8
43.9
8.9
0.09
488.9
625.9
100
422.4
67.5
203.5
32.5
78.5
12.5
136.7
21.8
382.1
61
-178.6
-28.5
89.2
14.3
-1.1
-0.2
-90.4
-14.4
-27.6
-4.4
-62.6
-10.002
-0.13
471.8
1 025.9
100
774.1
75.5
251.9
24.6
48
4.7
100.6
9.8
124.6
12.1
127.2
12.4
46.2
4.5
—
0
173.2
16.9
9.3
0.9
163.5
15.9
0.34
480.8
727
100
536.2
73.8
190.7
26.2
47
6.5
77.2
10.6
104.3
14.3
86.4
11.9
1.5
0.2
-0.4
-0.06
87.6
12
6.3
0.9
81.2
11.2
0.17
491.6
649.1
100
459.5
70.8
189.7
29.2
50.2
7.7
79
12.2
112.6
17.3
77.1
11.9
-9.6
-1.5
-0.1
-0.02
67.4
10.4
6.8
1
60.4
9.3
0.13
476.9
795.9
100
559.9
70.3
236
29.7
65.5
8.2
63
7.9
128.2
16.1
107.7
13.5
9.2
1.2
-0.3
-0.04
115.6
14.5
-12.2
-1.5
126.9
15.9
0.27
477.2
631.1
100
405.9
64.3
225.3
35.7
54.3
8.6
96.7
15.3
138.4
21.9
86.8
13.8
-9.3
-1.5
-0.2
-0.03
77.3
12.2
15.7
2.5
61.7
9.8
0.16
390.3
633.6
100
447.9
70.7
185.6
29.3
—
0
47.7
7.5
121.5
19.2
64.2
10.1
-5.8
-0.9
0.1
0.02
58.4
9.2
8.6
1.4
50.2
7.9
0.16
306.9
258.8
100
177.6
68.6
81.2
31.4
—
0
84.2
32.5
60.6
23.4
20.5
7.9
-11.8
-4.6
—
0
9.8
3.8
1.2
0.5
9.1
3.5
0.02
477.9
487.9
311.7
176.2
154.9
-30.2
124.8
51.4
-4.5
-4.6
43.1
18.8
24.7
0.06
446.5
243.8
150.8
93
—
82.5
68.7
24.3
-7.7
0.2
16.8
0.9
16.1
0.03
477.2
310.3
190.1
120.2
—
98.2
77.7
42.5
-9.2
-5.9
27.2
1.2
25.5
0.06
431
195
119.6
75.4
—
69.7
62.1
13.3
-6.8
-0.1
6.3
0.6
5.6
0.01
423.8
406.2
223.5
182.7
—
127.5
153.3
29.4
-3.7
37.9
63.4
-0.8
60.3
0.14
423.8
184.3
97.5
86.8
—
92.4
95.5
-8.7
27.6
17
35.9
-9.3
44.4
0.1
423.4
342.7
211.2
131.5
—
99.1
104.3
27.1
-9.8
13.6
30.7
0.9
29.3
0.07
415.8
193.4
117.4
76.1
—
72.9
75.5
0.5
-3.4
7.9
5
—
5
0.01
415.8
414.7
250.8
164
—
137.8
141
22.9
-5.3
22.2
39.9
-0.2
40
0.1
415.8
219.5
150.7
68.8
—
71.6
73.5
-4.7
0.4
14.6
10.4
0.1
10.3
0.02
415.8
229
144.4
84.6
—
62.4
66.7
17.9
1.3
11.9
31.1
—
30.7
0.07
411.5
114.4
71.6
42.8
—
48.1
48.6
-5.8
2.9
8.8
5.9
1
4.5
0.01
411.5
276.2
157.1
119.1
—
105.6
111.2
7.9
4.7
18.4
31
-4.6
35.7
0.09
411.5
121.9
74.7
47.2
—
62.3
63.2
-16
1.1
12.1
-2.8
—
-2.6
-0.01
411.5
202.3
115.3
87
—
20
55.2
31.8
4.6
6.8
43.2
1.1
42
0.1
416
77.8
45.1
32.7
—
36
36
-3.3
5.1
4.1
5.9
1.3
4.5
0.01
411.5
203.9
126.7
77.1
—
76.5
81.5
-4.3
5.8
11.9
13.4
-3
16.5
0.04
411.5
88.3
52.7
35.6
—
33.1
33.3
2.3
4.9
7.5
14.7
—
14.7
0.04
411.5
122.6
75.7
46.9
—
46.2
48.2
-1.2
11.7
11.7
22.2
4.7
17.5
0.04
411.5
84.4
58.6
25.8
—
29.8
26.2
-0.4
3.6
3.1
6.3
—
6.2
0.02
411.5
181.9
119.5
62.4
—
69.1
70.3
-7.9
10.6
11.2
14
3
10.9
0.03
411.5