Guangdong Redwall Statements
00
Guangdong Redwall 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
185.45
100
129.55
69.9
55.902
30.1
11.444
6.2
25.44
13.7
36.881
19.9
19.021
10.3
-3.91
-2.1
0.747
0.4
16.371
8.8
1.757
0.9
14.614
7.9
0.069
210.28
222.82
100
152.75
68.6
70.067
31.4
10.775
4.8
27.057
12.1
37.733
16.9
32.334
14.5
1.749
0.8
0.441
0.2
34.603
15.5
4.089
1.8
30.514
13.7
0.139
219.75
163.28
100
112.93
69.2
50.344
30.8
8.267
5.1
23.661
14.5
31.529
19.3
18.816
11.5
6.401
3.9
0.143
0.09
25.357
15.5
4.637
2.8
20.72
12.7
0.1
207.2
244.07
100
171.12
70.1
72.951
29.9
9.859
4
31.382
12.9
42.022
17.2
30.929
12.7
-0.533
-0.2
0.555
0.2
30.869
12.6
3.803
1.6
27.066
11.1
0.13
207.91
239.2
100
177.85
74.3
61.356
25.7
6.253
2.6
34.228
14.3
39.349
16.5
22.006
9.2
7.054
2.9
-1.535
-0.6
28.098
11.7
2.915
1.2
25.183
10.5
0.12
209.95
262.58
100
192.68
73.4
69.902
26.6
11.331
4.3
35.227
13.4
45.946
17.5
23.956
9.1
1.781
0.7
7.296
2.8
33.035
12.6
4.335
1.7
28.7
10.9
0.136
210.32
192.54
100
140.9
73.2
51.641
26.8
10.809
5.6
35.756
18.6
45.433
23.6
6.209
3.2
-0.968
-0.5
7.402
3.8
12.454
6.5
3.458
1.8
8.997
4.7
0.043
208.53
400.55
100
351.76
87.8
48.787
12.2
14.64
3.7
24.368
6.1
37.552
9.4
11.236
2.8
1.05
0.3
7.628
1.9
19.922
5
-1.903
-0.5
21.825
5.4
0.109
200.05
372.92
100
267.08
71.6
105.83
28.4
14.241
3.8
70.517
18.9
84.672
22.7
21.163
5.7
-3.086
-0.8
5.878
1.6
23.927
6.4
4.035
1.1
19.892
5.3
0.096
206.51
479.22
100
338.01
70.5
141.21
29.5
14.365
3
78.698
16.4
92.206
19.2
49.008
10.2
-2.596
-0.5
7.526
1.6
53.919
11.3
9.067
1.9
44.852
9.4
0.217
206.81
299
100
209.3
70
89.7
30
12
4
53
17.7
65
21.7
24.7
8.3
-0.3
-0.1
7.3
2.4
31.7
10.6
5.5
1.8
26.2
8.8
0.13
206.7
456.9
100
316.7
69.3
140.2
30.7
15.4
3.4
97.5
21.3
108.9
23.8
31.3
6.9
-21.3
-4.7
28
6.1
38
8.3
0.6
0.1
37.4
8.2
0.2
190.2
356.7
100
243.4
68.2
113.3
31.8
10.4
2.9
67
18.8
80.4
22.5
32.9
9.2
8.1
2.3
-0.8
-0.2
40.3
11.3
6.9
1.9
33.4
9.4
0.16
206.6
360.5
100
243.3
67.5
117.2
32.5
9.3
2.6
49.7
13.8
58.8
16.3
58.4
16.2
14
3.9
0.3
0.08
65.4
18.1
11.9
3.3
53.5
14.8
0.26
206.6
162.5
100
114.4
70.4
48.1
29.6
7.7
4.7
28.1
17.3
35.6
21.9
12.4
7.6
1.3
0.8
7.2
4.4
20.9
12.9
3.5
2.2
17.5
10.8
0.09
204
382.5
100
261
68.2
121.5
31.8
10.2
2.7
78.9
20.6
81
21.2
40.5
10.6
—
0
-0.2
-0.05
40
10.5
6.5
1.7
33.5
8.8
0.04
793.8
295.1
100
193.4
65.5
101.7
34.5
9
3
47.2
16
62.9
21.3
38.7
13.1
2.7
0.9
—
0
41.3
14
7.5
2.5
33.8
11.5
0.17
204
298.3
100
195.4
65.5
102.9
34.5
9.3
3.1
47.4
15.9
54.8
18.4
48.1
16.1
6.1
2
0.5
0.2
54.7
18.3
10.6
3.6
44.1
14.8
0.22
204
181.9
100
126.3
69.4
55.5
30.5
7.2
4
30.7
16.9
39.7
21.8
15.9
8.7
3.2
1.8
1.2
0.7
20.3
11.2
3.5
1.9
16.8
9.2
0.08
204
114.3
100
75.7
66.2
38.7
33.9
10.3
9
45
39.4
55.3
48.4
-16.7
-14.6
6.4
5.6
-0.6
-0.5
-10.8
-9.4
1.3
1.1
-6.9
-6.04
-0.03
204
336.2
100
247.9
73.7
88.3
26.3
3.2
1
41.7
12.4
50.2
14.9
38.1
11.3
2.5
0.7
0.6
0.2
41.2
12.3
7.5
2.2
31.5
9.4
0.15
204
314.1
100
233
74.2
81.1
25.8
—
0
41
13.1
43.3
13.8
37.8
12
5
1.6
0.1
0.03
43.1
13.7
10.3
3.3
29.6
9.4
0.15
204
167.1
100
127
76
40.1
24
—
0
25.3
15.1
27.9
16.7
12.2
7.3
3.8
2.3
-0.4
-0.2
15.6
9.3
1.6
1
14
8.4
0.07
204
200.8
149.9
50.9
0.6
31.3
27.9
23
4.4
2
29
4.6
24.3
0.12
204
150.2
109.1
41.1
0.2
22.7
26.4
14.7
4.3
0.3
19.6
3.1
16.5
0.08
204
156.9
114.9
41.9
—
16.5
19.5
22.5
3.9
-0.2
26.2
3.9
22.2
0.11
204
123.2
92.4
30.8
—
15.5
17.8
12.9
3.6
4.3
20.9
3.3
17.6
0.09
204
130
93.2
36.9
—
21.1
19.7
17.1
2.5
0.4
19.9
3.2
16.7
0.08
202.5
114.2
78.8
35.4
—
15.3
17.7
17.7
0.4
0.2
18.2
2.9
15.3
0.09
169.9
116.4
77.3
39.1
—
15.6
15.5
23.6
-0.1
2.5
25.2
4.1
21.1
0.21
102
76.3
48.7
27.6
—
14.1
13.5
14.1
-0.3
2.4
15.5
2.4
13
0.06
204
126.3
77.7
48.6
—
20.3
17.2
31.4
-0.5
1.9
32.5
4.5
28
0.18
153
121.5
78.3
43.2
—
14.6
17.8
25.4
-0.5
0.5
25.4
3.9
21.5
0.14
153