Shandong Link Statements
00
Shandong Link 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
486.04
100
397.62
81.8
88.413
18.2
17.774
3.7
12.755
2.6
28.832
5.9
59.581
12.3
2.524
0.5
-0.127
-0.03
61.978
12.8
7.383
1.5
54.025
11.1
0.265
203.83
474.45
100
409.06
86.2
65.385
13.8
16.117
3.4
-1.157
-0.2
15.472
3.3
49.913
10.5
-1.234
-0.3
0.311
0.07
48.943
10.3
6.334
1.3
42.01
8.9
0.231
182
463
100
419.58
90.6
43.418
9.4
15.805
3.4
14.52
3.1
26.198
5.7
17.22
3.7
1.479
0.3
0.03
0.006
18.765
4.1
0.958
0.2
17.532
3.8
0.095
183.86
529.02
100
475.91
90
53.107
10
18.462
3.5
9.089
1.7
15.826
3
37.281
7
2.738
0.5
-0.02
-0.004
40.04
7.6
0.749
0.1
39.053
7.4
0.215
182
462.54
100
425.7
92
36.842
8
17.991
3.9
13.489
2.9
29.867
6.5
6.974
1.5
0.125
0.03
-0.08
-0.02
7.382
1.6
0.431
0.09
6.822
1.5
0.037
182
483.63
100
409.43
84.7
74.198
15.3
18.085
3.7
17.279
3.6
32.986
6.8
41.212
8.5
4.897
1
0.056
0.01
46.165
9.5
3.8
0.8
41.796
8.6
0.23
182
359.86
100
322.4
89.6
37.465
10.4
12.832
3.6
7.952
2.2
15.348
4.3
22.117
6.1
4.573
1.3
0.037
0.01
26.966
7.5
2.804
0.8
23.756
6.6
0.131
182.04
412.21
100
340.11
82.5
72.103
17.5
16.491
4
12.374
3
25.652
6.2
46.452
11.3
4.716
1.1
0.947
0.2
51.413
12.5
6.373
1.5
44.982
10.9
0.247
182
345.76
100
303.32
87.7
42.435
12.3
14.224
4.1
7.945
2.3
20.763
6
21.672
6.3
3.529
1
0.147
0.04
25.376
7.3
0.443
0.1
24.848
7.2
0.137
182
354.53
100
293.03
82.7
61.501
17.3
14.4
4.1
-1.142
-0.3
12.182
3.4
49.319
13.9
-0.499
-0.1
0.008
0.002
46.177
13
6.971
2
38.867
11
0.214
182
334.6
100
234.8
70.2
99.8
29.8
12.6
3.8
24.4
7.3
33.9
10.1
65.9
19.7
-1.1
-0.3
0.4
0.1
65.1
19.5
9.7
2.9
54.8
16.4
0.3
182
995.99
100
744.41
74.7
251.59
25.3
39.256
3.9
66.578
6.7
105.53
10.6
146.06
14.7
-7.639
-0.8
-0.081
-0.008
136.92
13.7
16.704
1.7
118.42
11.9
0.651
182
592.81
100
481.95
81.3
110.85
18.7
25.105
4.2
1.337
0.2
16.591
2.8
94.263
15.9
3.779
0.6
0.744
0.1
98.812
16.7
11.571
2
86.989
14.7
0.478
182
253.35
100
193.82
76.5
59.528
23.5
10.359
4.1
19.781
7.8
31.653
12.5
27.875
11
-1.888
-0.7
0.03
0.01
25.505
10.1
3.762
1.5
21.195
8.4
0.233
90.947
188.7
100
157.1
83.3
31.6
16.7
6.3
3.3
11
5.8
17.7
9.4
13.9
7.4
-1.5
-0.8
-0.1
-0.05
12.3
6.5
1.8
1
10.4
5.5
0.06
182