Shandong Linuo Statements
30
Shandong Linuo 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
229.37
189.69
39.672
7.799
17.998
27.023
12.649
1.873
-0.03
14.492
1.011
13.481
0.058
232.41
237.55
205.19
32.362
7.431
17.244
20.615
11.747
7.22
—
18.976
1.739
17.238
0.074
232.41
224.36
100
181.24
80.8
43.121
19.2
6.926
3.1
14.468
6.4
20.316
9.1
22.805
10.2
2.783
1.2
0
-0.0002
25.625
11.4
2.703
1.2
22.923
10.2
0.099
232.41
252.82
100
207.66
82.1
45.163
17.9
8.259
3.3
9.088
3.6
19.228
7.6
25.935
10.3
2.251
0.9
-0.143
-0.06
28.226
11.2
-1.81
-0.7
30.036
11.9
0.129
232.41
193.74
100
150.78
77.8
42.959
22.2
5.943
3.1
16.401
8.5
20.661
10.7
22.298
11.5
5.891
3
-0.018
-0.009
28.247
14.6
3.367
1.7
24.879
12.8
0.107
232.41
186.91
100
141.64
75.8
45.266
24.2
5.763
3.1
12.885
6.9
22.484
12
22.782
12.2
11.242
6
-0.079
-0.04
34.142
18.3
3.71
2
30.432
16.3
0.131
232.41
188.55
100
146.16
77.5
42.389
22.5
5.996
3.2
12.039
6.4
9.499
5
32.89
17.4
3.205
1.7
0
0.0002
36.107
19.1
4.799
2.5
31.307
16.6
0.135
232.41
256.39
100
224.25
87.5
32.142
12.5
8.171
3.2
-8.151
-3.2
0.18
0.07
31.962
12.5
2.011
0.8
-0.035
-0.01
33.905
13.2
3.541
1.4
30.363
11.8
0.131
232.41
219.15
100
176.18
80.4
42.97
19.6
10.738
4.9
-4.885
-2.2
5.234
2.4
37.737
17.2
0.735
0.3
-0.048
-0.02
38.636
17.6
4.182
1.9
34.454
15.7
0.148
232.41
225.04
100
149.59
66.5
75.442
33.5
7.746
3.4
27.816
12.4
33.245
14.8
42.197
18.8
0.855
0.4
0.012
0.005
43.145
19.2
6.031
2.7
37.114
16.5
0.16
232.41
196.53
100
151.78
77.2
44.746
22.8
5.849
3
14.395
7.3
19.023
9.7
25.723
13.1
1.893
1
-0.057
-0.03
27.712
14.1
3.292
1.7
24.42
12.4
0.105
232.41
207.41
100
134.25
64.7
73.16
35.3
—
0
41.032
19.8
44.476
21.4
28.683
13.8
0.233
0.1
0.046
0.02
29.432
14.2
2.385
1.1
27.047
13
0.116
232.41
452.64
100
333.96
73.8
118.68
26.2
18.431
4.1
29.735
6.6
40.332
8.9
78.35
17.3
0.165
0.04
-5.871
-1.3
72.716
16.1
8.96
2
63.756
14.1
0.274
232.41