Rongfeng Holding Statements
00
Rongfeng Holding 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
18.833
100
15.056
79.9
3.777
20.1
—
0
5.218
27.7
1.469
7.8
2.308
12.3
-5.912
-31.4
0.019
0.1
-3.586
-19.04
-0.041
-0.2
-3.592
-19.07
-0.024
146.84
11.945
100
10.095
84.5
1.85
15.5
—
0
7.589
63.5
4.548
38.1
-2.698
-22.6
-17.658
-147.8
0.093
0.8
-20.263
-169.6
2.437
20.4
-21.942
-183.7
-0.149
146.84
9.72
100
7.904
81.3
1.816
18.7
—
0
7.734
79.6
7.7
79.2
-5.884
-60.5
-3.258
-33.5
-0.447
-4.6
-9.589
-98.7
-1.422
-14.6
-7.264
-74.7
-0.049
146.84
136.61
100
99.92
73.1
36.686
26.9
—
0
80.556
59
80.289
58.8
-43.602
-31.9
-3.283
-2.4
23.765
17.4
-23.001
-16.8
3.32
2.4
-10.146
-7.4
-0.069
146.84
189.52
100
153.88
81.2
35.644
18.8
—
0
31.934
16.8
35.355
18.7
0.289
0.2
-10.51
-5.5
-2.237
-1.2
-12.423
-6.6
4.092
2.2
-13.557
-7.2
-0.092
146.84
170.26
100
142.12
83.5
28.145
16.5
—
0
12.253
7.2
3.289
1.9
24.856
14.6
-11.706
-6.9
-0.909
-0.5
12.241
7.2
8.565
5
-8.001
-4.7
-0.054
146.84
142.24
100
103
72.4
39.236
27.6
—
0
27.93
19.6
20.842
14.7
18.394
12.9
-12.673
-8.9
-0.2
-0.1
5.52
3.9
4.531
3.2
-6.227
-4.4
-0.042
146.84
200.87
100
166.08
82.7
34.788
17.3
—
0
43.311
21.6
90.874
45.2
-56.085
-27.9
506.26
252
-0.916
-0.5
449.25
223.7
121.41
60.4
280.93
139.9
1.892
148.47
14.9
100
12.492
83.8
2.408
16.2
—
0
19.153
128.5
19.129
128.4
-16.721
-112.2
-7.482
-50.2
-1.197
-8.03
-25.4
-170.5
-4.313
-28.9
-19.703
-132.2
-0.134
146.84
14.449
100
24.747
171.3
-10.299
-71.3
—
0
10.73
74.3
5.709
39.5
-16.007
-110.8
-7.296
-50.5
0.364
2.5
-22.939
-158.8
-4.991
-34.5
-16.691
-115.5
-0.114
146.84
22
100
15.3
69.5
6.7
30.5
—
0
9.4
42.7
9.4
42.7
-2.6
-11.8
-7.2
-32.7
—
0
-9.8
-44.5
-0.6
-2.7
-8.9
-40.5
-0.06
146.8
65.6
100
52.5
80
13.1
20
—
0
13.1
20
12.1
18.4
1
1.5
-4.4
-6.7
-0.3
-0.5
1.2
1.8
2.8
4.3
-2.4
-3.7
-0.02
146.8
21
100
12.6
60
8.4
40
—
0
13.3
63.3
11.4
54.3
-3
-14.3
1.7
8.1
0.4
1.9
-0.9
-4.3
3.8
18.1
-4.6
-21.9
-0.03
146.8
13.3
100
11.8
88.7
1.5
11.3
—
0
13.2
99.2
12.8
96.2
-11.3
-85
-1
-7.5
—
0
-7.8
-58.6
-4.6
-34.6
-3.2
-24.06
-0.02
146.8
9.7
100
6.9
71.1
2.7
27.8
—
0
11.9
122.7
12
123.7
-9.2
-94.8
-4.4
-45.4
—
0
-13.5
-139.2
0.2
2.1
-13
-134.02
-0.09
146.8
45.5
100
34.5
75.8
11
24.2
—
0
8.5
18.7
8.4
18.5
2.6
5.7
-6.3
-13.8
-1
-2.2
-4.7
-10.3
27.7
60.9
-28.8
-63.3
-0.2
146.8
62.7
100
41.3
65.9
21.4
34.1
—
0
9.4
15
9.4
15
12
19.1
-7.8
-12.4
-1.2
-1.9
3
4.8
1.8
2.9
0.2
0.3
0.01
15.4
280
100
172.8
61.7
107.2
38.3
—
0
17.9
6.4
17.3
6.2
89.9
32.1
-2.9
-1.04
-3.3
-1.2
83.7
29.9
22.1
7.9
54.9
19.6
0.37
146.8
30.7
100
19.5
63.5
11.2
36.5
—
0
12
39.1
12
39.1
-0.8
-2.6
12.9
42
0.1
0.3
12.2
39.7
0.4
1.3
