Shandong Fengyuan Statements
00
Shandong Fengyuan 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
875.44
859.55
15.893
4.46
13.464
66.044
-50.151
-11.09
0.2
-61.042
-4.448
-42.99
-0.158
272.42
580.82
100
552.63
95.1
28.194
4.9
9.538
1.6
-3.743
-0.6
5.088
0.9
23.106
4
-28.733
-4.9
-0.055
-0.009
-5.682
-1
-22.296
-3.8
26.548
4.6
0.095
280.06
864.42
100
813.54
94.1
50.88
5.9
3.065
0.4
14.629
1.7
178.1
20.6
-127.22
-14.7
-5.071
-0.6
0.203
0.02
-132.11
-15.3
1.423
0.2
-133.42
-15.4
-0.476
280.06
522.41
100
515.06
98.6
7.351
1.4
—
0
35.915
6.9
21.478
4.1
-14.126
-2.7
-6.736
-1.3
0.198
0.04
-20.665
-4
-21.465
-4.1
0.411
0.08
0.001
286.95
503.7
100
376.54
74.8
127.16
25.2
24.56
4.9
17.73
3.5
41.657
8.3
85.505
17
-10.44
-2.07
-0.397
-0.08
74.668
14.8
18.741
3.7
56.073
11.1
0.228
245.4
432.53
100
330.02
76.3
102.51
23.7
1.868
0.4
17.477
4
19.237
4.4
83.275
19.3
-14.88
-3.4
2.581
0.6
70.977
16.4
17.491
4
53.716
12.4
0.302
177.93
277.09
100
206.27
74.4
70.818
25.6
1.33
0.5
9.941
3.6
11.14
4
59.678
21.5
-5.124
-1.8
-0.007
-0.003
54.547
19.7
13.915
5
40.705
14.7
0.229
177.93
256.22
100
216.76
84.6
39.466
15.4
6.743
2.6
14.019
5.5
19.085
7.4
20.381
8
-1.414
-0.6
-0.303
-0.1
18.665
7.3
4.308
1.7
14.397
5.6
0.09
159.85
232.91
100
198.64
85.3
34.264
14.7
1.534
0.7
10.378
4.5
11.881
5.1
22.383
9.6
-1.37
-0.6
-0.085
-0.04
20.928
9
4.931
2.1
15.997
6.9
0.088
181.05
185.93
100
157.35
84.6
28.588
15.4
0.749
0.4
8.302
4.5
9.026
4.9
19.562
10.5
-2.169
-1.2
-0.02
-0.01
17.373
9.3
4.291
2.3
13.082
7
0.083
157.25
128
100
111.6
87.2
16.4
12.8
0.3
0.2
3.3
2.6
3
2.3
13.4
10.5
-2.3
-1.8
—
0
11
8.6
1.4
1.1
9.6
7.5
0.07
145.4
90.5
100
95.7
105.7
-5.2
-5.7
5.3
5.9
11.4
12.6
31
34.3
-36.1
-39.9
-7.2
-8
0.9
1
-42.7
-47.2
-9.6
-10.6
-33.1
-36.6
-0.23
145.4
104.4
100
91.2
87.4
13.3
12.7
1.2
1.1
6.5
6.2
10.4
10
2.8
2.7
-2.9
-2.8
—
0
-0.1
-0.1
-0.6
-0.6
0.5
0.5
—
145.4
95.5
100
83.7
87.6
11.8
12.4
3.3
3.5
8.9
9.3
7.1
