Limin Statements
00
Limin 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
1 091.9
100
941.76
86.2
150.14
13.8
39.674
3.6
119.38
10.9
153.26
14
-3.118
-0.3
-31.484
-2.9
-1.139
-0.1
-35.481
-3.2
0.284
0.03
-35.538
-3.3
-0.099
357.39
1 124.2
100
938.46
83.5
185.73
16.5
35.47
3.2
114.85
10.2
162.69
14.5
23.039
2
-18.322
-1.6
-0.079
-0.007
4.586
0.4
6.492
0.6
-2.012
-0.2
-0.005
370.57
1 181.75
100
941.98
79.7
239.78
20.3
31.039
2.6
113.57
9.6
142.39
12
97.391
8.2
-25.956
-2.2
-0.043
-0.004
71.114
6
11.509
1
59.547
5
0.15
396.98
974.27
100
764.35
78.5
209.92
21.5
67.242
6.9
91.68
9.4
165.04
16.9
44.875
4.6
-14.382
-1.5
0.595
0.06
31.028
3.2
-11.435
-1.2
40.031
4.1
0.117
341.46
1 233.4
100
1 030.8
83.6
202.6
16.4
55.065
4.5
128.45
10.4
169.16
13.7
33.439
2.7
2.918
0.2
-2.717
-0.2
33.71
2.7
8
0.6
27.683
2.2
0.073
380.63
1 562.73
100
1 336.52
85.5
226.21
14.5
45.67
2.9
125.27
8
164.01
10.5
62.204
4
4.304
0.3
0.12
0.008
66.706
4.3
14.273
0.9
54.145
3.5
0.122
444.21
1 245.96
100
970.16
77.9
275.81
22.1
27.578
2.2
109.87
8.8
133.89
10.7
141.92
11.4
-16.756
-1.3
-1.292
-0.1
123.87
9.9
17.097
1.4
97.183
7.8
0.26
373.78
1 036.28
100
813.12
78.5
223.16
21.5
49.637
4.8
135.88
13.1
185.6
17.9
37.559
3.6
-13.116
-1.3
-0.784
-0.08
23.917
2.3
-18.864
-1.8
36.972
3.6
0.099
372.39
1 160.82
100
954.28
82.2
206.54
17.8
54.682
4.7
121.04
10.4
167.64
14.4
38.9
3.4
-10.128
-0.9
-4.278
-0.4
24.659
2.1
0.886
0.08
22.691
2
0.06
375.52
1 262.04
100
969.43
76.8
292.62
23.2
45.624
3.6
115.32
9.1
155.29
12.3
137.32
10.9
-14.254
-1.1
-3.468
-0.3
119.62
9.5
24.816
2
86.409
6.8
0.23
375.2
1 278.4
100
954.6
74.7
323.8
25.3
33.7
2.6
88.7
6.9
119.6
9.4
204.2
16
-2.3
-0.2
2.6
0.2
204.4
16
30.8
2.4
160.9
12.6
0.43
374.1
793.3
100
699.2
88.1
94.1
11.9
49.4
6.2
32.4
4.1
83
10.5
11.1
1.4
-4.8
-0.6
-4.1
-0.5
2.5
0.3
-10
-1.3
12.1
1.5
0.03
370.8
939
100
691.1
73.6
247.9
26.4
46.7
5
125.2
13.3
167.5
17.8
80.4
8.6
-7.9
-0.8
10.6
1.1
83.1
8.8
11.1
1.2
69
7.3
0.19
363.2
1 330.5
100
966.7
72.7
363.8
27.3
39.6
3
145.5
10.9
160.5
12.1
203.3
15.3
6.5
0.5
-4.8
-0.4
205
15.4
26.8
2
162.5
12.2
0.46
353.5
1 325.2
100
968.7
73.1
356.5
