Nanjing Julong Statements
30
Nanjing Julong 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
490.36
100
409.03
83.4
81.323
16.6
17.407
3.5
38.258
7.8
54.636
11.1
26.687
5.4
-4.926
-1.004
-0.085
-0.02
21.676
4.4
1.505
0.3
20.511
4.2
0.19
107.78
433.38
100
367.36
84.8
66.012
15.2
14.902
3.4
30.65
7.1
42.967
9.9
23.045
5.3
-0.959
-0.2
-0.193
-0.04
21.933
5.1
1.538
0.4
20.592
4.8
0.19
108.38
321.46
100
278.54
86.6
42.919
13.4
11.627
3.6
16.917
5.3
26.599
8.3
16.32
5.1
-4.607
-1.4
0.359
0.1
12.071
3.8
0.409
0.1
12.19
3.8
0.114
107.22
486.82
100
409.29
84.1
77.532
15.9
17.503
3.6
31.155
6.4
48.852
10
28.68
5.9
-3.032
-0.6
-0.248
-0.05
25.315
5.2
-0.605
-0.1
26.624
5.5
0.253
105.13
436.61
100
380.57
87.2
56.038
12.8
15.336
3.5
33.293
7.6
47.053
10.8
8.985
2.1
-1.348
-0.3
0.038
0.009
7.674
1.8
-0.105
-0.02
8.399
1.9
0.079
106.46
374.35
100
338.49
90.4
35.861
9.6
12.899
3.4
18.145
4.8
29.109
7.8
6.751
1.8
-0.958
-0.3
-0.051
-0.01
5.735
1.5
-0.16
-0.04
6.243
1.7
0.057
108.72
409.76
100
362.02
88.3
47.742
11.7
14.603
3.6
17.997
4.4
28.361
6.9
19.381
4.7
-3.921
-1
-0.085
-0.02
15.375
3.8
1.25
0.3
14.138
3.5
0.13
108.68
513.17
100
455.49
88.8
57.687
11.2
15.975
3.1
38.842
7.6
57.078
11.1
0.609
0.1
-3.056
-0.6
-0.062
-0.01
-2.444
-0.5
-1.694
-0.3
0.821
0.2
0.008
103.94
394.91
100
353.76
89.6
41.152
10.4
16.305
4.1
22.16
5.6
35.345
9
5.806
1.5
-1.796
-0.5
1.354
0.3
5.362
1.4
-0.136
-0.03
5.587
1.4
0.049
113.15
375.73
100
330.83
88
44.903
12
14.217
3.8
20.52
5.5
31.207
8.3
13.696
3.6
-2.929
-0.8
-0.125
-0.03
10.637
2.8
0.124
0.03
10.29
2.7
0.039
260.67
375.5
100
332.5
88.5
43.1
11.5
11.4
3
17.1
4.6
26
6.9
17.1
4.6
-1.1
-0.3
0.4
0.1
16.3
4.3
1.2
0.3
15.1
4
0.23
64.2
385.8
100
346.5
89.8
39.3
10.2
18.9
4.9
6
1.6
21.1
5.5
18.2
4.7
-3.4
-0.9
-3.4
-0.9
11.3
2.9
0.6
0.2
10.5
2.7
0.18
59.5
283.9
100
233.2
82.1
50.7
17.9
9.9
3.5
36.2
12.8
43.9
15.5
6.8
2.4
-2.4
-0.8
—
0
4.4
1.5
-0.2
-0.07
4.2
1.5
0.07
64
319.3
100
229.1
71.8
90.2
28.2
11.1
3.5
29.6
9.3
42.1
13.2
48
15
-0.3
-0.09
-0.1
-0.03
47.5
14.9
6.6
2.1
41.3
12.9
0.65
64
149.7
100
125.7
84
24
16
6.7
4.5
11.8
7.9
17.7
11.8
6.3
4.2
-0.6
-0.4
0.1
0.07
5.8
3.9
0.7
0.5
5.1
3.4
0.08
64
280.9
100
229.9
81.8
51
18.2
10.4
3.7
29.3
10.4
38.8
13.8
12.2
4.3
-0.9
-0.3
0.1
0.04
11.5
4.1
-0.7
-0.2
12
4.3
0.19
62.3
218.3
100
183.9
84.2
34.4
15.8
8.4
3.8
23.8
10.9
31
14.2
3.3
1.5
0.6
0.3
—
0
3.8
1.7
0.3
0.1
3.8
1.7
0.06
64
207.8
100
177.2
85.3
30.6
14.7
9.4
4.5
18.2
8.8
22.3
10.7
8.3
4
0.2
0.1
—
0
8.5
4.1
1.1
0.5
7.5
3.6
0.12
64
246.3
100
214.7
87.2
31.6
12.8
8.6
3.5
17.1
6.9
25.2
10.2
6.4
2.6
-0.3
-0.1
—
0
6.1
2.5
—
0
6.1
2.5
0.09
64
269.6
100
234.8
87.1
34.7
12.9
11.9
4.4
18.5
6.9
29.9
11.1
4.9
1.8
-0.2
-0.07
4.2
1.6
8.5
3.2
0.2
0.07
8.4
3.1
0.13
62.2
245.5
100
216
88
29.5
12
9.5
3.9
17.5
7.1
25.8
10.5
3.7
1.5
0.8
0.3
0.2
0.08
5.1
2.1
1.4
0.6
3.9
1.6
0.06
64
245.1
100
214.3
87.4
30.8
12.6
—
0
29.9
12.2
26
10.6
4.7
1.9
0.5
0.2
0.1
0.04
5.7
2.3
1
0.4
4.9
2
0.05
95.5
258.1
100
224.6
87
33.5
13
—
0
26.2
10.2
26.6
10.3
6.9
2.7
-1.5
-0.6
0.1
0.04
6
2.3
0.2
0.08
5.8
2.2
0.1
58.4
340.9
281.6
59.4
—
54.6
29.4
30
-1.8
0.3
28.4
4.4
24
0.5
48
222
182.5
39.5
8
15.7
24.1
15.4
-1.7
0.2
13.9
1.8
12.4
0.26
48
236.1
196.6
39.5
—
27.1
24.3
15.2
-1.4
0.4
14.2
2
12.3
0.26
48
224.8
189.5
35.3
—
27.3
25.4
9.9
-1.5
0.5
9
1.2
7.7
0.16
48