Jiangsu Aoyang Statements
00
Jiangsu Aoyang 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
559.97
489.64
70.327
0.541
50.035
50.016
20.31
-10.252
2.859
12.951
8.835
4.202
0.005
765.73
519.91
100
440.73
84.8
79.172
15.2
1.148
0.2
33.915
6.5
34.417
6.6
44.755
8.6
-15.095
-2.9
-20.983
-4.04
8.683
1.7
9.505
1.8
-0.862
-0.2
-0.001
765.73
543.87
100
475.41
87.4
68.461
12.6
—
0
49.808
9.2
49.398
9.1
19.063
3.5
22.051
4.1
0.092
0.02
41.199
7.6
4.541
0.8
36.327
6.7
0.047
765.73
341.38
100
274.29
80.3
67.093
19.7
—
0
52.126
15.3
50.839
14.9
16.254
4.8
-34.36
-10.07
-20.476
-6
-38.581
-11.3
2.109
0.6
-40.229
-11.8
-0.053
765.73
644.47
100
565.96
87.8
78.508
12.2
—
0
79.887
12.4
79.142
12.3
-0.633
-0.1
-15.777
-2.4
-0.426
-0.07
-16.849
-2.6
4.666
0.7
-21.187
-3.3
-0.028
765.73
391.89
100
324.67
82.8
67.217
17.2
—
0
42.705
10.9
41.54
10.6
25.677
6.6
-17.267
-4.4
10.853
2.8
19.263
4.9
5.608
1.4
13.528
3.5
0.018
757.75
643.58
100
586.19
91.1
57.391
8.9
—
0
10.519
1.6
9.498
1.5
47.893
7.4
-13.451
-2.09
0.76
0.1
35.202
5.5
2.41
0.4
32.499
5
0.042
776.48
598.63
100
564.78
94.3
33.845
5.7
—
0
147.15
24.6
127.88
21.4
-94.039
-15.7
-23.428
-3.9
9.874
1.6
-127.73
-21.3
4.176
0.7
-127.85
-21.4
-0.165
776.48
660.59
100
640.28
96.9
20.308
3.1
—
0
132.88
20.1
123.61
18.7
-103.3
-15.6
-47.869
-7.2
0.129
0.02
-151.04
-22.9
-1.698
-0.3
-145.95
-22.09
-0.181
804.59
794.48
100
759.98
95.7
34.504
4.3
—
0
84.002
10.6
838.78
105.6
-804.28
-101.2
-37.104
-4.7
0.316
0.04
-841.05
-105.9
-18.773
-2.4
-801.19
-100.8
-1.046
765.73
975.2
100
866.8
88.9
108.4
11.1
—
0
68.9
7.1
66.3
6.8
42.2
4.3
-34.5
-3.5
4.6
0.5
41.2
4.2
4.9
0.5
36.1
3.7
0.05
776.5
951.4
100
995.1
104.6
-43.6
-4.6
—
0
120.6
12.7
148.8
15.6
-192.4
-20.2
-38
-4
-119
-12.5
-237.8
-25
19.4
2
-254.5
-26.8
-0.33
776.5
784.5
100
776.6
99
7.8
1
0.9
0.1
122.5
15.6
103.7
13.2
-95.8
-12.2
1.2
0.2
0.7
0.09
-93.8
-12
4.8
0.6
-96
-12.2
-0.12
776.5
713.2
100
672.1
94.2
41.1
5.8
1.5
0.2
92.6
13
118.4
16.6
-77.3
-10.8
-18.8
-2.6
115.8
16.2
19.9
2.8
9.3
1.3
13.4
1.9
0.02
776.5
634.3
100
641.3
101.1
-7
-1.1
1.2
0.2
74
11.7
81.8
12.9
-88.8
-14
-44.8
-7.06
7.2
1.1
-126.5
-19.9
-0.5
-0.08
-121.8
-19.2
-0.16
776.5
560.4
100
535.1
95.5
25.4
4.5
0.5
0.09
152.3
27.2
151.2
27
-125.9
-22.5
-16.9
-3.02
9.3
1.7
-134.3
-24
2.8
0.5
-132.6
-23.7
-0.17
776.5
702.6
100
683.7
97.3
18.9
2.7
0.6
0.09
131.5
18.7
137.8
19.6
-118.9
-16.9
-21.1
-3.003
-1.8
-0.3
-141.8
-20.2
1.1
0.2
-103.8
-14.8
-0.13
776.5
767.6
100
704.8
91.8
62.7
8.2
0.9
0.1
155.7
20.3
210.5
27.4
-147.8
-19.3
-31.6
-4.1
0.7
0.09
-178.8
-23.3
4.3
0.6
-135
-17.6
-0.17
786.4
951.4
100
882.8
92.8
68.6
7.2
18.9
2
85.8
9
148
15.6
-79.4
-8.3
-25.5
-2.7
4.7
0.5
