Xilong Statements
00
Xilong 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
2 121.1
2 008.31
112.78
23.459
58.641
75.976
36.808
-18.495
-0.949
17.344
0.059
16.944
0.029
585.22
1 732.3
100
1 622.82
93.7
109.49
6.3
29.696
1.7
50.428
2.9
88.487
5.1
20.999
1.2
-16.45
-0.9
-0.434
-0.03
4.314
0.2
1.465
0.08
2.52
0.1
0.004
585.22
1 937.79
100
1 825.71
94.2
112.08
5.8
13.057
0.7
61.859
3.2
75.735
3.9
36.342
1.9
-25.499
-1.3
-0.061
-0.003
10.782
0.6
0.518
0.03
10.033
0.5
0.017
585.22
742.94
100
679.57
91.5
63.37
8.5
17.744
2.4
52.445
7.1
71.294
9.6
-7.924
-1.07
-5.777
-0.8
0.436
0.06
-13.415
-1.8
1.12
0.2
-12.367
-1.7
-0.021
585.22
2 017.32
100
1 915.98
95
101.34
5
9.728
0.5
55.55
2.8
61.973
3.1
39.37
2
-12.743
-0.6
-0.928
-0.05
25.699
1.3
1.036
0.05
24.468
1.2
0.042
585.22
1 584.8
100
1 454.27
91.8
130.53
8.2
46.885
3
53.825
3.4
106.73
6.7
23.8
1.5
-24.737
-1.6
0.076
0.005
-0.872
-0.05
6.54
0.4
-7.809
-0.5
-0.013
585.22
1 838.14
100
1 709.14
93
129.01
7
16.11
0.9
73.481
4
94.686
5.2
34.321
1.9
58.225
3.2
-1.24
-0.07
91.323
5
7.365
0.4
83.755
4.6
0.143
585.22
1 978.3
100
1 812.49
91.6
165.81
8.4
36.416
1.8
58.841
3
116.85
5.9
48.959
2.5
17.442
0.9
-0.999
-0.05
65.007
3.3
2.128
0.1
47.252
2.4
0.082
574.37
1 627.36
100
1 501.9
92.3
125.46
7.7
33.605
2.1
57.297
3.5
88.457
5.4
37.002
2.3
-16.614
-1.02
0.289
0.02
20.677
1.3
-7
-0.4
24.894
1.5
0.043
585.22
1 650.65
100
1 544.72
93.6
105.93
6.4
31.041
1.9
46.174
2.8
68.393
4.1
37.542
2.3
90.178
5.5
0.089
0.005
128.15
7.8
12.63
0.8
117.89
7.1
0.201
585.22
1 581.4
100
1 437.2
90.9
144.2
9.1
17.9
1.1
97.7
6.2
112.4
7.1
31.7
2
-16.9
-1.07
-1.1
-0.07
13.4
0.8
1.6
0.1
13.8
0.9
0.02
585.2
1 739.4
100
1 651.6
95
87.8
5
44.5
2.6
-12.8
-0.7
50.2
2.9
37.7
2.2
4.4
0.3
-5.2
-0.3
34.3
2
11.8
0.7
13.6
0.8
0.02
585.2
1 225.8
100
1 093.6
89.2
132.3
10.8
22.1
1.8
84.9
6.9
106.8
8.7
25.4
2.1
-7.5
-0.6
1.6
0.1
17.5
1.4
1.7
0.1
17.4
1.4
0.03
585.2
1 968.4
100
1 836.1
93.3
132.3
6.7
20.4
1
110.9
5.6
126.9
6.4
5.3
0.3
-18.5
-0.9
-1
-0.05
34.5
1.8
1.7
0.09
32.8
1.7
0.06
585.2
1 309.5
100
1 196.5
91.4
113
8.6
15.7
1.2
78.4
6
98.1
7.5
14.9
1.1
-19.5
-1.5
-0.2
-0.02
-5.1
-0.4
2.4
0.2
-7
-0.5
-0.01
585.2
1 004.8
100
866.2
86.2
138.7
13.8
28.4
2.8
57.6
5.7
100
10
38.6
3.8
-19.5
-1.9
0.5
0.05
23.2
2.3
5.8
0.6
15.6
1.6
0.03
585.2
710.4
100
595
83.8
115.4
16.2
17.2
2.4
75.5
10.6
90.4
12.7
25
3.5
-13.1
-1.8
-5.2
-0.7
6.6
0.9
1.1
0.2
7.9
1.1
0.01
585.2
688.5
100
542.8
78.8
145.7
21.2
23.8
3.5
83.7
12.2
85.3
12.4
60.4
8.8
-16.9
-2.5
-1.1
-0.2
42.3
6.1
6.9
1
34.1
5
0.06
585.2
934
100
815.2
87.3
118.8
12.7
18.2
1.9
78.7
8.4
126.6
13.6
-7.8
-0.8
-18.3
