Jiangsu Changqing Statements
00
Jiangsu Changqing 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
785.89
100
640.97
81.6
144.93
18.4
32.442
4.1
44.657
5.7
75.898
9.7
69.031
8.8
-23.541
-3
-0.894
-0.1
44.595
5.7
2.584
0.3
42.581
5.4
0.066
649.59
982.01
100
793.6
80.8
188.4
19.2
55.364
5.6
34.904
3.6
88.767
9
99.637
10.1
-3.685
-0.4
-5.408
-0.6
90.547
9.2
7.29
0.7
82.122
8.4
0.126
649.59
1 021.72
100
783.6
76.7
238.12
23.3
51.035
5
57.822
5.7
107.39
10.5
130.73
12.8
-19.705
-1.9
-11.243
-1.1
100.08
9.8
9.274
0.9
90.412
8.8
0.139
649.59
952.78
100
878.2
92.2
74.576
7.8
57.624
6
63.446
6.7
118.17
12.4
-43.589
-4.6
-15.963
-1.7
-2.296
-0.2
-61.875
-6.5
-22.378
-2.3
-38.795
-4.07
-0.06
651.95
1 161.49
100
954.55
82.2
206.94
17.8
54.221
4.7
52.499
4.5
105.05
9
101.89
8.8
7.177
0.6
-0.546
-0.05
108.58
9.3
9.63
0.8
99.402
8.6
0.153
649.71
1 215.52
100
976.73
80.4
238.78
19.6
56.371
4.6
48.804
4
103.64
8.5
135.14
11.1
3.27
0.3
-2.592
-0.2
136.41
11.2
12.908
1.1
121.69
10
0.183
663.76
913.81
100
721.51
79
192.3
21
34.359
3.8
56.201
6.2
89.111
9.8
103.19
11.3
-6.923
-0.8
-6.512
-0.7
90.003
9.8
9.399
1
80.05
8.8
0.125
642.44
1 164.5
100
1 031.97
88.6
132.53
11.4
43.392
3.7
65.481
5.6
106
9.1
26.533
2.3
-15.573
-1.3
-6.696
-0.6
4.368
0.4
-7.391
-0.6
12.724
1.1
0.019
654.31
755.97
100
594.52
78.6
161.44
21.4
33.021
4.4
40.446
5.4
72.406
9.6
89.037
11.8
-3.996
-0.5
-4.444
-0.6
80.681
10.7
7.856
1
72.888
9.6
0.105
695.58
1 109.08
100
912.88
82.3
196.21
17.7
47.232
4.3
28.844
2.6
75.43
6.8
120.78
10.9
-2
-0.2
-1.64
-0.1
117.3
10.6
10.426
0.9
106.35
9.6
0.167
638.32
735.2
100
582.2
79.2
152.9
20.8
26.7
3.6
57.6
7.8
80.9
11
72
9.8
-2.1
-0.3
-6.7
-0.9
63.2
8.6
6.3
0.9
56.6
7.7
0.09
660.2
703.3
100
680.2
96.7
23.2
3.3
31.3
4.5
31.3
4.5
57.4
8.2
-34.2
-4.9
-2.2
-0.3
-3.3
-0.5
-39.7
-5.6
-17
-2.4
-21.2
-3.01
-0.03
660.8
702.9
100
530.2
75.4
172.7
24.6
41.6
5.9
49.1
7
86.7
12.3
86.1
12.2
-3.1
-0.4
-6.3
-0.9
76.6
10.9
7.4
1.1
68.7
9.8
0.1
660.5
996.2
100
786.4
78.9
209.9
21.1
34.9
3.5
62.3
6.3
94.9
9.5
114.9
11.5
-0.7
-0.07
-3.5
-0.4
110.7
11.1
12.5
1.3
97
9.7
0.15
659.7
605.8
100
476.7
78.7
129
21.3
20.6
3.4
50.1
8.3
67.9
11.2
61.2
10.1
3.8
0.6
-6.6
-1.09
58.4
9.6
7.6
1.3
50.5
8.3
0.08
660.7
821.3
100
613.9
74.7
207.4
25.3
45.7
5.6
68.7
8.4
110.1
13.4
97.2
11.8
-1.5
-0.2
-7.1
-0.9
88.6
