Baoding Statements
00
Baoding 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
786.38
695.7
90.675
36.524
37.638
79.876
10.799
-10.734
0.489
0.65
-2.654
3.413
0.008
428.27
645.63
601.89
43.738
30.155
22.744
63.223
-19.485
-32.626
137.2
85.795
-3.059
95.383
0.207
461.04
609.98
100
571.15
93.6
38.833
6.4
27.435
4.5
32.952
5.4
53.514
8.8
-14.681
-2.4
-18.101
-3
-0.079
-0.01
-33.271
-5.5
-0.208
-0.03
-28.134
-4.6
-0.065
435.61
852.84
100
802.82
94.1
50.019
5.9
37.523
4.4
45.141
5.3
91.491
10.7
-41.472
-4.9
-13.26
-1.6
-9.999
-1.2
-64.774
-7.6
-11.289
-1.3
-42.936
-5.03
-0.39
110.08
332.26
100
293.61
88.4
38.651
11.6
14.943
4.5
19.88
6
33.146
10
5.505
1.7
-3.74
-1.1
-0.1
-0.03
1.665
0.5
-1.185
-0.4
2.452
0.7
0.006
435.61
108.49
100
91.142
84
17.349
16
3.609
3.3
9.059
8.4
15.26
14.1
2.089
1.9
2.217
2
-0.185
-0.2
4.121
3.8
-0.246
-0.2
4.367
4
0.014
306.23
86.976
100
76.986
88.5
9.99
11.5
2.762
3.2
7.86
9
10.72
12.3
-0.73
-0.8
2.175
2.5
-0.051
-0.06
1.477
1.7
-0.164
-0.2
1.641
1.9
0.005
306.23
97.723
100
90.903
93
6.82
7
4.973
5.1
13.983
14.3
17.988
18.4
-11.168
-11.4
7.204
7.4
1.518
1.6
-1.201
-1.2
0.127
0.1
-1.328
-1.4
-0.004
306.23
84.456
100
75.631
89.6
8.825
10.4
4.357
5.2
6.041
7.2
9.249
11
-0.424
-0.5
2.398
2.8
-0.245
-0.3
1.808
2.1
0.308
0.4
1.5
1.8
0.005
306.23
97.346
100
81.253
83.5
16.093
16.5
3.605
3.7
6.227
6.4
16.361
16.8
-0.268
-0.3
3.762
3.9
-0.233
-0.2
3.261
3.4
-0.462
-0.5
3.724
3.8
0.012
306.23
73.6
100
64.1
87.1
9.5
12.9
2.4
3.3
6.1
8.3
7.5
10.2
2
2.7
0.8
1.1
-0.2
-0.3
2.6
3.5
0.1
0.1
2.5
3.4
0.01
306.2
100.4
100
82.3
82
18.1
18
5.5
5.5
7.8
7.8
14.4
14.3
3.7
3.7
8.6
8.6
-13.6
-13.5
-1.4
-1.4
-1.5
-1.5
0.1
0.1
—
306.2
114.9
100
96.6
84.1
18.3
15.9
3.3
2.9
9.8
8.5
11.9
10.4
6.4
5.6
-3
-2.6
—
0
3.4
3
-0.1
-0.09
3.5
3
0.01
306.2
98.7
100
87.1
88.2
11.6
11.8
2.5
2.5
8.1
8.2
11.8
12
-0.2
-0.2
1.3
1.3
0.8
0.8
2.1
2.1
-0.6
-0.6
2.6
2.6
0.01
306.2
52.7
100
46.6
88.4
6.2
11.8
2.2
4.2
5.8
11
6.6
12.5
-0.4
-0.8
2.1
4
0.1
0.2
1.5
2.8
0.2
0.4
1.3
2.5
—
306.2
90
100
72.3
80.3
17.7
19.7
5.4
6
15.9
17.7
22.4
24.9
-4.7
-5.2
3.9
4.3
0.1
0.1
-0.7
-0.8
-0.7
