Kangda New Statements
00
Kangda New 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
705.36
100
546.31
77.5
159.05
22.5
49.069
7
92.829
13.2
139.13
19.7
19.923
2.8
-15.877
-2.3
-0.095
-0.01
4.13
0.6
2.005
0.3
-3.753
-0.5
-0.013
294.45
648.77
100
525.81
81
122.96
19
34.095
5.3
67.553
10.4
96.338
14.8
26.621
4.1
-15.513
-2.4
44.807
6.9
57.178
8.8
4.569
0.7
50.891
7.8
0.165
307.91
630.94
100
545.52
86.5
85.424
13.5
32.534
5.2
65.982
10.5
96.44
15.3
-11.016
-1.7
-11.416
-1.8
-0.154
-0.02
-22.586
-3.6
0.576
0.09
-14.847
-2.4
-0.049
303.01
836.65
100
602
72
234.65
28
41.747
5
100.1
12
146.86
17.6
87.783
10.5
-6.944
-0.8
0.513
0.06
80.675
9.6
-2.036
-0.2
81.671
9.8
0.274
297.63
543.44
100
447.96
82.4
95.484
17.6
40.744
7.5
62.488
11.5
100.91
18.6
-5.427
-1
-9.395
-1.7
-0.345
-0.06
-15.171
-2.8
2.046
0.4
-19.085
-3.5
-0.069
275.71
487.61
100
415.31
85.2
72.292
14.8
20.119
4.1
42.496
8.7
60.517
12.4
11.775
2.4
-12.716
-2.6
-0.002
-0.0004
-0.942
-0.2
3.497
0.7
-4.276
-0.9
-0.018
243.79
598.66
100
522.47
87.3
76.191
12.7
23.809
4
58.332
9.7
81.734
13.7
-5.543
-0.9
-6.099
-1.02
-0.044
-0.007
-11.687
-2
-1.314
-0.2
-10.396
-1.7
-0.041
253.56
850.19
100
729.49
85.8
120.71
14.2
34.825
4.1
71.432
8.4
103.4
12.2
17.301
2
-5.971
-0.7
-0.32
-0.04
10.889
1.3
-9.207
-1.08
19.752
2.3
0.075
261.85
573.61
100
505.02
88
68.599
12
21.805
3.8
64.952
11.3
84.092
14.7
-15.493
-2.7
-10.45
-1.8
-0.052
-0.009
-25.995
-4.5
-0.019
-0.003
-25.506
-4.4
-0.105
243.57
461.17
100
389.23
84.4
71.944
15.6
23.242
5
44.806
9.7
62.097
13.5
9.847
2.1
-3.589
-0.8
-7.249
-1.6
-0.991
-0.2
1.62
0.4
-2.471
-0.5
-0.01
252.06
386.6
100
291.7
75.5
94.9
24.5
18.2
4.7
47.2
12.2
63.7
16.5
31.2
8.1
-4.3
-1.1
6.9
1.8
33.8
8.7
3.9
1
30.2
7.8
0.12
252.5
613.8
100
474
77.2
139.8
22.8
39.3
6.4
62.6
10.2
98.5
16
41.3
6.7
-3
-0.5
-7.8
-1.3
36.3
5.9
3.8
0.6
29.7
4.8
0.12
253.8
623.3
100
408.1
65.5
215.1
34.5
19.9
3.2
87.3
14
107.7
17.3
107.5
17.2
—
0
-1.1
-0.2
102.5
16.4
17.8
2.9
85.9
13.8
0.34
251.8
480
100
306.8
63.9
173.2
36.1
20.6
4.3
60.1
12.5
84.5
17.6
88.7
18.5
2.8
0.6
-1.6
-0.3
86.5
18
11.1
2.3
77.3
16.1
0.31
252.5
215
100
143.3
66.7
71.8
33.4
15.6
7.3
32.1
14.9
43.4
20.2
28.3
13.2
-0.5
-0.2
-0.8
-0.4
27
12.6
5
2.3
22.1
10.3
0.09
252.5
387.7
100
240
61.9
147.7
38.1
31.3
8.1
