Zhejiang Jiemei Statements
00
Zhejiang Jiemei 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
413.86
100
252.09
60.9
161.76
39.1
32.712
7.9
45.873
11.1
77.241
18.7
84.523
20.4
-2.851
-0.7
-0.832
-0.2
80.774
19.5
8.642
2.1
72.139
17.4
0.171
421.1
404.58
100
270.93
67
133.65
33
33.246
8.2
50.305
12.4
82.436
20.4
51.218
12.7
28.033
6.9
0.009
0.002
79.204
19.6
10.401
2.6
68.81
17
0.157
438.08
308.2
100
213.29
69.2
94.909
30.8
19.53
6.3
36.001
11.7
54.862
17.8
40.047
13
-6.878
-2.2
-0.019
-0.006
33.157
10.8
1.648
0.5
31.51
10.2
0.073
434.26
308.67
100
227.4
73.7
81.278
26.3
10.992
3.6
48.373
15.7
73.16
23.7
8.118
2.6
2.091
0.7
0.274
0.09
10.644
3.4
-5.446
-1.8
16.09
5.2
0.04
403.81
280.36
100
210.68
75.1
69.681
24.9
23.571
8.4
34.32
12.2
52.221
18.6
17.46
6.2
28.617
10.2
-0.972
-0.3
45.098
16.1
4.881
1.7
40.217
14.3
0.091
441.03
384.09
100
263.55
68.6
120.54
31.4
20.709
5.4
46.957
12.2
64.387
16.8
56.154
14.6
32.466
8.5
0.047
0.01
88.956
23.2
11.452
3
77.504
20.2
0.175
442.05
328.06
100
223.76
68.2
104.3
31.8
37.728
11.5
31.355
9.6
68.195
20.8
36.106
11
-3.535
-1.08
-0.995
-0.3
31.619
9.6
-0.44
-0.1
32.06
9.8
0.08
400.74
403.82
100
295.99
73.3
107.83
26.7
29.909
7.4
-4.467
-1.1
19.799
4.9
88.026
21.8
-14.3
-3.5
-0.345
-0.09
73.248
18.1
14.048
3.5
59.2
14.7
0.135
438.87
483.07
100
283.29
58.6
199.78
41.4
33.328
6.9
49.009
10.1
81.482
16.9
118.3
24.5
-0.82
-0.2
-0.344
-0.07
117.18
24.3
9.974
2.1
107.21
22.2
0.25
427.99
537.5
100
307.57
57.2
229.93
42.8
26.049
4.8
52.379
9.7
77.649
14.4
152.28
28.3
-12.804
-2.4
-0.073
-0.01
139.52
26
11.077
2.1
128.44
23.9
0.309
415.1
437
100
268.9
61.5
168.1
38.5
21.4
4.9
42.2
9.7
62.4
14.3
105.7
24.2
2.7
0.6
—
0
108.3
24.8
14.2
3.2
94.1
21.5
0.23
409.1
428
100
257.6
60.2
170.5
39.8
22.5
5.3
41.9
9.8
60.3
14.1
110.2
25.7
-20.3
-4.7
-0.1
-0.02
89.8
21
12.1
2.8
77.7
18.2
0.19
409.1
374.2
100
224.7
60
149.6
40
19.5
5.2
36.3
9.7
54.4
14.5
95.2
25.4
-18.2
-4.9
—
0
77.1
20.6
10.7
2.9
66.4
17.7
0.16
415.3
348.7
100
198.8
57
149.9
43
18.7
5.4
31.9
9.1
46.5
13.3
103.4
29.7
5.3
1.5
-0.2
-0.06
108.5
31.1
10.6
3
97.9
28.1
0.24
414.6
274.5
100
171.3
62.4
103.2
37.6
17.5
6.4
35
12.8
51.2
18.7
52.1
19
1.4
0.5
0.2
0.07
53.7
19.6
6.5
2.4
47.2
17.2
0.11
413.6
292.8
100
206.7
70.6
86.1
29.4
19.3
6.6
39.9
13.6
53.5
18.3
32.6
11.1
-4.5
-1.5
-0.3
-0.1
28
9.6
5.8
2
22.2
7.6
0.05
413.6
274.1
100
183.9
67.1
90.3
32.9
22.2
8.1
37.1
13.5
57.9
21.1
32.4
11.8
11.9
4.3
—
0
44.2
16.1
2.6
0.9
41.6
15.2
0.1
413.6
191.6
100
123.9
64.7
67.7
35.3
13.5
7
14.5
7.6
35.8
18.7
31.9
16.6
9.5
5
-0.1
-0.05
41.3
21.6
4.9
2.6
36.5
19.1
0.09
413.6
189.9
100
130.7
68.8
59.3
31.2
15.8
8.3
26
13.7
30.9
16.3
28.3
14.9
-9.4
-4.9
-0.1
-0.05
18.7
9.8
1
0.5
17.7
9.3
0.04
413.6
309.3
100
197.1
63.7
112.1
36.2
16
5.2
23.1
7.5
32.3
10.4
79.9
25.8
0.4
0.1
-1
-0.3
78.3
25.3
7.3
2.4
71.1
23
0.17
409.1
404
100
243
60.1
160.9
39.8
15.5
3.8
36.2
9
53.5
13.2
107.5
26.6
16.4
4.1
—
0
124.4
30.8
25.6
6.3
98.8
24.5
0.24
409.1
337.9
100
221.7
65.6
116.2
34.4
—
0
48.7
14.4
52.5
15.5
63.7
18.9
22.1
6.5
—
0
85.8
25.4
9.8
2.9
76
22.5
0.19
409.1
260
100
170.9
65.7
89
34.2
—
0
41.1
15.8
38.9
15
50.2
19.3
-16.8
-6.5
-0.1
-0.04
33.6
12.9
4.1
1.6
29.4
11.3
0.07
409.1
302.4
182.8
119.6
—
44.7
45.8
73.7
-4.8
0.3
69
4.2
64.9
0.16
400
257
155.8
101.2
—
37.1
35.1
66.1
-6.1
—
60
9.1
50.9
0.13
406.9
250.3
149.2
101.2
—
34
34.1
67
-4.5
-0.4
62.1
7.1
55
0.14
404.9
186.7
116.2
70.6
—
35.8
34.1
36.4
-5.8
0.4
31
5.6
25.5
0.08
318.6
228.7
140.7
88
—
35.6
36.8
51.2
4.6
1
56.7
9
47.7
0.15
316
195.7
118.3
77.5
—
32.1
33.4
44
-1.9
1.4
43.6
6.8
36.8
0.12
316
192.8
120.5
72.3
—
32.7
34.4
37.8
0.7
4.4
42.9
7.2
35.7
0.11
316
136.2
86.3
49.9
—
24.8
24.2
25.6
-5.4
1
21.2
3.3
17.9
0.06
316