Bluedon Information Statements
30
Bluedon Information 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
13.355
100
8.01
60
5.345
40
28.894
216.4
163.96
1227.7
191.92
1437.1
-186.58
-1397.08
-55.986
-419.2
-0.006
-0.04
-242.57
-1816.3
-0.115
-0.9
-236.15
-1768.3
-0.19
1 242.9
98.161
100
97.349
99.2
0.812
0.8
163.71
166.8
931.56
949
1 214.13
1236.9
-1 213.32
-1236.05
-294.06
-299.6
-122.17
-124.5
-1 629.55
-1660.08
193.32
196.9
-1 756.75
-1789.7
-1.41
1 245.92
20.47
100
17.62
86.1
2.85
13.9
60.23
294.2
176.98
864.6
235.46
1150.3
-232.61
-1136.4
-60.52
-295.7
-0.206
-1.004
-293.34
-1433.03
-9.489
-46.4
-269.99
-1319
-0.22
1 228.61
55.064
100
49.615
90.1
5.449
9.9
70.083
127.3
228.81
415.5
296.26
538
-290.82
-528.1
-55.26
-100.4
-6.735
-12.2
-352.81
-640.7
-19.709
-35.8
-324.16
-588.7
-0.256
1 267.65
47.422
100
43.1
90.9
4.322
9.1
38.542
81.3
195.63
412.5
232.48
490.2
-228.16
-481.1
-58.071
-122.5
-0.003
-0.006
-286.23
-603.6
-5.393
-11.4
-267.45
-564
-0.214
1 249.85
10.286
100
11.594
112.7
-1.308
-12.7
42.357
411.8
422.21
4104.6
527.5
5128.3
-528.81
-5141.02
-89.619
-871.3
6.851
66.6
-627.3
-6098.5
0.603
5.9
-607.22
-5903.3
-0.477
1 272.93
66.421
100
59.165
89.1
7.257
10.9
57.829
87.1
205.36
309.2
259.56
390.8
-252.3
-379.8
-63.413
-95.5
-13.54
-20.4
-329.25
-495.7
-12.16
-18.3
-304.97
-459.1
-0.25
1 220.32
144.04
100
109.45
76
34.591
24
41.771
29
245.7
170.6
492.39
341.8
-457.8
-317.8
-66.82
-46.4
-14.147
-9.8
-538.77
-374.03
-16.289
-11.3
-509.83
-353.9
-0.406
1 256.33
67.1
100
43.2
64.4
23.9
35.6
54.3
80.9
58
86.4
109.7
163.5
-85.8
-127.9
-52.1
-77.6
—
0
-137.9
-205.5
0.2
0.3
-129.2
-192.5
-0.1
1 249.8
202
100
198
98
3.9
1.9
69
34.2
286
141.6
1 017.7
503.8
-1 013.7
-501.8
-108.9
-53.9
-1.1
-0.5
-1 124.2
-556.5
4.9
2.4
-1 113.2
-551.09
-0.89
1 249.8
344.8
100
108.8
31.6
236
68.4
68
19.7
25.6
7.4
87.5
25.4
148.5
43.1
-37
-10.7
-1.8
-0.5
109.8
31.8
21.1
6.1
88.2
25.6
0.07
1 259.6
326
100
203.4
62.4
122.6
37.6
44.3
13.6
93.8
28.8
130.4
40
-7.9
-2.4
-27.8
-8.5
-0.3
-0.09
-35.9
-11.01
-10.1
-3.1
-29.3
-9
-0.02
1 249.8
172.8
100
115.4
66.8
57.4
33.2
44.5
25.8
127.3
73.7
164.4
95.1
-106.9
-61.9
60
34.7
-0.3
-0.2
-47.3
-27.4
-3.3
-1.9
-38.2
-22.1
-0.03
1 249.8
616.2
100
468.5
76
147.8
24
58.9
9.6
395.8
64.2
1 284.6
208.5
-1 136.9
-184.5
-39.3
-6.4
14.1
2.3
-1 191.7
-193.4
-84.8
-13.8
-1 112.1
-180.5
-1