67.4
17.4
99.6
25.7
48.1
12.4
-0.2
-0.05
-0.2
-0.05
47.6
12.3
-1.6
-0.4
49.8
12.8
0.21
242.2
247.9
100
156.8
63.3
91.1
36.7
10.1
4.1
44.9
18.1
54.2
21.9
36.9
14.9
1.4
0.6
—
0
38.2
15.4
7
2.8
31.5
12.7
0.12
252.5
223.2
100
141.6
63.4
81.6
36.6
17.6
7.9
32.8
14.7
52.7
23.6
28.9
12.9
8.1
3.6
-0.1
-0.04
36.9
16.5
4.9
2.2
32.4
14.5
0.11
297.8
207.3
100
131.4
63.4
75.9
36.6
14.8
7.1
28.8
13.9
41.5
20
34.4
16.6
-0.1
-0.05
-0.2
-0.1
34
16.4
8
3.9
26.2
12.6
0.11
241.1
232.5
100
154.5
66.5
78
33.5
23.7
10.2
34.1
14.7
57.8
24.9
20.2
8.7
1.8
0.8
-0.6
-0.3
21.5
9.2
1.5
0.6
20.2
8.7
0.09
237.4
354.6
100
273.3
77.1
81.3
22.9
11.2
3.2
27.9
7.9
58.1
16.4
23.2
6.5
0.2
0.06
0.1
0.03
23.5
6.6
2.7
0.8
20.7
5.8
0.09
241.1
208.9
100
134.9
64.6
73.9
35.4
—
0
42.8
20.5
40.5
19.4
33.4
16
3.9
1.9
-0.9
-0.4
36.5
17.5
7.2
3.4
29.6
14.2
0.12
237.3
132.4
100
101.2
76.4
31.3
23.6
7.2
5.4
17.2
13
23.5
17.7
7.7
5.8
3.1
2.3
—
0
10.7
8.1
1
0.8
9.9
7.5
0.04
230.8
146.3
117.5
28.8
13.4
27.5
41
-12.2
3.3
0.2
-8.6
-3.1
-5.2
-0.02
230.8
156
122.3
33.7
8.5
21.9
32.2
1.5
5.3
5.9
12.7
1.8
10.9
0.05
230.8
128.3
94.2
34.1
—
27.5
21.3
12.8
3.7
0.6
17
2.6
14.4
0.06
230.8
119.2
72.9
46.3
—
20.9
22
24.3
0.6
0.7
25.6
1.9
23.7
0.1
230.8
148.6
102.3
46.3
—
30.4
35.6
10.7
-0.7
1.2
11.2
-4.2
15.4
0.07
206.1
150.6
102.2
48.3
—
25
24.3
24
-1.5
1.2
23.7
5.4
18.3
0.09
200
152.7
96.7
55.9
—
29.2
30.7
25.3
-0.5
1.8
26.5
7
19.5
0.1
200
142.3
87
55.2
—
19.6
20.9
34.4
-1.2
0.3
33.4
4
29.4
0.15
200
184.4
123.7
60.7
—
30.8
31.4
29.3
-1.2
0.3
27.9
3.6
24.3
0.12
200
190.1
126.5
63.6
—
26.6
30.3
33.2
-0.7
1.7
34.2
5.1
29.2
0.15
200
187.2
122
65.1
—
28.9
29.9
35.3
-0.4
0.1
35.1
6.2
28.9
0.14
200
165.3
107.9
57.4
—
18.6
22.5
34.9
-0.2
0.5
35.2
5
30.2
0.15
200
180.4
122.7
57.8
—
27.1
26.9
30.8
-1.7
-0.4
28.7
4.4
24.3
0.12
200
149.1
98.7
50.5
—
20.1
22.7
27.8
-1
0.3
26.6
4.2
22.4
0.11
200
123.6
83.2
40.3
—
20.9
22.9
17.5
0.4
0.4
18.2
3.3
14.9
0.07
200
74.1
51.8
22.2
—
13
13.1
9.2
0.3
0.1
9.6
1.3
8.3
0.04
200
97.6
67.1
30.4
—
18.7
18.7
11.8
0.9
3.4
16
1.8
14.2
0.07
200
87.4
59.6
27.8
—
16.4
18.1
9.7
0.6
0.2
10.5
1.3
9.2
0.05
200
73.7
50.5
23.2
—
13
14.5
8.7
2.3
0.2
11.2
2.1
9.2
0.05
200
62.5
42.9
19.6
—
11.5
11.5
8.1
0.7
0.2
9
1.3
7.7
0.04
200
70
47.6
22.5
—
13
12.3
10.1
1.6
-0.1
11.6
2
9.7
0.05
200