Guangzhou Jointas Statements
00
Guangzhou Jointas 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
364.98
100
278.41
76.3
86.571
23.7
15.91
4.4
60.346
16.5
70.921
19.4
15.65
4.3
-8.789
-2.4
-0.605
-0.2
6.256
1.7
-0.166
-0.05
6.43
1.8
0.017
369.48
378.56
100
280.04
74
98.522
26
17.608
4.7
62.736
16.6
79.445
21
19.077
5
-6.429
-1.7
-1.241
-0.3
11.406
3
1.731
0.5
9.69
2.6
0.026
369.48
257.37
100
192.97
75
64.399
25
13.956
5.4
42.591
16.5
56.197
21.8
8.202
3.2
-7.704
-3
0.246
0.1
0.743
0.3
-0.022
-0.008
0.762
0.3
0.002
369.48
336.57
100
257.14
76.4
79.44
23.6
16.335
4.9
55.981
16.6
71.812
21.3
7.628
2.3
-3.333
-1
-2.074
-0.6
2.283
0.7
-1.019
-0.3
3.271
1
0.009
369.48
380.72
100
295.09
77.5
85.629
22.5
15.092
4
59.743
15.7
72.913
19.2
12.717
3.3
-6.607
-1.7
0.505
0.1
6.628
1.7
1.043
0.3
5.584
1.5
0.015
369.48
397.63
100
324.21
81.5
73.419
18.5
15.7
3.9
53.922
13.6
68.107
17.1
5.312
1.3
-4.015
-1.01
0.58
0.1
1.866
0.5
1.131
0.3
0.753
0.2
0.002
374.44
335.46
100
270.72
80.7
64.732
19.3
13.853
4.1
46.349
13.8
57.737
17.2
6.995
2.1
-4.991
-1.5
-1.173
-0.3
0.831
0.2
0.285
0.09
0.555
0.2
0.001
372.75
440.31
100
336.52
76.4
103.79
23.6
20.544
4.7
57.814
13.1
76.146
17.3
27.645
6.3
-5.125
-1.2
-0.107
-0.02
22.1
5
-3.04
-0.7
24.894
5.7
0.067
369.48
429.7
100
341.96
79.6
87.733
20.4
19.353
4.5
56.018
13
73.011
17
14.722
3.4
-2.55
-0.6
0.363
0.08
12.48
2.9
1.94
0.5
9.743
2.3
0.021
471.08
510.16
100
415.67
81.5
94.483
18.5
19.83
3.9
59.658
11.7
77.621
15.2
16.862
3.3
-1.932
-0.4
0.594
0.1
14.93
2.9
3.1
0.6
12.655
2.5
0.045
278.29
295.4
100
237.2
80.3
58.2
19.7
9.5
3.2
43.3
14.7
50.7
17.2
7.4
2.5
-3.3
-1.1
0.2
0.07
4.3
1.5
1.1
0.4
3.4
1.2
0.01
265.8
428.5
100
349.6
81.6
78.9
18.4
20.2
4.7
34
7.9
52.9
12.3
26.1
6.1
-4.1
-1
0.2
0.05
22.2
5.2
4.9
1.1
17.5
4.1
0.07
236.5
353.5
100
220.6
62.4
132.9
37.6
15.7
4.4
62.6
17.7
76.9
21.8
56
15.8
-2.8
-0.8
0.8
0.2
54
15.3
8.6
2.4
44.8
12.7
0.19
234.5
352
100
220.9
62.8
131
37.2
11
3.1
57.8
16.4
69
19.6
62.1
17.6
-2.4
-0.7
-0.9
-0.3
58.8
16.7
9.7
2.8
48.6
13.8
0.21
234.1
124.7
100
82.6
66.2
42.2
33.8
6
4.8
31.5
25.3
37.2
29.8
4.9
3.9
-2.5
-2.005
-1
-0.8
1.5
1.2
0.4
0.3
0.9
0.7
—
232.8
292.8
100
185.6
63.4
107.3
36.6
11.1
3.8
59.9
20.5
71.4
24.4
35.8
12.2
-1.5
-0.5
—
0
34.3
11.7
5
1.7
29
9.9
0.12
241.4
257.5
100
162.2
63
95.2
37
12
4.7
47.4
18.4
63.4
24.6
31.9
12.4
-1.6
-0.6
0.2
0.08
30.4
11.8
5.4
2.1
25.1
9.7
0.11
232.7
291.1
100
191.8
65.9
99.2
34.1
10.6
3.6
53.7
18.4
63.3
21.7
36
12.4
-1.5
-0.5
-0.1
-0.03
34.4
11.8
5.7
2
28.7
9.9
0.12
237.1
174.7
100
125.6
71.9
49.1
28.1
4.1
2.3
43.2
24.7
43.5
24.9
5.6
3.2
-1
-0.6
-1.2
-0.7
3.4
1.9
0.8
0.5
2.6
1.5
0.01
226.4
236.1
100
172
72.9
64.1
27.1
9.9
4.2
56.1
23.8
51.7
21.9
12.4
5.3
-0.6
-0.3
0.1
0.04
12
5.1
4.1
1.7
8
3.4
0.03
235.2
257.7
100
201.3
78.1
56.4
21.9
10.4
4
41.3
16
52.2
20.3
4.2
1.6
-0.6
-0.2
-0.4
-0.2
3.3
1.3
1
0.4
2.3
0.9
0.01
235.2
272.6
100
208.9
76.6
63.7
23.4
—
0
40.2
14.7
49.4
18.1
14.3
5.2
-1.1
-0.4
-0.7
-0.3
12.5
4.6
2.2
0.8
10.3
3.8
0.05
296.6
166.2
100
127.8
76.9
38.4
23.1
—
0
38.7
23.3
38.8
23.3
-0.5
-0.3
-1.2
-0.7
-0.2
-0.1
-1.9
-1.1
—
0
-1.9
-1.1
-0.01
176.4
256.9
186.3
70.6
—
63.7
59.3
11.3
-0.7
-1.6
9
0.8
8.2
0.05
176.4
237.6
167.9
69.7
7.9
34
46.4
23.3
-1.1
1
23.2
3.4
19.8
0.11
176.4
201.3
142.9
58.4
—
37.7
38.3
20.1
-1.2
-0.3
18.5
3.5
15.1
0.09
176.4
106.4
76.1
30.3
—
27.7
26.5
3.8
-1.3
0.4
2.9
0.7
2.2
0.01
176.4
168.7
107.5
61.2
—
45.4
48.1
13.1
0.9
0.6
14.6
3.1
11.5
0.07
176.4