Baoding Lucky Statements
30
Baoding Lucky 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
4 125.2
3 314.19
811.01
195.51
228.03
410.66
400.35
-35.172
6.643
378.08
49.065
235.2
0.353
665.92
49.42
29.489
19.931
5.25
10.261
14.761
5.17
0.409
-0.003
5.576
0.054
6.158
0.03
202.62
46.747
100
33.732
72.2
13.015
27.8
5.208
11.1
7.704
16.5
11.887
25.4
1.128
2.4
0.392
0.8
0.013
0.03
1.556
3.3
—
0
1.379
2.9
0.007
202.62
54.058
100
30.273
56
23.785
44
5.979
11.1
15.395
28.5
19.629
36.3
4.156
7.7
-2.236
-4.1
0.562
1
3.389
6.3
0.21
0.4
2.406
4.5
0.012
202.62
39.118
100
23.602
60.3
15.516
39.7
5.855
15
9.529
24.4
14.94
38.2
0.577
1.5
0.322
0.8
0.017
0.04
0.915
2.3
-0.004
-0.01
0.879
2.2
0.004
202.62
34.507
100
25.815
74.8
8.691
25.2
6.993
20.3
8.162
23.7
13.495
39.1
-4.804
-13.9
4.121
11.9
0.015
0.04
-0.026
-0.07
0.009
0.03
0.143
0.4
0.001
202.62
42.115
100
28.776
68.3
13.339
31.7
4.978
11.8
6.232
14.8
11.133
26.4
2.206
5.2
-1.024
-2.4
0.059
0.1
1.341
3.2
—
0
1.584
3.8
0.008
202.62
35.024
100
18.643
53.2
16.381
46.8
9.362
26.7
16.408
46.8
29.895
85.4
-13.514
-38.6
9.188
26.2
0.148
0.4
-4.177
-11.9
-1.228
-3.5
-1.134
-3.2
-0.006
203.04
33.12
100
20.726
62.6
12.394
37.4
6.63
20
11.599
35
13.771
41.6
-1.377
-4.2
2.536
7.7
0.011
0.03
1.174
3.5
0.015
0.04
1.156
3.5
0.006
202.62
41.546
100
24.143
58.1
17.403
41.9
6.874
16.5
5.037
12.1
11.602
27.9
5.802
14
0.769
1.9
-0.052
-0.1
6.518
15.7
0.842
2
4.758
11.5
0.023
202.62
43.4
100
26.9
62
16.5
38
9
20.7
6.1
14.1
15.1
34.8
1.4
3.2
0.4
0.9
—
0
1.8
4.1
0.6
1.4
0.2
0.5
—
202.6
60.7
100
36.8
60.6
24
39.5
16.1
26.5
12.1
19.9
27.8
45.8
-3.9
-6.4
6.4
10.5
—
0
2.5
4.1
1.1
1.8
0.4
0.7
—
202.6
14.4
100
8.3
57.6
6.2
43.1
6.7
46.5
5.7
39.6
12.4
86.1
-6.3
-43.8
2.4
16.7
—
0
-3.9
-27.08
—
0
-3.8
-26.4
-0.02
202.6
19.5
100
10.2
52.3
9.3
47.7
9
46.2
9.4
48.2
43.9
225.1
-34.6
-177.4
2.4
12.3
—
0
-32.2
-165.1
-0.1
-0.5
-32.1
-164.6
-0.16
202.6
50.2
100
24
47.8
26.2
52.2
8.5
16.9
6.5
12.9
15
29.9
11.2
22.3
3.4
6.8
—
0
14.6
29.1
2.3
4.6
11.8
23.5
0.06
202.7
135.8
100
65.6
48.3
70.2
51.7
18.6
13.7
17.3
12.7
35
25.8
35.2
25.9
7.1
5.2
-0.1
-0.07
42.1
31
1.4
1
38.5
28.4
0.19
202.6
74.1
100
31.3
42.2
42.8
57.8
7
9.4
6.2
8.4
13.1
17.7
29.6
39.9
3.6
4.9
—
0
33.2
44.8
4.6
6.2
28.6
38.6
0.14
202.6
51.4
100
20.4
39.7
31
60.3
7.1
13.8
6.9
13.4
14
27.2
17
33.1
4.1
8
—
0
21.1
41.1
2.9
5.6
18.2
35.4
0.09
202.6
72.6
100
30.8
42.4
41.8
57.6
5
6.9
4.3
5.9
9.4
12.9
32.4
44.6
2.8
3.9
—
0
35.2
48.5
5.3
7.3
29.9
41.2
0.15
202.6
79
100
32.5
41.1
46.5
58.9
8.1
10.3
5.8
7.3
14
17.7
32.6
41.3
4.9
6.2
-0.1
-0.1
37.4
47.3
4.5
5.7
32.9
41.6
0.16
202.6
65.5
100
27.7
42.3
37.8
57.7
7.7
11.8
5.3
8.1
12.9
19.7
24.9
38
3.5
5.3
0.1
0.2
28.5
43.5
4.2
6.4
24.2
36.9
0.12
202.6
50
100
20.9
41.8
29
58
—
0
14.5
29
14.3
28.6
14.8
29.6
3
6
—
0
17.7
35.4
2.3
4.6
15.3
30.6
0.08
202.6
70
100
29.2
41.7
40.8
58.3
—
0
9.4
13.4
9.3
13.3
31.5
45
4.4
6.3
—
0
35.9
51.3
5.4
7.7
30.5
43.6
0.15
202.6
77.6
29.1
48.4
—
10.1
9.6
38.9
3.3
0.5
42.6
6.6
35.9
0.18
202.6
61.5
25.1
36.5
—
10.6
10.7
25.7
1
0.2
27
4.1
22.9
0.11
202.6
49.3
20.1
29.2
—
13.4
13.3
15.9
1.3
0.1
17.3
2.2
15.1
0.07
202.6
69.8
28.4
41.4
—
7.1
7.2
34.2
1.4
0.2
35.9
5.4
30.5
0.15
202.6
73
27.5
45.5
—
13.6
12.9
32.5
3.5
1.3
37.3
5.9
31.4
0.16
202.6
57.4
21.7
35.7
—
9.6
9.9
25.8
1.7
0.7
28.2
3.9
24.3
0.12
202.6
63
24.8
38.2
—
13.3
14.1
24
2.7
0.1
26.9
4.2
22.7
0.11
202.6
68.1
26.3
41.8
—
7.9
7.9
33.9
0.8
0.2
34.9
5.2
29.6
0.15
202.6
56.6
21.2
35.4
—
11.7
10.9
24.5
1.3
2.1
27.9
4
23.9
0.35
68.4
67.5
24.7
42.8
—
8.4
9.5
33.3
1.5
0.7
35.4
5.3
30.2
0.15
202.6
52.7
20.1
32.6
—
11.7
12.3
20.3
-0.2
0.1
20.2
3.3
16.9
0.09
186.8
64.7
24
40.7
—
7.8
7.8
32.9
-0.6
0.2
32.4
4.7
27.7
0.18
151.8
51.6
20.6
31
—
11.1
10.4
20.6
-0.8
0.2
20
3.1
16.9
0.11
151.8
61.5
22.8
38.6
—
7.4
7.9
30.8
-0.7
0.1
30.2
4.9
25.3
0.17
151.8
48.6
18.8
29.8
—
10.5
10.5
19.2
-0.7
0.1
18.6
3.7
14.9
0.1
151.8
48.9
18.4
30.5
—
6.2
6.2
24.3
-1.2
0.1
23.2
3.5
19.7
0.13
151.8