Rianlon Statements
30
Rianlon 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
1 351.55
1 103.68
247.87
37.866
87.052
115.69
132.18
-17.72
-2.587
111.89
13.823
100.33
0.437
229.62
1 319.52
1 071.07
248.45
66.986
83.839
146.67
101.77
4.756
-0.333
105.83
10.146
99.718
0.434
229.62
1 186.17
100
966.47
81.5
219.7
18.5
33.489
2.8
78.666
6.6
108.95
9.2
110.74
9.3
-10.491
-0.9
0.083
0.007
100.34
8.5
16.907
1.4
82.93
7
0.361
229.62
1 248.44
100
1 007.78
80.7
240.66
19.3
50.335
4
83.578
6.7
152.89
12.2
87.779
7
-7.505
-0.6
-5.45
-0.4
73.2
5.9
-13.738
-1.1
90.612
7.3
0.389
232.81
1 326.63
100
1 005.12
75.8
321.52
24.2
65.586
4.9
74.157
5.6
133.02
10
188.49
14.2
-11.774
-0.9
-3.155
-0.2
173.34
13.1
9.319
0.7
160.75
12.1
0.7
229.63
1 257.05
100
936.47
74.5
320.58
25.5
52.39
4.2
71.919
5.7
117.12
9.3
203.46
16.2
-17.302
-1.4
-1.329
-0.1
184.65
14.7
34.98
2.8
148.11
11.8
0.705
210.03
1 010.66
100
738.52
73.1
272.14
26.9
40.033
4
70.013
6.9
107.88
10.7
164.26
16.3
-12.606
-1.2
0.017
0.002
150.65
14.9
25.43
2.5
126.25
12.5
0.616
205.01
919.22
100
661.98
72
257.24
28
41.116
4.5
55.613
6.1
112.52
12.2
144.72
15.7
-17.1
-1.9
-1.113
-0.1
126.6
13.8
8.094
0.9
117.84
12.8
0.575
205.01
908.69
100
682.57
75.1
226.12
24.9
45.454
5
59.131
6.5
92.631
10.2
133.49
14.7
-8.703
-1
-2
-0.2
122.62
13.5
5.208
0.6
113.43
12.5
0.553
205.01
795.3
100
580.37
73
214.93
27
30.778
3.9
61.506
7.7
86.863
10.9
128.06
16.1
-9.376
-1.2
0.053
0.007
118.67
14.9
20
2.5
95.927
12.1
0.468
205.01
821.4
100
611
74.4
210.4
25.6
34
4.1
60
7.3
90.2
11
120.2
14.6
-11.7
-1.4
—
0
108.5
13.2
16.9
2.1
90.4
11
0.44
205
744.7
100
569.1
76.4
175.5
23.6
12.8
1.7
69.9
9.4
79.6
10.7
95.9
12.9
-12.8
-1.7
-0.5
-0.07
80.8
10.9
5.1
0.7
79.7
10.7
0.39
205
598.2
100
426
71.2
172.2
28.8
34.6
5.8
44.7
7.5
70.5
11.8
101.7
17
-7.6
-1.3
—
0
93.1
15.6
14
2.3
78.4
13.1
0.38
205
577
100
413.3
71.6
163.7
28.4
29.3
5.1
41.8
7.2
72.3
12.5
91.4
15.8
-3.8
-0.7
-0.5
-0.09
87.6
15.2
14.2
2.5
71.7
12.4
0.35
205
562.9
100
414
73.5
148.9
26.5
24.9
4.4
41.1
7.3
62.3
11.1
86.6
15.4
-5.7
-1.01
-5.9
-1.05
74.5
13.2
13.2
2.3
63.3
11.2
0.31
205
544.2
100
412.4
75.8
131.9
24.2
21.6
4
73.9
13.6
97.1
17.8
34.7
6.4
-3
-0.6
2.6
0.5
33.7
6.2
-8.8
-1.6
43.3
8
0.21
203.6
568.5
100
390.1
68.6
178.4
31.4
26.9
4.7
41.6
7.3
62.6
11
115.8
20.4
-5.1
-0.9
-0.4
-0.07
110.1
19.4
16.5
2.9
93.4
16.4
0.48
196.7
456.1
100
318.9
69.9
137.1
30.1
15.7
3.4
37
8.1
50.7
11.1
86.4
18.9
-2.7
-0.6
1
0.2
84.7
18.6
12.2
2.7
72.4
15.9
0.4
180
409.5
100
286.2
69.9
123.3
30.1
15.3
3.7
46
11.2
52.3
12.8
71
17.3
-8.8
-2.1
0.9
0.2
63.1
15.4
9
2.2
53.2
13
0.3
180
357.8
100
248.7
69.5
109.1
30.5
24.2
6.8
24.5
6.8
52.5
14.7
56.6
15.8
-8.3
-2.3
-5.8
-1.6
42.7
11.9
-2.3
-0.6
45
12.6
0.25
180
416.8
100
285.5
68.5
131.3
31.5
15.6
3.7
46.6
11.2
57.6
13.8
73.7
17.7
1.2
0.3
0.1
0.02
75.1
18
11.7
2.8
61.9
14.9
0.34
180
389.8
100
269.9
69.2
119.9
30.8
—
0
57.4
14.7
57.4
14.7
62.5
16
1.3
0.3
-0.4
-0.1
63.4
16.3
11.8
3
50.7
13
0.28
180
323.4
100
228.2
70.6
95.2
29.4
—
0
47.4
14.7
48.1
14.9
47
14.5
-3.7
-1.1
-0.3
-0.09
43.1
13.3
7
2.2
35.5
11
0.2
180
271.5
163.4
108.1
—
53.6
62.6
45.4
-2.2
-8.9
34.3
-0.3
37.1
0.21
180
310.2
225.4
84.8
—
40.5
39.3
45.5
-3.3
—
42.1
6.2
35.9
0.2
180
276.1
199.2
76.9
—
41.2
41.4
35.5
-3.4
-0.3
31.8
4.8
27
0.15
175
284.6
207.7
76.9
—
37.1
39.1
37.9
-2.5
0.3
35.6
4.8
30.5
0.18
165
218.3
159.3
59
12.2
32.4
44.5
14.5
1.3
1.4
17.8
0.5
17.1
0.13
135
209.6
151
58.6
8.4
17.4
27.2
31.4
-1.4
0.2
29.6
5.2
24.6
0.18
135
186.2
137.2
49
—
22.3
23.1
26
1.6
1.5
29.1
5.3
23.8
0.18
135
194.1
141.9
52.3
—
20.3
22.3
29.9
-1.9
0.9
28.9
3.8
25
0.19
135
128.7
93.5
35.3
6.6
9.3
16.5
18.8
0.5
2
20.9
4.3
16.7
0.12
135