Jiangsu Changbao Statements
00
Jiangsu Changbao 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
1 655.97
1 328.43
327.54
61.155
57.736
120.2
207.34
-2.053
-4.17
201.12
22.015
171.33
0.199
862.93
1 637.56
1 361.3
276.26
61.98
35.734
105.93
170.33
105.24
17.459
293.03
36.066
251.66
0.28
898.33
1 821.59
100
1 483.32
81.4
338.27
18.6
70.477
3.9
56.433
3.1
141.15
7.7
197.13
10.8
-6.29
-0.3
37.849
2.1
228.68
12.6
27.324
1.5
198.58
10.9
0.22
902.64
1 734.31
100
1 398.73
80.7
335.58
19.3
61.275
3.5
46.232
2.7
157.73
9.1
177.86
10.3
-14.727
-0.8
-15.097
-0.9
148.03
8.5
24.895
1.4
124.81
7.2
0.14
890.01
1 742.16
100
1 485.79
85.3
256.38
14.7
63.532
3.6
59.233
3.4
150.25
8.6
106.13
6.1
30.526
1.8
49.522
2.8
186.18
10.7
15.674
0.9
166.55
9.6
0.178
936.64
1 663.59
100
1 460.32
87.8
203.27
12.2
58.833
3.5
39.234
2.4
99.338
6
103.93
6.2
62.182
3.7
3.989
0.2
170.18
10.2
22.384
1.3
140.74
8.5
0.171
823.59
1 083.3
100
968.97
89.4
114.34
10.6
46.943
4.3
21.638
2
76.603
7.1
37.733
3.5
2.972
0.3
0.629
0.06
41.333
3.8
-1.31
-0.1
38.924
3.6
0.04
973.09
1 289.46
100
1 150.22
89.2
139.24
10.8
55.679
4.3
48.15
3.7
105.78
8.2
33.456
2.6
-2.815
-0.2
1.672
0.1
32.312
2.5
-4.504
-0.3
35.125
2.7
0.04
875.64
980.29
100
932.21
95.1
48.079
4.9
36.562
3.7
27.013
2.8
54.122
5.5
-6.044
-0.6
11.996
1.2
0.472
0.05
6.002
0.6
-0.25
-0.03
2.753
0.3
0.004
787.45
1 059.94
100
977.52
92.2
82.415
7.8
36.349
3.4
42.543
4
81.099
7.7
1.316
0.1
-96.626
-9.1
185.07
17.5
89.765
8.5
1.928
0.2
85.15
8
0.084
1 013.4
896.8
100
822.5
91.7
74.3
8.3
30
3.3
43.7
4.9
72.3
8.1
1.9
0.2
14.4
1.6
-1
-0.1
15.4
1.7
-0.1
-0.01
12.8
1.4
0.01
945.6
941.3
100
879.4
93.4
62
6.6
32.6
3.5
-11.1
-1.2
204.9
21.8
-142.9
-15.2
-13.5
-1.4
-3.6
-0.4
-159.9
-17
-7.7
-0.8
-156.1
-16.6
-0.17
910.8
1 058.4
100
877.3
82.9
181
17.1
31.5
3
62.2
5.9
93.5
8.8
87.6
8.3
-14.3
-1.4
-1.7
-0.2
71.3
6.7
13.3
1.3
55.3
5.2
0.06
922.4
1 034.8
100
796.3
77
238.5
23
45.1
4.4
63
6.1
91.3
8.8
147.2
14.2
5.1
0.5
-4.5
-0.4
147.9
14.3
11.8
1.1
130.1
12.6
0.13
1 008.5
907.4
100
715.2
78.8
192.2
21.2
23.1
2.5
73.3
8.1
80.9
8.9
111.3
12.3
4.7
0.5
-2.2
-0.2
113.8
12.5
17.3
1.9
94.3
10.4
0.1
942.7
1 145.1
100
857
74.8
288.1
25.2
40.9
3.6
88.3
7.7
148.4
13
139.7
12.2
1.4
0.1
-7
-0.6
135.9
11.9
32.3
2.8
89.1
7.8
0.09
960
1 383.5
100
1 036.8
74.9
346.7
25.1
45
