Fujian Minfa Statements
00
Fujian Minfa 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
664.48
100
628.77
94.6
35.715
5.4
10.509
1.6
19.552
2.9
28.705
4.3
7.011
1.1
0.919
0.1
-0.005
-0.0008
7.924
1.2
1.372
0.2
6.125
0.9
0.007
938.63
743.75
100
699.59
94.1
44.151
5.9
11.244
1.5
19.961
2.7
30.706
4.1
13.445
1.8
2.917
0.4
0.002
0.0002
16.382
2.2
2.889
0.4
13.431
1.8
0.014
938.63
559.56
100
528.66
94.5
30.895
5.5
9.173
1.6
11.519
2.1
20.252
3.6
10.643
1.9
1.264
0.2
0.074
0.01
11.981
2.1
2.195
0.4
9.671
1.7
0.01
938.63
869.47
100
805.92
92.7
63.55
7.3
12.145
1.4
38.317
4.4
49.416
5.7
14.135
1.6
-2.293
-0.3
-0.279
-0.03
11.565
1.3
0.477
0.05
10.632
1.2
0.011
938.63
733.82
100
692.47
94.4
41.355
5.6
12.22
1.7
21.442
2.9
31.711
4.3
9.643
1.3
-1.664
-0.2
-1.992
-0.3
5.978
0.8
0.739
0.1
4.692
0.6
0.005
938.63
775.33
100
721.3
93
54.031
7
10.781
1.4
21.222
2.7
30.813
4
23.217
3
0.265
0.03
-2.182
-0.3
21.3
2.7
2.537
0.3
18.592
2.4
0.02
938.63
412.67
100
385.61
93.4
27.062
6.6
6.175
1.5
3.685
0.9
8.812
2.1
18.25
4.4
0.781
0.2
-0.012
-0.003
19.028
4.6
3.073
0.7
16.005
3.9
0.017
938.63
863.14
100
796.31
92.3
66.834
7.7
9.611
1.1
42.73
5
52.392
6.1
14.442
1.7
-3.711
-0.4
-4.107
-0.5
6.505
0.8
-2.998
-0.3
9.323
1.1
0.01
938.63
604.66
100
555.87
91.9
48.787
8.1
7.827
1.3
21.845
3.6
28.388
4.7
20.398
3.4
1.458
0.2
0.038
0.006
21.894
3.6
3.414
0.6
18.547
3.1
0.02
938.63
499.72
100
455.43
91.1
44.29
8.9
7.057
1.4
15.314
3.1
21.833
4.4
22.458
4.5
0.708
0.1
0.954
0.2
24.119
4.8
4.266
0.9
19.956
4
0.021
938.63
276.1
100
256.2
92.8
19.9
7.2
5
1.8
7.1
2.6
9.3
3.4
10.6
3.8
1.8
0.7
-0.3
-0.1
12.1
4.4
1.8
0.7
10.4
3.8
0.01
938.6
498.8
100
455.7
91.4
43.1
8.6
6.9
1.4
28.8
5.8
34.3
6.9
8.8
1.8
-0.3
-0.06
-3
-0.6
5.4
1.1
0.3
0.06
5.3
1.1
0.01
790.2
442.7
100
398.8
90.1
43.9
9.9
5.2
1.2
16.3
3.7
15.7
3.5
28.1
6.3
2.6
0.6
—
0
30.7
6.9
4.7
1.1
26.1
5.9
0.03
988.1
455
100
406.7
89.4
48.3
10.6
6.4
1.4
16.7
3.7
18.4
4
29.9
6.6
1.4
0.3
-0.2
-0.04
31.1
6.8
4.2
0.9
27
5.9
0.03
988.1
196.8
100
182.4
92.7
14.4
7.3
3.9
2
6.2
3.2
9.5
4.8
4.8
2.4
0.4
0.2
—
0
5.2
2.6
0.8
0.4
4.4
2.2
—
988.1
473.5
100
423.2
89.4
50.3
10.6
5.4
1.1
39.1
8.3
43.9