26.9
39.4
3
117.6
8.9
167.3
12.6
189.3
14.3
15.7
1.2
-5
-0.4
199.9
15.1
32.8
2.5
142.4
10.7
0.38
372.5
819.4
100
585.9
71.5
233.6
28.5
62
7.6
156.6
19.1
206.5
25.2
27
3.3
3
0.4
-2.3
-0.3
21
2.6
-10.3
-1.3
35.4
4.3
0.09
388.3
925.7
100
712.5
77
213.3
23
36.8
4
134.6
14.5
166.1
17.9
47.2
5.1
43.2
4.7
13.9
1.5
110.5
11.9
9.1
1
87.8
9.5
0.24
365.8
690.9
100
507
73.4
183.9
26.6
18.9
2.7
83.5
12.1
99.2
14.4
84.7
12.3
54.6
7.9
-0.3
-0.04
142.6
20.6
13.6
2
116.1
16.8
0.31
379.4
396.6
100
285.3
71.9
111.3
28.1
10.6
2.7
42.3
10.7
52.9
13.3
58.4
14.7
33.2
8.4
-0.1
-0.03
91.5
23.1
7.2
1.8
82.5
20.8
0.23
357.7
440.8
100
325.1
73.8
115.7
26.2
21.3
4.8
67.5
15.3
85
19.3
30.7
7
30.9
7
-2
-0.5
59.6
13.5
1.4
0.3
55.9
12.7
0.16
358
365.9
100
275.7
75.3
90.3
24.7
11.4
3.1
55.4
15.1
64.7
17.7
25.5
7
27.2
7.4
-1.3
-0.4
51.4
14
4
1.1
47.3
12.9
0.13
363.5
351.5
100
254
72.3
97.5
27.7
—
0
68.1
19.4
64.3
18.3
33.2
9.4
16.3
4.6
-0.6
-0.2
48.8
13.9
4.6
1.3
44.3
12.6
0.12
363.5
361
100
259
71.7
102
28.3
—
0
45.9
12.7
45
12.5
56.9
15.8
11
3
-0.2
-0.06
67.8
18.8
8.5
2.4
58.7
16.3
0.16
364
424.4
307.7
116.7
—
74.4
71.4
45.3
-17.3
-1.1
26.9
-2.4
26
0.07
364
337.9
247.4
90.6
—
71.7
68.6
21.9
18.8
-0.7
40.3
7.9
32.4
0.09
364
316.8
224.9
91.9
—
69.6
52.5
39.4
—
-2.5
36.9
7.8
28.3
0.08
358.2
344.3
252.1
92.2
—
37.4
46
46.3
9.1
1
56.3
5.3
50.7
0.14
358.2
371.6
246.9
124.7
—
72.7
69
55.7
11.5
-7.4
49.7
6.3
43.5
0.13
324.3
250.8
183.3
67.5
—
54.8
57.6
9.9
5
-0.4
11.3
0.7
10.5
0.04
293.1
283.5
207.8
75.7
—
50.2
49.7
26
6.7
1
33.8
3.7
29.8
0.1
287.3
254.5
185.3
69.2
—
39.1
45.8
23.4
-0.3
10.8
33.9
4.7
29.1
0.1
287.3
214.5
158.1
56.4
—
35
32.5
23.9
10.5
1.3
35.7
4.2
31.5
0.11
287.3
183.9
139.1
44.8
—
40.4
41.4
3.4
2
1
6.4
0.5
5.8
0.02
287.3
217.9
161.6
56.3
—
38.4
40.6
15.7
0.1
2.5
18.3
2.2
16.1
0.06
287.3
218.3
167.6
50.7
—
32.1
33.6
17
-0.9
0.2
16.3
2.2
14.1
0.05
270.4
189.4
153.4
36
—
26
26
10
-2.8
2
13.7
1.6
12.3
0.06
215.5
155.4
119.2
36.2
—
27.2
28.6
7.6
-2.1
2.2
7.7
0.9
6.7
0.03
215.6
221.7
168.4
53.3
—
31.3
33.8
19.6
-1.2
1
19.4
3
16.2
0.08
215.5
191.5
147.9
43.6
—
25.2
26.4
17.2
-1.8
0.2
15.6
2.2
13.2
0.06
215.5