7.4
4.6
4.8
-2.3
-2.4
0.1
0.1
2.4
2.5
—
0
2.4
2.5
0.02
145.4
66.9
100
58.2
87
8.7
13
0.4
0.6
5.3
7.9
5.6
8.4
3
4.5
-1.9
-2.8
—
0
1.1
1.6
0.1
0.1
1
1.5
0.01
145.4
122.1
100
111.7
91.5
10.4
8.5
0.8
0.7
18.7
15.3
14.7
12
-4.4
-3.6
-3.4
-2.8
-0.3
-0.2
-8.1
-6.6
-1.8
-1.5
-6.3
-5.2
-0.04
145.4
122.4
100
105.7
86.4
16.7
13.6
1
0.8
8.8
7.2
11
9
5.7
4.7
-1.7
-1.4
—
0
4
3.3
1.1
0.9
2.9
2.4
0.02
145.4
103.2
100
88
85.3
15.2
14.7
1
1
8.6
8.3
5.7
5.5
9.5
9.2
-0.9
-0.9
—
0
8.6
8.3
1.4
1.4
7.2
7
0.05
145.4
110.3
100
89.8
81.4
20.5
18.6
0.9
0.8
7.2
6.5
10.4
9.4
10.1
9.2
-0.7
-0.6
—
0
9.4
8.5
1.9
1.7
7.5
6.8
0.05
145.4
67.8
100
58.6
86.4
9.2
13.6
0.6
0.9
9.3
13.7
9.8
14.5
-0.6
-0.9
-0.3
-0.4
-0.1
-0.1
-1
-1.5
-1.4
-2.06
0.3
0.4
—
145.4
60.8
100
48.6
79.9
12.1
19.9
2.1
3.5
7
11.5
7.9
13
4.2
6.9
-0.7
-1.2
—
0
3.5
5.8
0.8
1.3
2.7
4.4
0.02
145.4
64.5
100
46.7
72.4
17.8
27.6
—
0
10.3
16
9.9
15.3
7.9
12.2
-0.5
-0.8
—
0
7.4
11.5
1.2
1.9
6.2
9.6
0.04
145.4
71.8
100
59.5
82.9
12.2
17
—
0
7.9
11
7.4
10.3
4.9
6.8
-1
-1.4
4.5
6.3
8.4
11.7
1.4
1.9
7
9.7
0.05
145.4
97.2
100
77.9
80.1
19.3
19.9
—
0
10.7
11
9.4
9.7
9.9
10.2
0.8
0.8
-1.9
-2
8.6
8.8
-1.1
-1.1
9.7
10
0.07
145.4
79.1
100
53.2
67.3
25.9
32.7
—
0
7.2
9.1
6.3
8
19.5
24.7
-1.4
-1.8
0.6
0.8
18.8
23.8
4.7
5.9
14.1
17.8
0.1
145.4
74.1
100
60.5
81.6
13.7
18.5
—
0
6.1
8.2
6.3
8.5
7.4
10
-0.2
-0.3
0.8
1.1
8
10.8
2
2.7
6
8.1
0.04
145.4
70.5
100
58.5
83
12.1
17.2
—
0
5.5
7.8
5.9
8.4
6.1
8.7
0.1
0.1
4.6
6.5
10.8
15.3
2.7
3.8
8.1
11.5
0.06
145.4
68.3
100
54.3
79.5
14
20.5
—
0
6.7
9.8
6.8
10
7.3
10.7
0.6
0.9
0.5
0.7
6.5
9.5
1.5
2.2
5
7.3
0.03
158.4
57.5
100
47.3
82.3
10.2
17.7
—
0
7.4
12.9
7.8
13.6
2.4
4.2
-0.2
-0.3
2.1
3.7
4.3
7.5
1.1
1.9
3.2
5.6
0.03
118.4
69.1
100
54.2
78.4
14.9
21.6
—
0
7.4
10.7
7.9
11.4
7
10.1
-0.1
-0.1
3.6
5.2
10.5
15.2
2.6
3.8
7.9
11.4
0.07
109
61.5
100
47.4
77.1
14.1
22.9
—
0
4.9
8
5.5
8.9
8.6
14
-0.3
-0.5
0.6
1
8.9
14.5
2.2
3.6
6.7
10.9
0.06
109