Shenzhen Jinjia Statements
00
Shenzhen Jinjia 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
921.71
100
666.84
72.3
254.87
27.7
47.39
5.1
82.067
8.9
134.9
14.6
119.97
13
21.692
2.4
-43.974
-4.8
96.612
10.5
17.117
1.9
75.931
8.2
0.05
1 503.98
992.9
100
724.6
73
268.3
27
48.697
4.9
103.12
10.4
138.54
14
129.76
13.1
26.418
2.7
-1.208
-0.1
155.38
15.6
21.617
2.2
119.92
12.1
0.08
1 507.7
1 040.38
100
735.7
70.7
304.68
29.3
48.281
4.6
90.168
8.7
130.42
12.5
174.26
16.7
13.193
1.3
0.125
0.01
187.59
18
26.89
2.6
159.81
15.4
0.111
1 434.08
1 247.04
100
944.14
75.7
302.9
24.3
62.439
5
126.95
10.2
475.78
38.2
-172.88
-13.9
-64.75
-5.2
-161.8
-13
-396.65
-31.8
-5.053
-0.4
-388.15
-31.1
-0.311
1 246.49
1 297.78
100
1 027.4
79.2
270.38
20.8
55.415
4.3
117.69
9.1
165.61
12.8
104.76
8.1
14.46
1.1
-0.665
-0.05
118.34
9.1
23.138
1.8
85.735
6.6
0.059
1 451.4
1 265.18
100
906.07
71.6
359.11
28.4
55.972
4.4
156.19
12.3
203.7
16.1
155.41
12.3
98.111
7.8
-0.343
-0.03
252.84
20
39.236
3.1
195.51
15.5
0.131
1 495.82
1 378.65
100
920.28
66.8
458.37
33.2
55.755
4
81.741
5.9
120.18
8.7
338.19
24.5
8.662
0.6
10.556
0.8
357.58
25.9
42.936
3.1
304.22
22.1
0.211
1 443.76
1 417.41
100
1 024.81
72.3
392.6
27.7
77.731
5.5
212.87
15
322
22.7
70.6
5
160.31
11.3
-1.106
-0.08
230.29
16.2
15.709
1.1
202.93
14.3
0.136
1 495.84
1 202.26
100
825.19
68.6
377.07
31.4
59.274
4.9
83.597
7
139.41
11.6
237.66
19.8
109.07
9.1
0.249
0.02
354.53
29.5
33.584
2.8
309.99
25.8
0.215
1 443.76
1 252.33
100
844.04
67.4
408.28
32.6
57.237
4.6
91.691
7.3
130.78
10.4
277.5
22.2
31.775
2.5
-0.325
-0.03
308.69
24.6
47.296
3.8
255.09
20.4
0.177
1 443.76
1 195.1
100
791.5
66.2
403.5
33.8
44.3
3.7
85.3
7.1
121.4
10.2
282.2
23.6
20.6
1.7
-0.1
-0.008
302.4
25.3
44
3.7
251.7
21.1
0.17
1 464.9
1 180.6
100
898.3
76.1
282.3
23.9
67.4
5.7
73.4
6.2
139.6
11.8
142.7
12.1
29.1
2.5
1.6
0.1
181.5
15.4
1.9
0.2
161.6
13.7
0.11
1 464.9
1 093.4
100
695.6
63.6
397.8
36.4
55
5
82.7
7.6
129.9
11.9
267.9
24.5
31.7
2.9
0.6
0.05
302.3
27.6
47
4.3
246.6
22.6
0.17
1 464.9
1 010.1
100
651.6
64.5
358.5
35.5
45.1
4.5
91.9
9.1
129.2
12.8
229.3
22.7
20.5
2
-2.2
-0.2
247.3
24.5
38.2
3.8
200.6
19.9
0.14
1 464.9
907.3
100
538.3
59.3
369.1
40.7
35.5
3.9
90.3
10
123.8
13.6
245.2
27
20.8
2.3
2.6
0.3
262.1
28.9
42.3
4.7
214.8
23.7
0.15
1 464.9
1 104.4
100
678.7
61.5
425.7
38.5
58.9
5.3
105.7
9.6
163.2
14.8
262.5
23.8
10.4
0.9
-3.4
-0.3
266.2
24.1
38.2
3.5
203.4
18.4
0.14
1 464.9
1 019.6
