Victory Giant Statements
30
Victory Giant 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
2 073.62
100
1 595.9
77
477.72
23
81.527
3.9
100.97
4.9
177.37
8.6
300.35
14.5
-20.359
-1
-1.772
-0.09
274.51
13.2
33.324
1.6
241.19
11.6
0.28
862.69
1 912.4
100
1 510.45
79
401.95
21
129.31
6.8
111.4
5.8
271.75
14.2
130.2
6.8
77.539
4.1
-0.202
-0.01
207.26
10.8
-12.293
-0.6
219.56
11.5
0.255
862.69
1 757.77
100
1 415.36
80.5
342.41
19.5
83.523
4.8
80.924
4.6
149.63
8.5
192.79
11
-38.969
-2.2
-0.328
-0.02
153.22
8.7
28.246
1.6
124.98
7.1
0.145
862.69
1 918.89
100
1 518.46
79.1
400.43
20.9
76.075
4
94.076
4.9
190.1
9.9
210.33
11
-48.08
-2.5
-4.031
-0.2
157.65
8.2
6.786
0.4
150.87
7.9
0.175
859.78
1 972.52
100
1 700.17
86.2
272.35
13.8
52.197
2.6
95.347
4.8
142.31
7.2
130.04
6.6
73.57
3.7
-4.608
-0.2
198.92
10.1
13.351
0.7
185.57
9.4
0.215
863.66
1 965.24
100
1 679.71
85.5
285.53
14.5
88.963
4.5
-35.121
-1.8
50.361
2.6
235.17
12
70.039
3.6
0.554
0.03
302.73
15.4
50.619
2.6
252.11
12.8
0.292
863.66
2 028.5
100
1 604.11
79.1
424.39
20.9
70.249
3.5
90.407
4.5
158.52
7.8
265.88
13.1
-26.939
-1.3
-0.883
-0.04
237.96
11.7
35.861
1.8
202.1
10
0.234
863.66
2 046.12
100
1 804.79
88.2
241.33
11.8
70.933
3.5
74.857
3.7
164.04
8
77.281
3.8
-38.112
-1.9
-1.468
-0.07
37.621
1.8
-10.564
-0.5
48.184
2.4
0.061
785.57
2 002.02
100
1 560.12
77.9
441.9
22.1
88.929
4.4
95.95
4.8
182.35
9.1
259.55
13
-20.551
-1.03
-0.558
-0.03
238.12
11.9
7.416
0.4
230.7
11.5
0.297
777.56
1 814.07
100
1 360.54
75
453.52
25
72.297
4
112.83
6.2
180.96
10
272.56
15
-29.529
-1.6
0.005
0.0003
243.03
13.4
33.949
1.9
209.08
11.5
0.269
777.56
1 569.8
100
1 220.6
77.8
349.2
22.2
65.3
4.2
92.2
5.9
121.6
7.7
227.7
14.5
-17.9
-1.1
—
0
218.3
13.9
35.8
2.3
182.5
11.6
0.23
777.6
1 815.1
100
1 508.2
83.1
306.9
16.9
59.8
3.3
96.1
5.3
153.1
8.4
153.8
8.5
-57.1
-3.1
-2
-0.1
89.1
4.9
-5.6
-0.3
94.8
5.2
0.13
754
1 457.1
100
1 060.3
72.8
396.7
27.2
59
4
88
6
143.5
9.8
253.3
17.4
-56.6
-3.9
-1.9
-0.1
195.7
13.4
32.5
2.2
163.2
11.2
0.21
777
1 373.6
100
1 021.6
74.4
352
25.6
59
4.3
107.7
7.8
162.2
11.8
189.8
13.8
-11.8
-0.9
0.2
0.01
177.9
