Bengang Steel Statements
00
Bengang Steel 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
14 777.4
100
15 531.39
105.1
-753.99
-5.1
22.365
0.2
133.09
0.9
96.696
0.7
-850.69
-5.8
-24.387
-0.2
-20.631
-0.1
-895.7
-6.06
70.057
0.5
-975.05
-6.6
-0.275
3 543.43
12 824.04
100
13 457.02
104.9
-632.98
-4.9
13.355
0.1
242.31
1.9
233.38
1.8
-866.36
-6.8
-116.12
-0.9
14.332
0.1
-968.14
-7.5
-147.89
-1.2
-819.66
-6.4
-0.168
4 871.46
18 393.69
100
17 779.14
96.7
614.55
3.3
11.829
0.06
204.21
1.1
273.76
1.5
340.79
1.9
-172.48
-0.9
24.905
0.1
193.08
1
54.796
0.3
127.8
0.7
0.031
4 079.89
16 621.49
100
15 698.22
94.4
923.27
5.6
10.539
0.06
216.32
1.3
211.37
1.3
711.9
4.3
-120.5
-0.7
-5.098
-0.03
590.09
3.6
148.41
0.9
433.94
2.6
0.11
3 944.9
16 484.74
100
17 265.78
104.7
-781.03
-4.7
20.209
0.1
594.26
3.6
717.23
4.4
-1 498.26
-9.09
-129.65
-0.8
-25.963
-0.2
-1 653.88
-10.03
-381.52
-2.3
-1 276.89
-7.7
-0.293
4 352.72
22 839.27
100
20 222.9
88.5
2 616.37
11.5
13.689
0.06
295.85
1.3
293.39
1.3
2 322.98
10.2
-192.94
-0.8
-10.81
-0.05
2 119.24
9.3
536.4
2.3
1 568.67
6.9
0.343
4 567.66
23 335.86
100
20 879.81
89.5
2 456.05
10.5
13.227
0.06
228.39
1
218.89
0.9
2 237.16
9.6
-174.8
-0.7
-14.392
-0.06
2 047.97
8.8
517.67
2.2
1 522.2
6.5
0.387
3 935.73
15 252
100
13 955
91.5
1 298
8.5
9
0.06
218
1.4
210
1.4
1 087
7.1
-160
-1.05
-5
-0.03
922
6
229
1.5
687
4.5
0.18
3 814
13 833
100
13 856
100.2
-23
-0.2
9
0.07
-280
-2.02
-194
-1.4
171
1.2
-1
-0.007
-73
-0.5
97
0.7
-6
-0.04
101
0.7
0.03
3 375
12 667
100
12 223
96.5
444
3.5
9
0.07
454
3.6
396
3.1
49
0.4
5
0.04
—
0
54
0.4
22
0.2
29
0.2
0.01
2 887
10 456
100
9 717
92.9
739
7.1
12
0.1
519
5
506
4.8
233
2.2
-135
-1.3
-13
-0.1
85
0.8
8
0.08
77
0.7
0.02
3 716
11 729
100
10 811
92.2
917
7.8
8
0.07
500
4.3
511
4.4
406
3.5
-220
-1.9
-6
-0.05
180
1.5
1
0.009
178
1.5
0.05
3 560
14 197
100
13 501
95.1
696
4.9
8
0.06
444
3.1
473
3.3
223
1.6
-140
-1
-26
-0.2
58
0.4
-12
-0.08
68
0.5
0.02
4 294
14 442
100
13 800
95.6
642
4.4
7
0.05
474
3.3
461
3.2
181
1.3
-138
-1
-5
-0.03
39
0.3
5
0.03
34
0.2
0.01
3 423
12 341
100
11 045
89.5
1 296
10.5
13
0.1
475
3.8
467
3.8
829
6.7
-594
-4.8
-46
-0.4
189
1.5
8
0.06
182
1.5
0.05
3 875
11 761
100
11 136
94.7
625
5.3
3
0.03
542
4.6
524
4.5
101
0.9
191
1.6
-4
-0.03
290
2.5
18
0.2
272
2.3
0.07
3 875
13 427
100
12 771
95.1
657
4.9
3
0.02
604
4.5
649
4.8
7
0.05
354
2.6
-148
-1.1
212
1.6
1
0.007
211
1.6
0.05
3 875
13 313
100
11 872