-2
0.2
0.02
-26
-2.8
-2.5
-0.3
-19.1
-2.04
-0.03
585.2
760
100
608.5
80.1
151.5
19.9
29.2
3.8
75.6
9.9
131.4
17.3
20.2
2.7
-23.3
-3.07
-4.7
-0.6
-7.7
-1.01
-2.6
-0.3
-5.7
-0.8
-0.01
596.9
869.2
100
741.1
85.3
128.2
14.7
17.5
2
74.9
8.6
83.9
9.7
44.2
5.1
-18.8
-2.2
3.6
0.4
28.6
3.3
1
0.1
29.9
3.4
0.05
585.2
957
100
830
86.7
127
13.3
—
0
92.7
9.7
99.4
10.4
27.6
2.9
14.2
1.5
0.8
0.08
39.1
4.1
5
0.5
36.9
3.9
0.06
585.2
768.8
100
651.4
84.7
117.4
15.3
—
0
101.7
13.2
108.4
14.1
9.1
1.2
0.3
0.04
-0.4
-0.05
8.9
1.2
2.3
0.3
9.4
1.2
0.02
585.2
916.3
100
784.5
85.6
131.8
14.4
21.4
2.3
77.9
8.5
95.3
10.4
36.5
4
-2
-0.2
-4.8
-0.5
29.7
3.2
4.5
0.5
26.8
2.9
0.05
585.2
802
100
691.5
86.2
110.6
13.8
14.9
1.9
60.9
7.6
72.4
9
38.1
4.8
-5
-0.6
0.3
0.04
33.3
4.2
5.4
0.7
27.8
3.5
0.05
585.2
863.7
100
757.3
87.7
106.3
12.3
—
0
85.5
9.9
89
10.3
17.3
2
15
1.7
-2.7
-0.3
29.8
3.5
3.6
0.4
28.5
3.3
0.05
585.2
723.2
100
629.3
87
93.9
13
—
0
85.1
11.8
87.5
12.1
6.4
0.9
-3.8
-0.5
2
0.3
4.5
0.6
1.3
0.2
6.7
0.9
0.01
585.2
1 183.4
100
1 077.8
91.1
105.6
8.9
—
0
90.7
7.7
94.9
8
10.8
0.9
-4
-0.3
1.7
0.1
7.8
0.7
0.2
0.02
14.3
1.2
0.02
585.2
651.4
100
546.6
83.9
104.8
16.1
—
0
75
11.5
74.8
11.5
29.9
4.6
-0.4
-0.06
2.7
0.4
31.8
4.9
5.8
0.9
27.2
4.2
0.05
585.2
607.7
100
491.1
80.8
116.6
19.2
—
0
72
11.8
73.3
12.1
43.3
7.1
5.4
0.9
2
0.3
50.3
8.3
8.8
1.4
39.2
6.5
0.07
585.2
485.9
100
387
79.6
98.9
20.4
—
0
74.4
15.3
79.2
16.3
19.7
4.1
0.4
0.08
0.7
0.1
20.7
4.3
5.2
1.1
16.1
3.3
0.03
585.2
896.2
100
781.7
87.2
114.5
12.8
—
0
69.8
7.8
85.2
9.5
29.2
3.3
-2.2
-0.2
1.9
0.2
28.9
3.2
7.4
0.8
17.4
1.9
0.03
539.1
541.1
100
441.3
81.6
99.8
18.4
—
0
66.1
12.2
67.1
12.4
32.7
6
-2.9
-0.5
2
0.4
31.5
5.8
5.8
1.1
25.8
4.8
0.05
536.9
572.3
100
461.3
80.6
111.1
19.4
—
0
66.5
11.6
70.7
12.4
40.4
7.1
5
0.9
-0.7
-0.1
44.3
7.7
7.8
1.4
34.7
6.1
0.07
500
503.9
100
416.7
82.7
87.3
17.3
—
0
70.1
13.9
69.5
13.8
17.8
3.5
-3.9
-0.8
2.3
0.5
16
3.2
3
0.6
12.9
2.6
0.03
500
606.3
100
501.1
82.6
105.2
17.4
—
0
71.3
11.8
75.9
12.5
29.2
4.8
-5.1
-0.8
1.2
0.2
25
4.1
4.5
0.7
18.9
3.1
0.04
500
531.4
100
436.4
82.1
95
17.9
—
0
65.3
12.3
69.8
13.1
25.2
4.7
-2.4
-0.5
-0.4
-0.08
22.2
4.2
3.9
0.7
17.3
3.3
0.03
500
560.5
100
472.8
84.4
87.8
15.7
—
0
52
9.3
54.8
9.8
33
5.9
-4.8
-0.9
5.7
1
33.8
6
5.8
1
27
4.8
0.05
500
499.8
100
418.6
83.8
81.1
16.2
—
0
66.7
13.3
66.1
13.2
15
3
1.3
0.3
2.1
0.4
18.2
3.6
3.5
0.7
14.3
2.9
0.03
500
644.8
100
571.6
88.6
73.3
11.4
—
0
48.6
7.5
55.8
8.7
17.4
2.7
-4.1
-0.6
2.1
0.3
14.2
2.2
3.7
0.6
10.7
1.7
0.02
500
555.8
100
497.8
89.6
57.9
10.4
—
0
50.4
9.1
52.1
9.4
5.8
1
1.5
0.3
1.7
0.3
9.1
1.6
0.3
0.05
9
1.6
0.02
500