Beijing Lirr Statements
00
Beijing Lirr 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
1 546.98
100
1 234.08
79.8
312.9
20.2
104.28
6.7
90.126
5.8
190.02
12.3
122.88
7.9
-4.008
-0.3
0.831
0.05
122.32
7.9
14.114
0.9
106.1
6.9
0.089
1 190.49
1 307.8
100
1 011.82
77.4
295.98
22.6
99.701
7.6
97.66
7.5
192.49
14.7
103.49
7.9
9.43
0.7
2.289
0.2
114.69
8.8
-2.568
-0.2
113.23
8.7
0.095
1 190.49
1 233.11
100
995.44
80.7
237.67
19.3
65.003
5.3
100.43
8.1
151.28
12.3
86.39
7
1.314
0.1
1.084
0.09
89.055
7.2
13.277
1.1
78.052
6.3
0.066
1 190.49
990.87
100
935.76
94.4
55.113
5.6
—
0
66.903
6.8
75.547
7.6
-20.434
-2.06
-2.549
-0.3
0.179
0.02
-23.06
-2.3
5.929
0.6
-31.82
-3.2
-0.027
1 190.49
1 224.53
100
993.57
81.1
230.96
18.9
110.49
9
63.349
5.2
165.28
13.5
65.684
5.4
12.514
1
-1.466
-0.1
76.734
6.3
10.066
0.8
65.621
5.4
0.055
1 190.49
1 348.89
100
1 040.66
77.1
308.23
22.9
108.5
8
56.729
4.2
161.82
12
146.41
10.9
11.007
0.8
2.471
0.2
159.87
11.9
2.555
0.2
152.35
11.3
0.128
1 189.95
1 155.07
100
977.61
84.6
177.46
15.4
48.164
4.2
75.791
6.6
111.03
9.6
66.431
5.8
-3.962
-0.3
13.697
1.2
76.134
6.6
10.131
0.9
70.098
6.1
0.059
1 190.49
1 114.72
100
1 017.45
91.3
97.266
8.7
—
0
72.326
6.5
88.228
7.9
9.038
0.8
-0.226
-0.02
-6.557
-0.6
2.455
0.2
-12.524
-1.1
14.629
1.3
0.013
1 109.99
1 305.37
100
1 039.72
79.6
265.65
20.4
73.17
5.6
43.022
3.3
107.05
8.2
158.6
12.1
0.659
0.05
-0.917
-0.07
158.4
12.1
15.319
1.2
142.68
10.9
0.12
1 188.58
1 272.73
100
1 021.46
80.3
251.26
19.7
69.225
5.4
40.614
3.2
104.95
8.2
146.31
11.5
-2.194
-0.2
-0.955
-0.08
143.63
11.3
14.207
1.1
128.91
10.1
0.106
1 218.86
1 217.9
100
958.7
78.7
259.2
21.3
60.2
4.9
77.1
6.3
129.7
10.6
129.6
10.6
3.4
0.3
—
0
133
10.9
21.2
1.7
111.5
9.2
0.1
1 161.8
1 094
100
1 007.5
92.1
86.5
7.9
14.8
1.4
-16.2
-1.5
26.8
2.4
59.8
5.5
30.8
2.8
-8.9
-0.8
81.5
7.4
—
0
80.9
7.4
0.07
1 190.5
1 125
100
821.5
73
303.5
27
64.9
5.8
77.3
6.9
138.4
12.3
165.1
14.7
-0.8
-0.07
3.1
0.3
167.2
14.9
24.7
2.2
142.1
12.6
0.12
1 190.5
1 049.4
100
765.6
73
283.7
27
55.8
5.3
87
8.3
141.5
13.5
142.3
13.6
5.5
0.5
1.9
0.2
149.9
14.3
15.9
1.5
133.4
12.7
0.11
1 190.5
1 042.4
100
820.4
78.7
222
21.3
56.3
5.4
55.8
5.4
111.5
10.7
110.6
10.6
9.2
0.9
-0.4
-0.04
119.4
11.5
22.3
2.1
96.9
9.3
0.08
1 190.5
1 172.4
100
853.5
72.8
318.9
27.2
39.6
3.4
121.3
10.3
177.2
15.1
141.7
12.1
0.8
0.07
-21.4
-1.8
118
10.1
10.8
0.9
106.9
9.1
0.09