9.3
6.4
1.4
7
1.5
-1.9
-0.4
11.5
2.4
0.2
0.04
10.5
2.2
0.01
1 009.8
394.5
100
356.2
90.3
38.3
9.7
4.9
1.2
20.6
5.2
21.4
5.4
16.9
4.3
6.7
1.7
-0.9
-0.2
22.7
5.8
3.4
0.9
19.6
5
0.02
988.1
349.3
100
309.7
88.7
39.6
11.3
5
1.4
18.2
5.2
26.7
7.6
12.9
3.7
1.5
0.4
-0.2
-0.06
14.2
4.1
2.2
0.6
12.7
3.6
0.01
988.1
246
100
224.8
91.4
21.2
8.6
4.9
2
16.8
6.8
15.7
6.4
5.5
2.2
-0.7
-0.3
-0.1
-0.04
4.7
1.9
1.2
0.5
4.3
1.7
—
988.1
444.7
100
394.2
88.6
50.5
11.4
6.3
1.4
25
5.6
34.2
7.7
16.3
3.7
-1.7
-0.4
0.2
0.04
14.7
3.3
2.4
0.5
13.1
2.9
0.01
988.1
363.7
100
328.6
90.3
35.1
9.7
6.4
1.8
16.7
4.6
22.9
6.3
12.2
3.4
2.6
0.7
—
0
14.9
4.1
3.9
1.1
11.5
3.2
0.01
988.1
379.4
100
352.3
92.9
27.2
7.2
—
0
18.9
5
24.4
6.4
2.8
0.7
4
1.1
-0.1
-0.03
6.7
1.8
0.1
0.03
7.1
1.9
0.01
988.1
238.3
100
224.6
94.3
13.7
5.7
—
0
12.9
5.4
8
3.4
5.6
2.3
-1.4
-0.6
—
0
4.3
1.8
0.4
0.2
4
1.7
—
988.1
386.8
347.7
39
—
23
26
13.1
5.7
-1.3
17.5
2.1
15.6
0.02
988.1
329.4
298.4
31
4.1
13.9
19.9
11.1
0.4
-0.3
11.2
1.6
9.8
0.01
988.1
294.9
270.7
24.3
—
19.8
18.2
6
1.2
-0.1
7.1
1.2
6.2
0.01
988.1
217.6
198
19.5
—
13.5
12.9
6.7
0.7
0.6
8
1.3
6.7
0.01
988.1
307
284.5
22.5
—
17.8
20.2
2.3
5.5
-0.9
7.5
1.2
6.8
—
1 770.6
277.2
255.1
22.2
—
15.8
16
6.2
0.2
-0.8
4.9
1.1
4.1
0.01
810.3
248.5
225.2
23.3
—
24.4
24.3
-1
2.3
0.8
2.1
0.2
2.1
—
859
209.5
187.6
21.9
—
15.2
15.6
6.3
-1.1
0.1
5.4
0.8
4.8
0.01
859
303
294.7
8.3
—
8.7
7.7
0.6
-2.1
0.5
-1.1
-0.1
-0.8
—
859
320.7
297.2
23.5
—
18.2
19.3
4.1
1.1
0.1
5.3
0.7
4.8
0.01
954.1
284.8
260
24.8
—
25.1
24.8
—
3.6
2
5.6
0.5
5.2
0.01
859
235.2
217.8
17.4
—
12.7
10.4
7
3.7
1
11.7
2
9.9
0.01
859
404.3
376.3
28
—
18.3
21.5
6.5
3.1
-1.7
7.9
1.2
6.9
0.01
859
381.6
350.3
31.4
—
15.2
15.2
16.1
-0.5
-1.1
14.5
4
10.5
0.01
859
299.5
273.8
25.7
—
13.3
13.7
12
-4.4
0.3
8
0.5
7.5
0.01
924.3
231.3
213.2
18.2
—
10
10.2
7.9
2.4
1.7
12
1.7
10.4
0.01
859
337.6
320
17.6
—
14.4
15.1
2.5
1.3
-1.3
2.6
-0.4
3.1
—
859
322
294.3
27.7
—
10.9
11.5
16.2
3
4.2
23.3
3.7
19.7
0.02
893.7
252.7
227.6
25.1
—
10.7
10.5
14.6
0.4
0.6
15.6
2.8
12.8
0.01
859
243.9
229
14.9
—
8.4
7.2
7.7
3
2.1
12.7
2.2
10.6
0.01
859
323
311
12
—
9.6
11.8
0.2
1.8
-1.5
0.5
0.3
0.2
—
859