100
596.6
58.5
423.1
41.5
44.2
4.3
121.8
11.9
165.4
16.2
257.7
25.3
22.8
2.2
0.6
0.06
280.5
27.5
42.3
4.1
208.5
20.4
0.14
1 464.9
855.1
100
503.4
58.9
351.7
41.1
39.9
4.7
82
9.6
120.5
14.1
231.2
27
28.4
3.3
2.2
0.3
261.9
30.6
38.7
4.5
205.8
24.1
0.14
1 481
1 009.5
100
584
57.9
425.5
42.1
32.4
3.2
91.6
9.1
125.5
12.4
300
29.7
24.4
2.4
0.6
0.06
324.5
32.1
47.5
4.7
259.1
25.7
0.18
1 464.9
997.2
100
581.9
58.4
415.3
41.6
29.8
3
147.5
14.8
197.8
19.8
217.4
21.8
15.4
1.5
-4.6
-0.5
227.1
22.8
22.5
2.3
179.8
18
0.12
1 464.9
768
100
441.7
57.5
326.4
42.5
49.8
6.5
77.3
10.1
128
16.7
198.3
25.8
20.3
2.6
5.7
0.7
224.5
29.2
38
4.9
166.5
21.7
0.11
1 494.8
795.2
100
481.9
60.6
313.3
39.4
—
0
116
14.6
108.9
13.7
204.4
25.7
26.6
3.3
-1.3
-0.2
229.5
28.9
39.2
4.9
166.3
20.9
0.11
1 494.8
813.6
100
441.3
54.2
372.3
45.8
—
0
124.5
15.3
122
15
250.3
30.8
22.2
2.7
1.1
0.1
273.3
33.6
39.1
4.8
212.7
26.1
0.14
1 486.9
845.8
493.9
351.9
38.2
130.6
159.1
192.8
9
-14.7
187.3
28.6
139
0.1
1 335.8
677.6
385.9
291.7
51.7
65.7
117.7
174.1
15.1
2.3
190.8
26.3
132.3
0.1
1 306
669.1
373.7
295.4
—
110.2
118.4
177
-1.4
7.9
185
30.2
127.4
0.1
1 306
752.8
434.5
318.3
—
99.6
99.3
219
2.2
4.2
225.5
30.7
175.6
0.13
1 306
880.9
549.1
331.8
—
142.4
176.8
155.1
-1.6
-0.9
153.2
-2.6
129.8
0.1
1 315.5
594.8
356
238.8
—
128.2
127.8
111
-2.1
5.2
117.3
16.4
88.8
0.07
1 315.5
669.9
412.2
257.7
—
113.1
108.1
149.5
2.4
2.5
160.8
28.8
114.3
0.09
1 315.5
631.4
348.7
282.7
—
110.2
108.8
173.9
109.5
13.4
295.7
46.3
237.8
0.18
1 315.5
828.1
435.5
392.6
—
144.9
164.8
227.8
22.2
4.1
248.6
7.2
208.3
0.16
1 315.5
546.6
303.7
242.9
—
100.6
100.7
142.3
7.8
6
156.5
28.7
119.2
0.09
1 315.5
548.4
319.7
228.7
—
88.9
94.1
134.6
31.6
3
167.2
30.4
128.5
0.1
1 307.8
797
442.4
354.6
—
99.3
99.2
255.3
39.8
38.8
333.9
50.6
264.7
0.2
1 313.3
624
364
260
—
132.7
148.8
111.3
45.8
4.9
160.3
7
148.1
0.11
1 313.3
503.8
316.1
187.6
—
89.8
89.6
98.1
30.1
8.2
140.7
18.2
111.7
0.09
1 313.3
532.8
329.7
203
—
69.4
74.1
128.9
27.1
-0.4
155.7
20.9
128.3
0.1
1 298.1
662.7
374.1
288.6
—
78.3
78.3
210.3
20.9
0.6
231.7
34.3
193.2
0.15
1 284
627
404.1
222.9
—
108.8
111.2
111.6
34.4
6.5
152.6
22.1
125.4
0.1
1 284
397.4
231
166.4
—
74.4
74.4
92
15.6
6.3
113.9
15.4
92.4
0.07
1 284
479.8
300.5
179.3
—
74.1
78.8
100.5
25.4
—
126
17.5
103.4
0.08
1 286.8
632.3
368.2
264.1
—
75.9
76
188.1
-2.3
1.2
187
28.4
155.4
0.12
1 295.3
512.2
323.1
189.1
—
96.7
88.2
100.9
30
7.8
138.7
10.4
120.2
0.09
1 284