Shandong Sinobioway Statements
00
Shandong Sinobioway 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
129.18
25.647
103.53
9.958
108.89
113.53
-9.999
105.95
-0.978
94.104
4.723
83.471
0.127
659.74
133.56
27.673
105.89
20.416
128.01
156.33
-50.435
27.098
-0.652
-29.963
-0.488
-32.251
-0.049
659.74
75.603
100
15.549
20.6
60.054
79.4
8.328
11
77.508
102.5
85.226
112.7
-25.172
-33.3
3.735
4.9
-0.309
-0.4
-21.455
-28.4
-0.076
-0.1
-21.506
-28.4
-0.033
659.74
81.551
100
14.149
17.3
67.403
82.7
7.642
9.4
99.888
122.5
117.19
143.7
-49.783
-61.04
10.754
13.2
-19.534
-24
-58.472
-71.7
10.46
12.8
-79.14
-97.04
-0.12
659.74
87.884
100
18.175
20.7
69.709
79.3
7.745
8.8
117.1
133.2
124.43
141.6
-54.722
-62.3
92.881
105.7
-0.715
-0.8
37.404
42.6
-1.417
-1.6
40.494
46.1
0.061
659.74
100.26
100
21.317
21.3
78.941
78.7
6.771
6.8
115.29
115
117.96
117.7
-39.021
-38.9
66.213
66
-0.709
-0.7
26.483
26.4
2.011
2
22.122
22.1
0.034
659.74
87.387
100
29.03
33.2
58.357
66.8
5.131
5.9
89.061
101.9
91.359
104.5
-33.002
-37.8
40.301
46.1
0.011
0.01
7.31
8.4
2.539
2.9
1.835
2.1
0.003
659.74
86.921
100
25.318
29.1
61.603
70.9
17.719
20.4
121.24
139.5
132.5
152.4
-70.892
-81.6
-9.879
-11.4
6.299
7.2
-74.624
-85.9
-2.601
-3
-76.451
-88
-0.116
659.74
91.467
100
19.669
21.5
71.798
78.5
3.361
3.7
105.16
115
107.7
117.8
-35.905
-39.3
243.86
266.6
-0.222
-0.2
207.74
227.1
-0.839
-0.9
209.53
229.1
0.318
659.74
141.76
100
30.411
21.5
111.35
78.5
8.973
6.3
163
115
165.63
116.8
-54.28
-38.3
179.45
126.6
-0.484
-0.3
124.68
88
6.434
4.5
113.53
80.1
0.172
659.74
82.6
100
17.3
20.9
65.3
79.1
8.4
10.2
90.3
109.3
97.4
117.9
-32.1
-38.9
53
64.2
-0.1
-0.1
20.8
25.2
-3.1
-3.8
24.4
29.5
0.04
659.7
85.8
100
24.2
28.2
61.6
71.8
12.1
14.1
126.8
147.8
155.4
181.1
-93.8
-109.3
42.4
49.4
-6.2
-7.2
-80.3
-93.6
14.7
17.1
-89.9
-104.8
-0.14
659.7
55.1
100
12.5
22.7
42.6
77.3
13.9
25.2
85.6
155.4
97.9
177.7
-55.3
-100.4
36
65.3
-0.1
-0.2
-19.4
-35.2
-3.8
-6.9
-13.6
-24.7
-0.02
659.7
34.1
100
6.4
18.8
27.6
80.9
11
32.3
113.6
333.1
123.7
362.8
-96
-281.5
38.5
112.9
0.7
2.1
-56.8
-166.6
-17.9
-52.5
-29.5
-86.5
-0.04
659.7
101.9
100
17.8
17.5
84.1
82.5
12.3
12.1
100.2
98.3
109.8
107.8
-25.7
-25.2
-19.1
-18.7
-0.4
-0.4
-45.2
-44.4
3.5
3.4
-62.8
-61.6
-0.1
659.9
133.2
100
22.4
16.8
110.8
83.2
14.2
10.7
146.3
109.8
152.6
114.6
-41.8
-31.4
60
45
-1.8
-1.4
16.5
