Xiamen Jihong Statements
00
Xiamen Jihong 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
1 786.42
100
933.73
52.3
852.69
47.7
35.051
2
668.13
37.4
698.33
39.1
154.37
8.6
-8.423
-0.5
0.153
0.009
146.08
8.2
17.742
1
131.26
7.3
0.347
378.41
1 768.19
100
923.77
52.2
844.42
47.8
34.433
1.9
685.65
38.8
727.13
41.1
117.29
6.6
4.958
0.3
-0.649
-0.04
121.2
6.9
11.75
0.7
119.02
6.7
0.315
378.41
1 376.01
100
751.97
54.6
624.04
45.4
33.123
2.4
500.78
36.4
527.63
38.3
96.409
7
-11.952
-0.9
0.348
0.03
84.808
6.2
17.625
1.3
70.431
5.1
0.186
378.41
1 439.39
100
853.89
59.3
585.49
40.7
35.849
2.5
553.9
38.5
594.05
41.3
-8.556
-0.6
-9.489
-0.7
-0.476
-0.03
-18.641
-1.3
1.036
0.07
-14.715
-1.02
-0.037
397.94
1 315.31
100
773.26
58.8
542.04
41.2
38.776
2.9
418.82
31.8
450.27
34.2
91.77
7
1.292
0.1
-0.457
-0.03
92.643
7
13.19
1
83.389
6.3
0.217
384.26
1 418.51
100
843.84
59.5
574.67
40.5
45.928
3.2
449.54
31.7
485.76
34.2
88.912
6.3
0.466
0.03
-0.314
-0.02
90.005
6.3
18.26
1.3
72.439
5.1
0.194
372.56
1 202.68
100
731.14
60.8
471.54
39.2
27.959
2.3
383.75
31.9
408.35
34
63.19
5.3
-14.657
-1.2
0.722
0.06
49.882
4.1
9.826
0.8
42.867
3.6
0.113
378.41
1 330.76
100
887.86
66.7
442.89
33.3
51.047
3.8
437.97
32.9
476.26
35.8
-33.37
-2.5
-6.685
-0.5
-1.47
-0.1
-42.54
-3.2
-9.195
-0.7
-20.526
-1.5
-0.053
388.8
1 355.73
100
810.79
59.8
544.94
40.2
38.598
2.8
427.31
31.5
459.69
33.9
85.256
6.3
-9.935
-0.7
1.14
0.08
76.417
5.6
12.352
0.9
66.283
4.9
0.179
369.56
1 313.01
100
794.25
60.5
518.75
39.5
24.522
1.9
380.06
28.9
401.61
30.6
117.14
8.9
-13.001
-1
-0.675
-0.05
104.81
8
18.218
1.4
89.221
6.8
0.23
387.62
1 178.2
100
711.1
60.4
467
39.6
11.8
1
346.6
29.4
353.9
30
113.2
9.6
-4.3
-0.4
-0.2
-0.02
108.5
9.2
16.9
1.4
92.3
7.8
0.25
369.2
1 193.9
100
1 093.4
91.6
100.5
8.4
30.2
2.5
-47.2
-4
-36.4
-3.05
136.9
11.5
-4.4
-0.4
-6.6
-0.6
127
10.6
2.5
0.2
125.8
10.5
0.34
374.8
1 299.6
100
553
42.6
746.6
57.4
20.1
1.5
517.9
39.9
531.2
40.9
215.5
16.6
-9.8
-0.8
5.7
0.4
210.8
16.2
32.9
2.5
174.8
13.5
0.46
378.4
1 267.5
100
531.6
41.9
735.8
58.1
15.9
1.3
505.9
39.9
517.6
40.8
218.3
17.2
12.2
1
-2
-0.2
228.7
18
33.4
2.6
184
14.5
0.49
378.4
649.2
100
343.4
52.9
305.8
47.1
14.1
2.2
207.2
31.9
218.2
33.6
87.6
13.5
-3.6
-0.6
2.3
0.4
86.3
13.3
7.1
1.1
74.1
11.4
0.2
378.4
847
100
499.2
58.9
347.8
41.1
26.2
3.1
216.6
25.6
235.5
27.8
112.3
13.3
-8.1
-1
-2.3
-0.3
101.5
12
2.4
0.3
94.7
11.2
0.25
381.9
767.5
100
413.2
53.8
354.3
46.2
13.2
1.7
232.1
30.2
247.5
32.2
106.8
13.9
-4.9
-0.6
0.2
0.03
102.6
13.4
12.1
1.6
83.5
10.9
0.23
359.2
723.3
100
408.9
56.5
314.4
43.5
16.3
2.3
208.8
28.9
226.4
31.3
88
12.2
0.5
0.07
3
0.4
91.5
12.7
11.2
1.5
75.2
10.4
0.21
363.8
671.5
100
392.8
58.5
278.6
41.5
8
1.2
177.8
26.5
185.3
27.6
93.4
13.9
-8.8
-1.3
1.3
0.2
85.9
12.8
9.5
1.4
72.8
10.8
0.22
335.2
650.8
100
321.8
49.4
329
50.6
33.8
5.2
195.6
30.1
231.7
35.6
97.3
15
-4.5
-0.7
2.8
0.4
95.5
14.7
9.9
1.5
81.8
12.6
0.23
350.7
659.2
100
383.7
58.2
275.4
41.8
0.3
0.05
205.1
31.1
207.1
31.4
68.4
10.4
-5
-0.8
0.8
0.1
64
9.7
8
1.2
50.2
7.6
0.15
329.8
536.7
100
311.3
58
225.4
42
—
0
153.3
28.6
158.4
29.5
67
12.5
1.8
0.3
1.1
0.2
69.9
13
5.2
1
62.2
11.6
0.19
328.3
422.4
100
284.5
67.4
137.9
32.6
—
0
105
24.9
105.3
24.9
32.6
7.7
-4.5
-1.07
-0.2
-0.05
27.9
6.6
6.1
1.4
18.9
4.5
0.06
335.2
434.9
272.9
161.9
—
113.7
115.3
46.6
-4.6
3.7
44.9
6.3
41.6
0.12
335.2
309.8
228.5
81.3
0.5
49.9
50.9
30.4
-1.6
0.8
29.6
5.6
18.7
0.06
335.2
201.5
170.4
31.1
—
18.4
19.2
11.9
0.2
-0.2
12.6
1.9
10.7
0.03
338.9
186.5
155.4
31.1
—
17.7
19.2
11.9
-0.4
0.3
11
2.2
9
0.03
335.2
155.7
131.8
24
—
15.9
13.8
10.1
-1.3
6.9
16.1
2.6
13.3
0.05
289
142.2
113.3
28.9
—
14.6
14.9
14
-2.3
2.3
14
2.6
11.6
0.04
280.1
136.2
106.3
29.9
0.1
13.1
13.7
16.2
-3.2
0.5
13.5
2.5
11.7
0.05
251.4
135.8
109.2
26.6
0.1
15.8
16.6
10
-2.4
0.2
7.8
1.8
6.4
0.03
251.4
137.8
109.7
28.1
—
17.3
17.3
10.8
-3.8
0.3
9.9
-0.3
11.3
0.05
251.4
135.8
109.2
26.5
—
14.9
16.7
9.8
-2.6
2.7
9.8
1.9
9.3
0.04
251.4
134.7
105.4
29.2
0.1
12
12.8
16.5
-3
0.9
13.7
2.5
12.2
0.05
251.4
113.6
91.6
22.1
0.1
13.4
14.3
7.8
-3
0.2
5
1.5
4.5
0.02
251.4