-100.3
-10.5
5.9
0.6
-53.8
-5.7
-0.07
766.6
935.3
100
856.5
91.6
78.8
8.4
57.4
6.1
77.2
8.3
156.4
16.7
-77.6
-8.3
-15.7
-1.7
61.7
6.6
-31.3
-3.3
17.9
1.9
-14.6
-1.6
-0.02
773.2
1 184.4
100
1 081.4
91.3
103
8.7
8.8
0.7
76.4
6.5
84.7
7.2
18.3
1.5
-19
-1.6
5.4
0.5
4.5
0.4
7.3
0.6
4.6
0.4
0.01
456.9
1 415.8
100
1 331.6
94.1
84.2
5.9
—
0
87.1
6.2
78.8
5.6
5.4
0.4
-4.1
-0.3
2
0.1
3.2
0.2
8.1
0.6
-1.7
-0.1
—
652.1
1 175.2
100
1 082
92.1
93.2
7.9
—
0
78.8
6.7
72.2
6.1
21
1.8
-29.9
-2.5
25.8
2.2
16.9
1.4
6.4
0.5
22
1.9
0.03
706.4
1 350.4
100
1 260.2
93.3
90.2
6.7
—
0
116.7
8.6
120.5
8.9
-30.3
-2.2
-4.2
-0.3
11.3
0.8
-23.8
-1.8
3.5
0.3
-17
-1.3
-0.02
706.4
1 411.4
100
1 238.1
87.7
173.3
12.3
—
0
68.5
4.9
70.4
5
102.9
7.3
-14.5
-1.03
4.9
0.3
93.4
6.6
5.6
0.4
73.9
5.2
0.11
696.7
1 361
100
1 213.5
89.2
147.5
10.8
—
0
88.6
6.5
87.1
6.4
60.4
4.4
-14.5
-1.07
5.7
0.4
51.2
3.8
10.4
0.8
37.1
2.7
0.05
694.9
1 248.8
100
1 100.2
88.1
148.5
11.9
—
0
84.7
6.8
87.8
7
60.8
4.9
-11.6
-0.9
12.4
1
61.6
4.9
2.1
0.2
59.5
4.8
0.09
694.9
1 400.2
100
1 269.6
90.7
130.7
9.3
—
0
78.1
5.6
79.5
5.7
51.1
3.6
-7
-0.5
14.2
1
63.2
4.5
5.1
0.4
58.5
4.2
0.08
694.9
1 269.2
100
1 064.6
83.9
204.7
16.1
—
0
83.7
6.6
82.1
6.5
122.5
9.7
-16.3
-1.3
19.9
1.6
126.2
9.9
4.2
0.3
106.4
8.4
0.15
694.9
1 168
100
1 004
86
164
14
—
0
76.4
6.5
83
7.1
81
6.9
-14.4
-1.2
10
0.9
76.6
6.6
10.6
0.9
61.3
5.2
0.09
694.9
1 038.4
100
926
89.2
112.3
10.8
—
0
76.8
7.4
75.7
7.3
36.7
3.5
-15
-1.4
7.1
0.7
28.8
2.8
1.5
0.1
33
3.2
0.05
694.9
1 013.7
100
849.6
83.8
164.1
16.2
—
0
82.1
8.1
118.1
11.7
46
4.5
-15.5
-1.5
5.1
0.5
35.5
3.5
4.3
0.4
44.9
4.4
0.06
694.9
912.5
100
780.2
85.5
132.3
14.5
—
0
83.4
9.1
85.7
9.4
46.6
5.1
-19.1
-2.09
11.1
1.2
38.6
4.2
1.1
0.1
48.2
5.3
0.07
694.9
951.3
100
819
86.1
132.3
13.9
—
0
86.9
9.1
85.7
9
46.6
4.9
-22.8
-2.4
16.6
1.7
40.4
4.2
1.9
0.2
41.4
4.4
0.06
694.9
931.2
100
842.3
90.5
88.9
9.5
—
0
77.6
8.3
75.3
8.1
13.7
1.5
-25.4
-2.7
13.7
1.5
1.9
0.2
2.3
0.2
1.4
0.2
—
694.9
2 407.7
100
2 177.4
90.4
230.3
9.6
—
0
186.5
7.7
206.7
8.6
23.6
1
-50.6
-2.1
6.9
0.3
-20
-0.8
6.9
0.3
-22.1
-0.9
-0.03
679.5
799.9
100
730.6
91.3
69.3
8.7
—
0
60.4
7.6
61.8
7.7
7.5
0.9
-17.4
-2.2
1.8
0.2
-8.1
-1.01
—
0
-4.3
-0.5
-0.01
562.7
843.4
100
784.2
93
59.2
7
—
0
58.4
6.9
58.1
6.9
1.1
0.1
-19.3
-2.3
3.4
0.4
-14.8
-1.8
—
0
-13.2
-1.6
-0.02
563.2
625.1
100
583
93.3
42.1
6.7
—
0
51.3
8.2
68.7
11
-26.5
-4.2
-18.9
-3.02
1.7
0.3
-43.7
-7
—
0
-32.3
-5.2
-0.06
565.8
840
100
748.8
89.1
91.3
10.9
—
0
63
7.5
92.1
11
-0.8
-0.1
-27
-3.2
12.6
1.5
-15.2
-1.8
-0.1
-0.01
-16.3
-1.9
-0.03
565.8
811.7
100
720.8
88.8
90.9
11.2
—
0
59.7
7.4
60.2
7.4
30.7
3.8
-21.5
-2.6
1.6
0.2
10.8
1.3
—
0
11.6
1.4
0.02
565.8