1 190.5
924
100
613.4
66.4
310.6
33.6
32.1
3.5
143.5
15.5
175.6
19
135.1
14.6
11.3
1.2
-18
-1.9
128.5
13.9
18.7
2
109.5
11.9
0.09
1 190.5
854.9
100
542.5
63.5
312.4
36.5
55.5
6.5
122.9
14.4
190.8
22.3
121.6
14.2
4.5
0.5
7.9
0.9
134.1
15.7
13.7
1.6
119.8
14
0.1
1 190.5
791
100
521.2
65.9
269.8
34.1
38.1
4.8
136.3
17.2
170.8
21.6
99
12.5
-0.5
-0.06
1.9
0.2
100.4
12.7
20.4
2.6
79.8
10.1
0.07
1 190.5
841.8
100
583.6
69.3
258.2
30.7
—
0
139.9
16.6
87.9
10.4
170.2
20.2
-9.3
-1.1
-30.8
-3.7
130.7
15.5
36.5
4.3
94.4
11.2
0.08
1 190.5
841.1
100
576.1
68.5
264.9
31.5
—
0
129.6
15.4
198.4
23.6
66.5
7.9
0.5
0.06
5.4
0.6
72.4
8.6
13.5
1.6
58.6
7
0.05
1 190.5
786.9
100
466.7
59.3
320.2
40.7
—
0
111.4
14.2
194.5
24.7
125.8
16
2.1
0.3
8.6
1.1
136.5
17.3
15.2
1.9
121.1
15.4
0.1
1 203.6
727.2
100
478.1
65.7
249.1
34.3
31.9
4.4
118.8
16.3
176.8
24.3
72.3
9.9
-0.8
-0.1
1.5
0.2
73
10
13.5
1.9
59.1
8.1
0.05
1 190.5
759.7
473.9
285.8
—
147.4
225.4
60.4
-2.3
-9
54.9
7.5
46.3
0.04
1 190.5
441.8
305.3
136.4
—
94.1
144.8
-8.4
40.6
4.6
36.8
5.6
31.1
0.03
1 190.5
603.2
410.9
192.3
—
77
148.3
44
0.5
8
52.5
5.7
46.7
0.04
1 195.5
483.1
300.3
182.8
—
125.6
136.6
46.2
-0.1
1.6
47.6
7.4
40.2
0.03
1 198.6
481.3
302.2
179.1
—
132.7
157.5
21.6
6.2
-10.4
20.4
13.4
6.8
0.01
1 198.6
462.3
292.7
169.6
—
103.2
113.6
56
9.7
5
70.7
12.5
58.1
0.05
1 198.6
519.6
334.4
185.2
—
112.1
114.9
70.2
-9.8
2.8
63.2
9.9
53.2
0.04
1 198.6
416.3
268.3
147.9
—
101.8
112.4
35.6
-6.1
1.3
30.8
1.4
29.4
0.02
1 198.6
401.7
266.5
135.2
—
136.7
361.4
-226.2
43.5
-12.8
-195.5
-5.3
-190.2
-0.16
1 198.6
432.3
267.7
164.6
—
110.4
112.2
52.4
2.5
1
55.8
8.8
46.9
0.04
1 198.6
500.4
338.9
161.5
—
109
109.9
51.6
-0.4
3.3
54.4
7.4
46.9
0.04
1 198.6
430.9
283.5
147.4
—
98.4
103.5
43.8
5.5
5.2
54.6
4.4
50.1
0.04
1 198.6
459.5
301.6
157.9
—
133.3
157.8
0.1
2.8
11.7
14.6
8.2
6.2
0.01
1 198.6
528.8
330.9
198
—
115.1
117.6
80.3
6.5
3.7
90.5
14
76.5
0.06
1 198.6
479.3
313.3
165.9
—
105.5
105.3
60.7
7
3
70.7
10.8
59.8
0.05
1 198.6
414.4
271.1
143.2
—
77.5
81.1
62.2
7.1
1.1
70.4
9.8
60.4
0.05
1 198.6
459.6
313.8
145.8
—
104.1
109.7
36.1
6
7.5
49.6
7.2
42.4
0.04
1 199.8
408.8
263.7
145.2
—
90.5
93
52.1
6.9
2.7
61.7
10
51.6
0.05
1 105.9
317.9
195.9
122
—
81
82.3
39.8
5.4
2.4
47.5
8.1
39.2
0.04
1 080
294.4
194.8
99.6
—
55.6
57.4
42.2
5.1
0.7
48
8.6
39.7
0.04
1 080
266.8
180.5
86.3
—
72.8
75
11.3
5.5
2.3
19.2
0.6
18.8
0.02
1 080