12.4
0.9
0.7
14.1
10.6
0.02
659.6
134.8
100
18.1
13.4
116.8
86.6
9.7
7.2
127
94.2
135.6
100.6
-18.8
-13.9
44.5
33
—
0
25.6
19
-0.4
-0.3
23.7
17.6
0.04
659.2
173.4
100
23.4
13.5
150
86.5
20.4
11.8
138.4
79.8
162.1
93.5
-12.1
-7
54.5
31.4
-0.1
-0.06
42.3
24.4
1
0.6
38.6
22.3
0.06
659.7
126.2
100
17.6
13.9
108.6
86.1
10.4
8.2
103.2
81.8
112.7
89.3
-4.1
-3.2
-3.2
-2.5
-0.3
-0.2
-7.6
-6.02
2.2
1.7
-12.9
-10.2
-0.02
659.7
171.7
100
22.9
13.3
148.8
86.7
22.3
13
181.1
105.5
388.3
226.2
-239.5
-139.5
124.5
72.5
-1.3
-0.8
-116.7
-68
-6.1
-3.6
-116.3
-67.7
-0.18
659.1
199.1
100
29.1
14.6
170
85.4
9.9
5
130.9
65.7
141
70.8
29
14.6
-11.3
-5.7
-1.1
-0.6
16.8
8.4
8.7
4.4
7
3.5
0.01
659.7
146.6
100
29.2
19.9
117.4
80.1
—
0
117.9
80.4
115.2
78.6
2.2
1.5
-81.3
-55.5
0.5
0.3
-78.2
-53.3
0.2
0.1
-76.8
-52.4
-0.12
659.7
147.1
100
25.6
17.4
121.5
82.6
—
0
98.9
67.2
97.1
66
24.5
16.7
64.1
43.6
0.1
0.07
88.7
60.3
6.5
4.4
82.4
56
0.12
659.7
401.1
57.3
343.8
—
144.5
144.4
199.4
-40.8
-4.4
154.3
37
116.1
0.18
659.7
231.1
53.7
177.4
—
121.1
121.9
55.4
50.2
1.9
107.5
9.8
95.5
0.14
659.7
259.3
72.1
187.2
—
134.2
132.9
54.3
56.3
0.2
110.9
11.8
99.5
0.15
659.7
271
83.5
187.5
—
105.1
109.1
78.4
13.4
1.1
92.9
14.8
77.2
0.12
659.7
389.6
98.2
291.4
—
160.7
161.8
129.5
16.7
5.3
149.6
-8.5
147.8
0.22
659.7
323.9
72.2
251.7
—
129.7
134.1
117.5
17.8
-4.8
130.6
18.8
117
0.18
659.7
293.8
70.7
223.1
—
134.8
133.5
89.6
-8.8
7.9
88.7
16
74.6
0.11
659.7
257.6
68.4
189.2
—
102.5
105
84.2
2.6
0.9
87.6
13.8
78.3
0.12
659.7
354.3
85.9
268.4
—
154.5
158.5
109.9
7.4
1.6
118.9
16.1
104.2
0.45
229.1
182.9
23.6
159.3
—
95.9
93.7
65.6
-2.4
3.2
66.5
10.9
58.7
0.21
281.5
160.8
20.3
140.5
—
92.8
96
44.5
4.2
0.6
49.3
7
45.3
0.2
229.1
160.2
16.6
143.6
—
89.4
92.5
51.1
-4.3
0.4
47.2
7.6
42
0.18
229.1
202.8
21.3
181.5
—
113.9
113.9
67.6
-0.1
1.6
69.2
8
58.9
0.45
131.4
170.5
24.7
145.7
—
98.4
98.4
47.4
4.7
-1.4
50.7
7.5
44.3
0.16
281.5
165
-19.7
184.6
—
129.4
132.6
52.1
3.6
45.1
99.1
8.2
95.3
0.34
284.6
86.1
49.2
36.9
—
8.1
8.3
28.6
2.7
—
31.3
4.8
26.5
0.09
281.5
95
56.7
38.3
—
12.3
13.7
24.6
1.6
-0.2
26
3.7
22.3
0.08
281.5
72.2
41.9
30.3
—
9.8
9.6
20.7
2.2
0.1
23
3.3
19.7
0.07
280.9
75.4
40.3
35.1
—
10.6
10.2
24.9
2.1
1
28
4.3
23.7
0.14
173.2
74.5
42
32.5
—
8.3
9.1
23.5
2.7
—
26.2
3.9
22.3
0.08
281.5
67
40.6
26.5
—
12.1
11.9
14.5
6.3
0.3
21.1
3.1
18
0.06
281.5