3.3
86.5
6.3
123.8
8.9
222.9
16.1
12.4
0.9
-0.3
-0.02
235
17
35.6
2.6
178.1
12.9
0.19
960
1 441.8
100
1 049.2
72.8
392.6
27.2
50.8
3.5
116.5
8.1
159.8
11.1
232.9
16.2
16.4
1.1
-1.4
-0.1
246
17.1
31.6
2.2
197.3
13.7
0.21
960
1 314.7
100
1 009.5
76.8
305.2
23.2
39.6
3
72.6
5.5
127.5
9.7
177.7
13.5
-4.9
-0.4
-0.2
-0.02
172.6
13.1
24.5
1.9
136.7
10.4
0.14
960
1 374.6
100
1 059.9
77.1
314.7
22.9
48.6
3.5
105.5
7.7
152
11.1
162.7
11.8
3.7
0.3
8.3
0.6
149.5
10.9
23.2
1.7
112.3
8.2
0.11
1 024.9
1 510.1
100
1 157.1
76.6
353.1
23.4
51.3
3.4
94.7
6.3
152.2
10.1
200.8
13.3
15.3
1
-5
-0.3
211.1
14
30.9
2
161.7
10.7
0.17
951.1
1 382.8
100
1 095.4
79.2
287.4
20.8
—
0
134.3
9.7
139.6
10.1
147.8
10.7
45.7
3.3
-0.6
-0.04
187.8
13.6
16
1.2
159.1
11.5
0.17
943
1 108.6
100
908.2
81.9
200.5
18.1
—
0
103.5
9.3
107
9.7
93.5
8.4
-22.2
-2.003
-0.9
-0.08
70.4
6.4
15.8
1.4
47.2
4.3
0.05
987.4
1 023.1
848.7
174.4
—
117.9
107.6
66.8
-3.8
5.2
62.3
8.3
48.3
0.05
980
968.2
834.1
134.2
—
91.3
91.8
42.3
2.2
—
44.3
8.1
33.4
0.04
800.2
870.7
737.8
132.9
—
86.1
94.2
38.7
7
-1.1
44.6
0.3
41
0.05
800.2
632.4
552.4
80
—
60.5
61.7
18.3
12
1.2
31.5
5.6
20.9
0.03
800.2
635.3
552
83.2
—
73.9
72.7
10.6
23.3
1.2
35.2
6.3
24.5
0.03
800.2
519.8
466.1
53.7
—
62.7
63.3
-9.6
22.4
13.7
26.4
-7.7
28.9
0.04
800.2
488.9
414.8
74
—
60.3
58.5
15.6
24.9
0.8
41.3
6.6
27.9
0.03
800.2
561.4
479.5
82
—
63.2
62
19.9
18
0.2
38.1
6.2
28.4
0.04
800.2
784.9
665.9
119
—
86.5
89.1
29.9
26.2
1.5
59.1
9.4
45.8
0.06
800.2
753.6
634.4
119.2
—
72.2
75.7
43.6
27.2
2.8
73.6
-1.1
69.2
0.09
800.2
694.8
600
94.8
—
68.9
60.3
34.5
18.1
1.2
53.8
2.8
44.9
0.06
800.2
689.7
571.7
118.1
—
72.2
79.5
38.5
15.2
6.7
60.8
10.5
46.1
0.06
800.2
838.7
689.8
148.9
—
87.8
81.6
67.3
11.6
2.8
81.7
13.4
58.3
0.07
800.2
921.4
763.7
157.7
—
88.8
89.6
68.1
8.1
9.2
85.3
-2.8
77
0.1
800.2
1 031.6
864.6
167
—
89.6
95.9
71.1
6
0.1
77.1
11
57.4
0.07
800.2
984.8
815.4
169.4
—
98.3
102.8
66.6
4
0.6
71.2
11.1
53.2
0.07
800.2
1 061.7
882.9
178.8
—
119.9
136
42.8
6.9
18.4
68
11.9
45.1
0.06
800.2
1 057.7
878.3
179.3
—
90.4
92.7
86.6
0.7
1.6
89
-5.5
81.3
0.1
800.2
984.6
832.9
151.7
—
95.6
98.4
53.3
11.3
1.9
66.4
8.9
53.9
0.07
800.2
884
720.8
163.2
—
90.4
99.7
63.5
-2.2
0.2
61.5
10.5
46.6
0.06
800.2
818.4
661.7
156.6
—
100.5
94.9
61.8
4.4
8.2
74.4
16.9
50.4
0.06
800.2