-0.8
0.1
0.1
—
306.2
93.2
100
79.6
85.4
13.6
14.6
3.2
3.4
8.3
8.9
10.2
10.9
3.4
3.6
2.2
2.4
—
0
5.6
6
0.3
0.3
5.3
5.7
0.02
306.2
91.2
100
78.8
86.4
12.4
13.6
2
2.2
5
5.5
6.9
7.6
5.5
6
30
32.9
0.1
0.1
35.6
39
-0.2
-0.2
35.8
39.3
0.12
306.2
66
100
54.2
82.1
11.8
17.9
2.5
3.8
7.1
10.8
9.1
13.8
2.7
4.1
12.6
19.1
—
0
15.3
23.2
0.4
0.6
14.9
22.6
0.05
306.2
92.1
100
68.5
74.4
23.6
25.6
4.5
4.9
12.9
14
17.9
19.4
5.8
6.3
-7
-7.6
1.5
1.6
0.3
0.3
-3.2
-3.5
3.5
3.8
0.01
280.3
79.5
100
65.3
82.1
14.3
18
4.3
5.4
10.6
13.3
10.8
13.6
3.4
4.3
1.5
1.9
-1.6
-2.01
3.3
4.2
0.7
0.9
2.6
3.3
0.01
263.1
78.9
100
65.6
83.1
13.3
16.9
4.5
5.7
6.3
8
10.7
13.6
2.6
3.3
18
22.8
-0.8
-1.01
19.8
25.1
2.3
2.9
17.5
22.2
0.06
306.2
60.3
100
46.9
77.8
13.4
22.2
—
0
10.6
17.6
8.6
14.3
4.8
8
0.2
0.3
0.8
1.3
5.9
9.8
0.9
1.5
5.1
8.5
0.02
306.2
64.7
50.6
14.1
—
23.6
269.7
-255.6
106.5
24.3
-124.1
7.5
-131.6
-0.47
281.8
61.5
47.7
13.8
—
3
13.8
—
1.9
2.2
4.1
-0.7
4.8
0.02
322.1
68.3
53.5
14.8
—
13.9
12.6
2.2
-1.3
1.2
2.1
0.5
1.6
0.01
300
44.1
41.5
2.5
—
12.4
13.2
-10.6
-3.2
1.1
-10.4
-0.5
-9.9
-0.03
300
43.6
42
1.7
—
18.9
123
-121.3
-3.2
1.9
-122.5
-1.3
-121.2
-0.4
300
39.7
39
0.7
—
13.4
13.6
-12.9
-4.2
-3.4
-20.5
-0.1
-20.4
-0.07
300
59.2
54.6
4.6
—
15.1
15
-10.4
-4.5
2.6
-12.4
—
-12.4
-0.04
300
37.7
37.3
0.4
—
10.7
9.8
-9.4
-4.4
1
-12.8
0.1
-12.8
-0.04
300
80.4
66.7
13.7
—
21.2
20.3
-6.6
-4.1
5
-5.7
-2.1
-3.6
-0.01
300
91
72.1
18.9
—
13.2
13.9
5
-4.4
1.7
2.3
0.1
2.2
0.01
300
84.2
69.9
14.3
—
10.6
10.8
3.5
-0.6
2.2
5
0.8
4.2
0.01
300
68.4
57
11.4
—
9.4
10.5
0.9
—
0.7
1.7
0.2
1.5
—
300
98.7
84.1
14.7
—
13.5
12.3
2.3
-0.5
2.5
4.3
0.2
4
0.01
300
94.4
80.5
13.9
—
10.4
10.5
3.4
0.7
0.7
4.7
0.6
4.1
0.01
300
70.8
59.9
10.9
—
9.8
8.7
2.2
0.8
0.6
3.6
0.5
3.2
0.01
300
60.5
50.6
9.8
—
7.7
8.7
1.2
0.5
1.7
3.4
0.5
2.9
0.01
300
61.8
53.9
7.9
—
10.3
11.1
-3.1
1.1
4.7
2.6
-0.2
2.9
0.01
300
65
52.8
12.2
—
9.5
11.3
1
0.7
0.5
2.2
0.1
2.2
0.01
431.3
43.6
34.9
8.7
—
7.8
8.5
0.1
1.8
0.1
2.1
0.1
2
0.01
300
45.9
34.1
11.8
—
6.4
6.8
5
1
0.3
6.3
1.2
5.1
0.02
300
67.4
51.2
16.2
—
10.4
10.8
5.4
0.8
3.3
9.5
1.4
8.1
0.03
300