13
21.4
1.6
156.5
11.4
0.2
779.1
953.8
100
710.4
74.5
243.4
25.5
43.3
4.5
72.8
7.6
115.9
12.2
127.5
13.4
1.5
0.2
—
0
129
13.5
24.5
2.6
104.5
11
0.13
779.1
1 207.8
100
943.7
78.1
264.1
21.9
52.5
4.3
104.9
8.7
144.5
12
119.6
9.9
-21.5
-1.8
-2
-0.2
93.8
7.8
-10.3
-0.9
104.1
8.6
0.13
779.1
1 084
100
809.5
74.7
274.5
25.3
47.2
4.4
76
7
132.8
12.3
141.7
13.1
25
2.3
-1.3
-0.1
162.1
15
23.5
2.2
138.6
12.8
0.18
770
816.4
100
581.9
71.3
234.5
28.7
42.7
5.2
57.9
7.1
104.5
12.8
130
15.9
14
1.7
-0.1
-0.01
143.8
17.6
20.6
2.5
123.1
15.1
0.16
788.6
776.4
100
558.1
71.9
218.4
28.1
30.7
4
56.5
7.3
84.6
10.9
133.8
17.2
-15.4
-2
-1.2
-0.2
117
15.1
20
2.6
96.9
12.5
0.13
769.7
899.6
100
661
73.5
238.6
26.5
39.2
4.4
64.5
7.2
105.7
11.7
132.9
14.8
-8.6
-1
-65.4
-7.3
63
7
2.6
0.3
60.3
6.7
0.08
769.7
869.7
100
629.3
72.4
240.4
27.6
36.7
4.2
57.4
6.6
101.6
11.7
138.9
16
7.9
0.9
-5.2
-0.6
136.4
15.7
16.3
1.9
120.1
13.8
0.16
769.7
706.2
100
521.7
73.9
184.5
26.1
—
0
-3.4
-0.5
74.8
10.6
109.7
15.5
13.9
2
-0.9
-0.1
122.5
17.3
10.6
1.5
111.9
15.8
0.15
778.2
828.4
100
593.4
71.6
235
28.4
—
0
97.6
11.8
111.8
13.5
123.2
14.9
-21.4
-2.6
0.2
0.02
101.4
12.2
13.3
1.6
88.1
10.6
0.11
769.7
710.5
522.5
188
27.9
48.1
76.3
111.7
-0.9
-2
109.3
21
88.4
0.11
769.7
700
526.2
173.8
28.6
42.5
76.7
97.1
-5.4
-1.9
89
10.3
78.7
0.2
393.6
584.4
439.2
145.2
—
14.1
62.2
83.1
-10.3
0.4
72.4
3.5
68.9
0.17
402.5
447.2
335.9
111.3
—
59.9
51.8
59.4
-3.6
-0.1
55
9.2
45.8
0.12
374.7
478.2
345.1
133.1
—
67.5
68.6
64.5
26.7
0.3
89.6
17.5
72.1
0.11
669.2
549.9
410.3
139.6
—
61.7
72.4
67.2
5.8
0.2
73.2
8.5
64.7
0.1
669.2
400
300.5
99.5
—
57.8
58.6
40.8
12.9
5.8
59.3
4
55.2
0.08
667.8
389.6
277.1
112.5
—
63.5
64.1
48.4
0.3
1.1
48.6
8.6
40
0.06
660
370.4
278.7
91.7
—
59.1
63.2
28.4
7.6
4.1
38.6
5.8
32.7
0.06
581
343.5
270.4
73
—
43.7
49.6
23.5
13.4
2.2
38.9
7.3
31.5
0.14
219.3
289
210.6
78.4
—
42.1
42.5
35.9
0.8
-0.4
36.3
1.5
34.9
0.07
491.8
281.8
217.6
64.2
—
32.9
33.7
30.5
1.4
0.5
32.1
4.7
27.4
0.06
491.8
296.3
230.6
65.7
—
37.3
38.1
27.6
-2.1
1.4
26.9
4
22.8
0.05
495
265.9
205.4
60.4
—
31.4
32.1
28.4
-0.4
0.8
28.6
4.7
23.9
0.05
495