Shandong Liancheng Statements
00
Shandong Liancheng 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
267.74
227.02
40.722
8.149
21.944
28.093
12.629
-11.42
13.346
13.583
3.6
10.04
0.079
126.58
262.66
227.21
35.45
5.914
22.33
25.902
9.548
-5.44
-0.101
1.252
1.332
-0.024
0
127.5
318.75
100
276
86.6
42.753
13.4
7.588
2.4
25.065
7.9
32.327
10.1
10.426
3.3
-10.395
-3.3
-0.106
-0.03
0.17
0.05
0.765
0.2
-1.723
-0.5
-0.02
86.16
286.55
100
246.34
86
40.212
14
8.504
3
16.181
5.6
24.017
8.4
16.195
5.7
-10.83
-3.8
-2.216
-0.8
3.519
1.2
1.797
0.6
-2.305
-0.8
-0.016
145.76
297.89
100
256
85.9
41.896
14.1
7.674
2.6
25.379
8.5
31.996
10.7
9.9
3.3
1.967
0.7
0.074
0.02
11.882
4
3.03
1
3.486
1.2
0.026
132.08
314.95
100
264.9
84.1
50.056
15.9
6.022
1.9
25.509
8.1
29.722
9.4
20.334
6.5
0.527
0.2
-0.044
-0.01
21.117
6.7
3.814
1.2
14.983
4.8
0.116
128.79
330.4
100
273.6
82.8
56.794
17.2
6.538
2
25.836
7.8
33.498
10.1
23.296
7.1
-9.721
-2.9
-0.386
-0.1
13.694
4.1
2.81
0.9
9.612
2.9
0.08
120.15
324.39
100
270.41
83.4
53.977
16.6
6.734
2.1
29.522
9.1
33.002
10.2
20.975
6.5
-4.395
-1.4
-0.691
-0.2
15.492
4.8
5.449
1.7
11.996
3.7
0.115
104.16
299.85
100
242.79
81
57.058
19
5.729
1.9
29.104
9.7
34.315
11.4
22.742
7.6
-7.034
-2.3
-0.299
-0.1
15.423
5.1
1.597
0.5
14.054
4.7
0.135
103.93
311.22
100
240.24
77.2
70.986
22.8
7.78
2.5
29.62
9.5
35.857
11.5
35.129
11.3
-8.536
-2.7
-0.464
-0.1
26.258
8.4
6.412
2.1
20.327
6.5
0.191
106.6
275.1
100
203.6
74
71.5
26
7.5
2.7
24.1
8.8
30.7
11.2
40.8
14.8
-5.6
-2.04
1.1
0.4
34.8
12.6
7.1
2.6
27.8
10.1
0.27
103.3
261.8
100
183.7
70.2
78.2
29.9
6
2.3
37.5
14.3
42.6
16.3
35.5
13.6
-12.7
-4.9
-0.7
-0.3
22.2
8.5
5.2
2
16.9
6.5
0.17
97.3
232.5
100
165.7
71.3
66.9
28.8
6.8
2.9
27.6
11.9
34.8
15
32
13.8
-6.7
-2.9
—
0
25.5
11
4.6
2
21
9
0.2
106.1
228.8
100
164.7
72
64.2
28.1
6.5
2.8
30.5
13.3
36.7
16
27.5
12
-3.7
-1.6
-0.1
-0.04
22.9
10
4.1
1.8
18.9
8.3
0.17
108.2
189.3
100
140.8
74.4
48.5
25.6
5.4
2.9
22.2
11.7
28
14.8
20.5
10.8
-2.9
-1.5
0.1
0.05
17.7
9.4
2.7
1.4
15.2
8
0.15
104
212.9
100
151.6
71.2
61.3
28.8
5.6
2.6
37
17.4
42.2
19.8
19
8.9
-2.5
-1.2
-2.4
-1.1
14.6
6.9
2.3
1.1
12.5
5.9
0.12
104
175.5
100
134.8
76.8
40.7
23.2
4.6
2.6
22.4
12.8
27.2
15.5
13.5
7.7
-0.8
-0.5
-1
-0.6
10
5.7
1
0.6
9.1
5.2
0.09
104
173.5
100
128.2
73.9
45.3
26.1
5.8
3.3
25.6
14.8
31.5
18.2
13.8
8
-2.3
-1.3
0.1
0.06
11.4
6.6
1.8
1
9.8
5.6
0.09
104
186
100
147.9
79.5
38.1
20.5
4.2
2.3
22.6
12.2
14.5
7.8
23.6
12.7
-4.9
-2.6
1.1
0.6
16.7
9
2
1.1
14.9
8
0.14
104
175.5
100
136.5
77.8
39
22.2
5.2
3
27.3
15.6
32.8
18.7
6.2
3.5
-1.7
-1
0.1
0.06
4.6
2.6
-0.8
-0.5
5.5
3.1
0.05
104
167.9
100
128.9
76.8
39
23.2
4.2
2.5
19.9
11.9
24.9
14.8
14.2
8.5
-0.1
-0.06
0.5
0.3
14.2
8.5
2.1
1.3
12.3
7.3
0.12
104
169.9
100
133.5
78.6
36.4
21.4
—
0
28.8
17
18.8
11.1
17.6
10.4
1.8
1.1
-1.6
-0.9
15.7
9.2
2.8
1.6
13.1
7.7
0.13
104
152
100
115.3
75.9
36.7
24.1
—
0
17.2
11.3
16.6
10.9
20.1
13.2
-5
-3.3
2.5
1.6
17.6
11.6
3.4
2.2
14
9.2
0.13
104
161.1
124.7
36.4
—
28.2
21
15.4
-4.3
2.6
13.1
3.3
10.3
0.1
104
157.2
122.3
34.9
0.4
15.3
16.1
18.8
-3.7
2.1
17.3
4.2
13.2
0.17
78
144.1
108.5
35.7
—
21.4
20.3
15.3
-3.6
-0.4
11.3
2.8
9.6
0.12
78
147.3
105.1
42.1
—
17.7
20
22.1
-3.7
0.3
18.7
5
14
0.18
78
130.6
94.5
36.2
—
28.8
28.4
7.7
-1.2
3.6
10.1
2.6
9.4
0.12
78
126.1
90.1
36
—
18.3
18.5
17.5
-2.4
1.1
16.2
4.2
12.1
0.16
78