Foran Energy Statements
00
Foran Energy 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
6 600.4
6 225.89
374.52
87.816
75.195
140.73
233.79
90.835
-0.371
324.65
135.47
176.73
0.172
1 028.91
6 603.93
100
6 197.57
93.8
406.37
6.2
78.176
1.2
58.948
0.9
122.02
1.8
284.35
4.3
47.355
0.7
0.252
0.004
332.09
5
113.05
1.7
196.67
3
0.204
964.12
4 480.09
100
4 141.31
92.4
338.79
7.6
62.992
1.4
148.84
3.3
196.91
4.4
141.88
3.2
25.179
0.6
-4.074
-0.09
162.99
3.6
91.884
2.1
77.128
1.7
0.082
945.2
5 415.39
100
4 784.27
88.3
631.12
11.7
72.681
1.3
85.74
1.6
254.41
4.7
376.71
7
-40.673
-0.8
1.849
0.03
337.59
6.2
87.907
1.6
225.99
4.2
0.237
952.49
5 264.03
100
4 935.15
93.8
328.88
6.2
81.177
1.5
142.85
2.7
212.21
4
116.67
2.2
51.571
1
1.526
0.03
169.77
3.2
38.601
0.7
134.5
2.6
0.142
945.2
4 941.9
100
4 392.6
88.9
549.3
11.1
83.413
1.7
100.93
2
175.85
3.6
373.45
7.6
-46.915
-0.9
-51.093
-1.03
276.96
5.6
80.103
1.6
192.54
3.9
0.204
945.2
3 301.78
100
2 969.11
89.9
332.67
10.1
49.177
1.5
75.627
2.3
117.59
3.6
215.08
6.5
-45.671
-1.4
-59.906
-1.8
109.5
3.3
42.624
1.3
75.616
2.3
0.08
945.2
3 899.96
100
3 507.03
89.9
392.93
10.1
36.33
0.9
144.78
3.7
218.15
5.6
174.79
4.5
59.169
1.5
3.506
0.09
237.33
6.1
70.766
1.8
202.43
5.2
0.214
945.2
4 221.43
100
3 771.05
89.3
450.38
10.7
145.79
3.5
94.217
2.2
234.94
5.6
215.44
5.1
-14.653
-0.3
1.643
0.04
202.42
4.8
30.788
0.7
131.38
3.1
0.139
945.28
3 334.1
100
2 874.98
86.2
459.12
13.8
83.191
2.5
50.305
1.5
130
3.9
329.13
9.9
-40.041
-1.2
1.043
0.03
290.76
8.7
68.653
2.1
191.32
5.7
0.213
897.99
2 118.5
100
1 830.3
86.4
288.3
13.6
35.7
1.7
82.3
3.9
117
5.5
171.3
8.1
-49
-2.3
-1.2
-0.06
121.1
5.7
36.2
1.7
71
3.4
0.08
945.2
2 451.7
100
2 162.2
88.2
289.5
11.8
49.5
2
91.5
3.7
138.7
5.7
150.8
6.2
-9.4
-0.4
-8
-0.3
133.4
5.4
27.7
1.1
76.4
3.1
0.08
945.2
2 091.6
100
1 743.7
83.4
347.9
16.6
47.9
2.3
73.2
3.5
117.3
5.6
230.6
11
11.8
0.6
-0.1
-0.005
242.3
11.6
48.7
2.3
159.7
7.6
0.17
945.2
1 807.2
100
1 480
81.9
327.2
18.1
36.3
2
55.9
3.1
95.2
5.3
232
12.8
30.1
1.7
7
0.4
269.1
14.9
57.2
3.2
181.1
10
0.19
945.2
1 164.1
100
995
85.5
169.1
14.5
13.9
1.2
55.6
4.8
68.9
5.9
100.2
8.6
-14.3
-1.2
-0.1
-0.009
85.8
7.4
24.5
2.1
52
4.5
0.05
945.2
1 833.6
100
1 629.4
88.9
204.2
11.1
7.8
0.4
79.6
4.3
90.8
5
113.4
6.2
0.1
0.005
-7.2
-0.4
106.6
5.8
35.3
1.9
55.1
3
0.06
945.2
1 587.4
100
1 289.4
81.2
298
18.8
11
0.7
64.1
4
74.7
4.7
223.3
14.1
-10.8
-0.7
-1.4
-0.09
211.1
13.3
54.6
3.4
130.7
8.2
0.14
945.2
1 694
100
1 376.4
81.3
317.6
18.7
11.1
0.7
62.5
3.7
73
4.3
244.6
14.4
16.8
1
0.3
0.02
262.1
15.5
57
3.4
167.3
9.9
0.18
945.2
1 311.9
100
1 153.8
87.9
158.1
12.1
1.5
0.1
61.3
4.7
62.8
4.8
95.3
7.3
6.8
0.5
0.7
0.05
102.8
7.8
26
2
58.3
4.4
0.06
945.2
1 471
100
1 268.8
86.3
202.3
13.8
2.4
0.2
79.8
5.4
121.2
8.2
81
5.5
-3.2
-0.2
11.2
0.8
74.8
5.1
27.9
1.9
27.8
1.9
0.03
945.2
1 242.6
100
1 021.8
82.2
220.8
17.8
2.1
0.2
58
4.7
58.8
4.7
162
13
-11
-0.9
-0.4
-0.03
150.5
12.1
38.2
3.1
95.4
7.7
0.1
945.2
1 261.9
100
965.4
76.5
296.4
23.5
—
0
59.5
4.7
57.8
4.6
238.6
18.9
16.3
1.3
1.9
0.2
253.7
20.1
57
4.5
156.4
12.4
0.17
945.2
1 118.8
100
915.7
81.8
203.1
18.2
—
0
56.2
5
55.2
4.9
148
13.2
-11.6
-1.04
4.7
0.4
141.2
12.6
36.6
3.3
82.5
7.4
0.09
945.2
1 216.5
1 017.7
198.8
—
68.2
69.3
129.4
-12.6
2.9
114.7
30.4
70.2
0.08
855.9
1 048.7
835.4
213.3
—
54.3
54.3
159
-14.5
-0.2
143.5
36.2
82.4
0.1
850
1 088.8
814.5
274.3
—
52.6
49.2
225.1
13.6
2.3
240.4
54.4
138.7
0.16
850
938.2
777.1
161.2
—
47.1
46.9
114.3
-10.1
-0.2
104
26.4
56.1
0.07
850
1 040.3
863.1
177.1
—
56.6
55.5
121.6
-8.4
-2.7
110.1
28.3
62.3
0.07
850