10.8
5.7
0.7
84.1
10.2
0.16
539.3
802.2
100
601.2
74.9
201
25.1
38.2
4.8
55
6.9
88.8
11.1
112.2
14
-2.8
-0.3
-3.1
-0.4
106.3
13.3
13.1
1.6
91.9
11.5
0.17
539.3
1 010.9
100
766
75.8
244.8
24.2
37.3
3.7
75.1
7.4
98.1
9.7
146.8
14.5
-0.6
-0.06
-4.3
-0.4
141.9
14
17.5
1.7
123.5
12.2
0.23
539.2
742.9
100
561.8
75.6
181
24.4
27.5
3.7
47.1
6.3
84.5
11.4
96.6
13
-7.7
-1.04
-8.5
-1.1
80.4
10.8
9.4
1.3
71.3
9.6
0.13
539.2
713.2
100
542.5
76.1
170.7
23.9
40.1
5.6
64.3
9
92.4
13
78.3
11
-4
-0.6
-3.2
-0.4
71.1
10
5.8
0.8
65.7
9.2
0.12
539.2
797.5
100
606.9
76.1
190.6
23.9
37.8
4.7
59.3
7.4
97.1
12.2
93.5
11.7
3
0.4
-6.4
-0.8
90.2
11.3
7.9
1
81.2
10.2
0.15
539.2
842.7
100
636.2
75.5
206.5
24.5
—
0
79.7
9.5
74.8
8.9
131.6
15.6
-0.4
-0.05
-0.9
-0.1
126.7
15
19.8
2.3
106.1
12.6
0.2
539.2
647.4
100
468.8
72.4
178.5
27.6
—
0
76.9
11.9
85.2
13.2
93.4
14.4
-8.7
-1.3
-7.6
-1.2
77.1
11.9
10.8
1.7
66.4
10.3
0.12
539.2
715.5
555.2
160.4
—
89.7
78.1
82.2
-7.5
-3.7
71
6.8
64.1
0.12
539.2
479.6
357.4
122.1
—
70.5
61.6
60.5
-7.4
-0.8
49.9
7.1
42.9
0.08
539.2
606.1
434.6
171.5
—
70.4
69.8
101.7
-7
-2.2
89.9
13.7
76.2
0.14
539.2
444.1
313.1
131
—
61.9
66.4
64.6
-7.1
-5
52.5
8.2
44.7
0.08
539.2
489.3
403.3
86
—
68.7
63.8
22.2
8.2
-3.2
27.2
0.2
27.5
0.05
550.9
389
300.3
88.7
—
59.1
56.9
31.9
-5.7
5.7
29.4
2
27.6
0.05
539.2
552.1
405.7
146.4
—
60.3
64.6
81.7
-1.8
2.2
79.3
10.5
68.9
0.13
535.3
402.4
293.8
108.7
—
49.6
54.7
53.9
-4.2
-4.1
45.5
7.2
38.6
0.07
543.2
480.9
371.2
109.8
—
50.5
49.2
60.5
-0.1
0.4
54.4
2.4
52.6
0.1
524.7
393.8
287.9
105.9
—
51.6
54.3
51.6
3.6
0.4
54.9
1.9
53.4
0.1
534.2
544.9
386.5
158.4
—
57.2
61.3
97.1
1.2
4.1
100.3
16.4
84.2
0.16
531.6
401.2
289
112.2
—
45.2
48.8
63.4
-3.9
-4.3
55.2
8.6
47.3
0.1
476
485.7
361.7
124
—
60.4
57.7
66.3
-5.6
6
66.1
9.5
57.1
0.12
473
394.9
278.5
116.4
—
48.4
46.5
69.9
-1.5
0.2
68.5
11.1
57.8
0.12
473
533
380
153
—
58.5
62.3
90.6
-4.2
0.8
84.1
11.8
72.7
0.15
473
395.4
283.4
112
—
46.1
53.3
58.7
-1.4
-2.7
53.5
7.7
46.6
0.1
473
394.6
296
98.6
—
52.9
47.7
50.9
-0.6
-1.3
48
3.3
45.3
0.1
452.9
367.8
265.9
101.9
—
51.1
50.4
51.4
2.3
0.3
53.2
8.7
44.9
0.09
473
449
325.6
123.4
—
50.3
52.9
70.5
2.5
-1.4
71.6
11.9
60.3
0.13
462.9
357.4
266.2
91.2
—
35.6
40.4
50.7
1.2
-3.9
48.1
6.8
42.1
0.09
462.9
300.4
221.6
78.8
—
50.5
48.5
30.3
2.7
-2.5
30.5
0.9
30.7
0.07
462.9