89.2
1 441
10.8
1
0.008
471
3.5
443
3.3
998
7.5
-925
-6.9
—
0
73
0.5
5
0.04
68
0.5
0.02
3 875
11 800
100
10 089
85.5
1 710
14.5
—
0
471
4
416
3.5
1 295
11
-886
-7.5
-1
-0.008
409
3.5
2
0.02
406
3.4
0.1
3 875
11 642
100
10 868
93.4
773
6.6
—
0
507
4.4
501
4.3
273
2.3
86
0.7
2
0.02
361
3.1
9
0.08
351
3
0.09
3 875
10 131
100
9 047
89.3
1 083
10.7
5
0.05
632
6.2
771
7.6
313
3.1
3
0.03
-50
-0.5
263
2.6
-5
-0.05
266
2.6
0.08
3 136
9 641
100
8 040
83.4
1 601
16.6
1
0.01
452
4.7
443
4.6
1 158
12
-152
-1.6
1
0.01
1 007
10.4
195
2
811
8.4
0.26
3 136
9 604
100
8 817
91.8
787
8.2
—
0
464
4.8
404
4.2
383
4
-131
-1.4
-8
-0.08
244
2.5
20
0.2
221
2.3
0.07
3 170
11 132
100
10 008
89.9
1 125
10.1
—
0
481
4.3
481
4.3
643
5.8
-247
-2.2
9
0.08
404
3.6
97
0.9
303
2.7
0.1
3 136
9 544
100
8 732
91.5
812
8.5
—
0
402
4.2
540
5.7
272
2.8
-158
-1.7
-8
-0.08
106
1.1
-102
-1.07
207
2.2
0.07
3 136
7 352
100
6 153
83.7
1 199
16.3
—
0
420
5.7
419
5.7
780
10.6
-209
-2.8
13
0.2
586
8
175
2.4
392
5.3
0.13
3 136
6 466
100
5 545
85.8
921
14.2
—
0
404
6.2
401
6.2
520
8
-352
-5.4
18
0.3
185
2.9
26
0.4
141
2.2
0.05
3 136
6 164
100
5 396
87.5
768
12.5
—
0
378
6.1
378
6.1
390
6.3
-235
-3.8
6
0.1
161
2.6
114
1.8
41
0.7
0.01
3 136
7 890
100
10 937
138.6
-3 047
-38.6
—
0
356
4.5
809
10.3
-3 855
-48.9
-119
-1.5
121
1.5
-3 856
-48.9
-441
-5.6
-3 457
-43.8
-1.1
3 136
5 018
100
3 994
79.6
1 025
20.4
—
0
441
8.8
451
9
573
11.4
-553
-11.02
13
0.3
32
0.6
3
0.06
35
0.7
0.01
3 136
6 773
100
6 254
92.3
519
7.7
—
0
416
6.1
467
6.9
52
0.8
-17
-0.3
-1
-0.01
34
0.5
-10
-0.1
56
0.8
0.02
3 136
9 572
100
8 678
90.7
893
9.3
—
0
440
4.6
441
4.6
453
4.7
-367
-3.8
23
0.2
109
1.1
8
0.08
72
0.8
0.02
3 136
11 226
100
10 808
96.3
418
3.7
—
0
309
2.8
305
2.7
113
1
-34
-0.3
21
0.2
92
0.8
21
0.2
31
0.3
0.01
3 176
10 384
100
9 595
92.4
789
7.6
—
0
459
4.4
466
4.5
323
3.1
-264
-2.5
6
0.06
62
0.6
8
0.08
28
0.3
0.01
3 136
10 107
100
9 350
92.5
757
7.5
—
0
513
5.1
538
5.3
220
2.2
-150
-1.5
5
0.05
74
0.7
3
0.03
58
0.6
0.02
3 136
9 705
100
8 854
91.2
851
8.8
—
0
482
5
482
5
369
3.8
-249
-2.6
6
0.06
125
1.3
8
0.08
116
1.2
0.04
3 136
6 900
100
6 376
92.4
525
7.6
—
0
525
7.6
565
8.2
-41
-0.6
-89
-1.3
148
2.1
18
0.3
16
0.2
-4
-0.06
—
3 136
9 703
100
8 976
92.5
727
7.5
—
0
430
4.4
430
4.4
297
3.1
-135
-1.4
9
0.09
171
1.8
52
0.5
135
1.4
0.04
3 136
10 396
100
9 772
94
625
6
—
0
477
4.6
497
4.8
128
1.2
-59
-0.6
3
0.03
72
0.7
-4
-0.04
56
0.5
0.02
3 170