1 115.8
326.7
100
109.2
33.4
217.4
66.5
53.1
16.3
85.3
26.1
99.7
30.5
117.7
36
-49
-15
-13.9
-4.3
54.8
16.8
16
4.9
30.4
9.3
0.02
1 249.7
545.9
100
279.1
51.1
266.8
48.9
52.4
9.6
114.9
21
115.1
21.1
151.7
27.8
-51.5
-9.4
-0.5
-0.09
99.7
18.3
12.6
2.3
78.4
14.4
0.06
1 385.1
430.6
100
170.6
39.6
260
60.4
47.2
11
59.9
13.9
130.8
30.4
129.2
30
-41.7
-9.7
-0.2
-0.05
87.3
20.3
16.5
3.8
66.9
15.5
0.06
1 114.3
929.5
100
454.6
48.9
474.9
51.1
50.8
5.5
94.7
10.2
225.3
24.2
249.5
26.8
-50.2
-5.4
-3.7
-0.4
214
23
34.8
3.7
171
18.4
0.15
1 175.1
493.8
100
173.7
35.2
320
64.8
58.5
11.8
75.7
15.3
188.3
38.1
131.8
26.7
-46.1
-9.3
-1.9
-0.4
83.8
17
2.9
0.6
73.7
14.9
0.06
1 175.1
328
100
55.7
17
272.3
83
—
0
130.4
39.8
122.5
37.3
149.8
45.7
-36.5
-11.1
-0.7
-0.2
112.6
34.3
17.8
5.4
89.5
27.3
0.08
1 175.4
530.6
100
264.9
49.9
265.8
50.1
—
0
135.5
25.5
155.2
29.2
110.6
20.8
-32.7
-6.2
—
0
77.8
14.7
10.8
2
63.8
12
0.05
1 175.4
766.7
352.4
414.3
46.7
113.2
131.4
282.9
-32.4
-2.6
247.9
29.4
200.3
0.17
1 176.3
509.9
239.2
270.7
52.5
79.5
147.7
123
-28.2
-3.1
91.7
15.4
72.7
0.06
1 175.1
599.4
307
292.4
—
136.8
156.5
135.9
-32.5
-0.7
102.7
17.3
84
0.07
1 167.6
340.5
124.4
216.1
—
109.5
116.3
99.7
-27.2
-0.1
72.4
11.3
56.9
0.05
1 167.6
735.5
399
336.5
—
114.6
128.7
207.8
-25.4
22.8
205.2
23.6
180.2
0.15
1 167.6
321.7
121.4
200.3
—
108.1
115.1
85.2
-17.1
7.9
76
12.1
64.3
0.06
1 167.6
281
111.1
169.9
—
87.1
95.3
74.6
-16.9
7.8
65.4
7.1
58.3
0.05
1 167.6
235.4
134.7
100.6
—
61.8
68.4
32.3
-9.3
3.6
26.6
6.5
20.1
0.02
970.7
430.4
293.8
136.6
—
68.2
68.6
68
-6.1
6
67.9
11.3
54.4
0.06
970.7
240.3
144
96.4
—
57.2
64.7
31.7
-7.2
12.6
37.1
2.8
34.1
0.04
970.7
180.5
100.2
80.3
—
47.5
56.5
23.8
-5.8
6.2
24.2
3.7
20.6
0.02
1 089.6
149.7
88.6
61.1
—
40.7
48.2
12.9
-5.3
6
13.6
3.2
10.3
0.01
862.4
142
72.6
69.4
—
47.1
41
28.4
-4.9
4.3
27.9
2
23.8
0.03
862.4
182.3
121.8
60.5
—
39.4
48.7
11.9
-3.6
1.2
9.4
1.5
8.5
0.01
862.4
96.9
50.6
46.3
—
38.9
43.3
3.1
-2.5
2.2
2.8
0.5
2.2
—
862.4
103.6
65.6
38
—
32.8
35
3
-3.2
1.3
1.1
0.3
0.9
—
862.4
158.6
104
54.5
—
39.7
37.5
17.1
-2.6
11.6
26.1
1.9
22.7
0.03
862.4
79.1
50.1
29
—
28.8
30
-1.1
-1.9
3.4
0.4
-0.1
1
—
862.4
66.5
39.9
26.6
—
25.9
29.9
-3.4
-1.5
-1.2
-6.1
—
-5.8
-0.01
862.4
91.3
57.4
33.9
—
25
27.9
6
-1.2
11
15.8
2.5
14.1
0.02
862.4
80.7
38.7
42.1
—
22
20.5
21.6
-1.1
8.4
28.8
4.2
24.6
0.04
646.8