10.5
34.2
0.07
146.8
106.1
100
70.4
66.4
35.7
33.6
—
0
14.5
13.7
16.4
15.5
19.3
18.2
-13.7
-12.9
0.4
0.4
6
5.7
0.4
0.4
4.2
4
0.03
146.8
45.5
100
29.9
65.7
15.6
34.3
—
0
14.3
31.4
13.8
30.3
1.8
4
1.7
3.7
—
0
3.5
7.7
3.5
7.7
-0.2
-0.4
—
146.8
66.5
100
43.3
65.1
23.2
34.9
—
0
14
21.1
15.1
22.7
8.1
12.2
-4
-6.02
0.1
0.2
4.2
6.3
1.4
2.1
2.2
3.3
0.02
146.8
30.4
100
20.4
67.1
9.9
32.6
—
0
11.1
36.5
11
36.2
-1
-3.3
3.7
12.2
0.1
0.3
2.7
8.9
0.1
0.3
2.5
8.2
0.02
146.8
264
100
183.6
69.5
80.4
30.5
—
0
16.8
6.4
17.8
6.7
62.6
23.7
-13.2
-5
-1.9
-0.7
48.7
18.4
12.5
4.7
31.4
11.9
0.21
146.8
1.7
100
3.7
217.6
-2.1
-123.5
—
0
12.9
758.8
12.9
758.8
-15
-882.4
-3.4
-200
1.1
64.7
-17.3
-1017.6
—
0
-16
-941.2
-0.11
146.8
3.3
100
1.6
48.5
1.7
51.5
—
0
7.4
224.2
8.1
245.5
-6.5
-197
6.4
193.9
—
0
1.2
36.4
-4.9
-148.5
5.3
160.6
0.04
146.8
1
100
1.3
130
-0.3
-30
—
0
9.5
950
9.6
960
-9.8
-980
-1.3
-130
—
0
-11.1
-1110
—
0
-10.3
-1030
-0.07
146.8
9.1
100
5.7
62.6
3.4
37.4
—
0
15.8
173.6
17.5
192.3
-14.1
-154.9
5
54.9
4.6
50.5
-4.5
-49.5
-3.4
-37.4
-0.9
-9.9
-0.01
146.8
1.1
100
-0.2
-18.2
1.3
118.2
—
0
8.8
800
8.8
800
-7.4
-672.7
-12.1
-1100
-0.8
-72.7
-20.3
-1845.5
-0.9
-81.8
-18.7
-1700
-0.13
146.8
1.7
100
0.8
47.1
0.9
52.9
—
0
7.8
458.8
7.8
458.8
-6.9
-405.9
-9
-529.4
-0.7
-41.2
-16.6
-976.5
-1.9
-111.8
-14.8
-870.6
-0.1
146.8
1
100
0.6
60
0.4
40
—
0
6.2
620
6.3
630
-5.8
-580
-0.5
-50
-0.7
-70
-7
-700
0.2
20
-6.5
-650
-0.04
146.8
99.6
100
45.7
45.9
53.9
54.1
—
0
14
14.1
11.9
11.9
42
42.2
1.2
1.2
3.7
3.7
46.9
47.1
11.4
11.4
31.8
31.9
0.22
146.8
2.5
100
1.2
48
1.3
52
—
0
7.6
304
7.7
308
-6.4
-256
2.9
116
-0.1
-4
-3.5
-140
-0.6
-24
-3.2
-128
-0.02
146.8
2
100
1
50
1
50
—
0
8.7
435
10.7
535
-9.7
-485
-5.3
-265
20.2
1010
5.2
260
-1
-50
6.5
325
0.04
146.8
2.5
100
1.3
52
1.2
48
—
0
5
200
4.9
196
-3.8
-152.00000000000003
-6
-240
—
0
-9.8
-392.00000000000006
-0.1
-4
-9.6
-384
-0.07
146.8
2.8
100
1.2
42.9
1.7
60.7
—
0
15.2
542.9
18.3
653.6
-16.7
-596.4
0.9
32.1
—
0
-15.8
-564.3
-2.6
-92.9
-13.1
-467.9
-0.09
146.8
2.2
100
1.4
63.6
0.8
36.4
—
0
6
272.7
6
272.7
-5.2
-236.4
-7.8
-354.5
0.2
9.1
-12.8
-581.8
-0.4
-18.2
-12.2
-554.5
-0.08
146.8
3.5
100
1.1
31.4
2.4
68.6
—
0
4.5
128.6
4.9
140
-2.6
-74.3
-7.1
-202.9
—
0
-9.6
-274.3
-1.1
-31.4
-8.4
-240
-0.06
146.8
2.3
100
1.3
56.5
1
43.5
—
0
5.6
243.5
5.5
239.1
-4.5
-195.7
-7.5
-326.09
0.1
4.3
-11.9
-517.4
0.7
30.4
-12.3
-534.8
-0.08
146.8
-44.3
100
-66.6
150.3
22.2
-50.1
—
0
7.3
-16.5
8.2
-18.5
14
-31.6
-6.6
14.9
-4.2
9.5
3.3
-7.4
3.2
-7.2
-0.8
1.8
-0.01
150.1
124
100
104.7
84.4
19.3
15.6
—
0
6.2
5
6.2
5
13.1
10.6
-9.2
-7.4
0.4
0.3
4.3
3.5
1.8
1.5
1.2
1
0.01
146.8