CGN Statements
00
CGN 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
20 195.09
100
12 786.54
63.3
7 408.55
36.7
199.06
1
593.31
2.9
108.36
0.5
7 300.19
36.1
-649.44
-3.2
-37.934
-0.2
6 619.92
32.8
1 129.76
5.6
3 505.12
17.4
0.07
50 342.33
22 706.26
100
17 192.26
75.7
5 514
24.3
1 376.2
6.1
787.25
3.5
2 151.63
9.5
3 362.37
14.8
-1 236.46
-5.4
11.019
0.05
2 137.8
9.4
398.58
1.8
1 024.92
4.5
0.02
50 498.61
20 566.56
100
13 610.35
66.2
6 956.21
33.8
366.05
1.8
675.96
3.3
787.04
3.8
6 169.17
30
-849.41
-4.1
2.41
0.01
5 322.18
25.9
925.35
4.5
2 740.74
13.3
0.054
50 498.61
20 987
100
11 993.19
57.1
8 993.81
42.9
467.46
2.2
667.47
3.2
953.07
4.5
8 040.74
38.3
-1 111.88
-5.3
-53.967
-0.3
6 874.79
32.8
1 189.52
5.7
3 472.66
16.5
0.069
50 498.61
18 288.82
100
10 937.09
59.8
7 351.73
40.2
210.07
1.1
566.15
3.1
262
1.4
7 089.73
38.8
-873.66
-4.8
-23.393
-0.1
6 195.79
33.9
971.35
5.3
3 486.25
19.1
0.069
50 498.61
24 407.38
100
18 884.96
77.4
5 522.42
22.6
984.06
4
741.89
3
1 414.32
5.8
4 108.1
16.8
-1 176.22
-4.8
-97.861
-0.4
2 834.67
11.6
689.17
2.8
1 174.78
4.8
0.023
50 498.61
21 792.93
100
14 880.89
68.3
6 912.05
31.7
437.7
2
608.74
2.8
446.66
2
6 465.38
29.7
-1 175.9
-5.4
-31.182
-0.1
5 261.72
24.1
1 016.57
4.7
2 885.57
13.2
0.057
50 498.61
19 444.38
100
11 904
61.2
7 540.38
38.8
314.58
1.6
667.85
3.4
752.93
3.9
6 787.45
34.9
-1 344.23
-6.9
-10.477
-0.05
5 433.05
27.9
844.61
4.3
3 052.86
15.7
0.06
50 498.61
17 177.71
100
10 417.15
60.6
6 760.56
39.4
133.45
0.8
577.48
3.4
423.55
2.5
6 337.02
36.9
-1 163.22
-6.8
-5.92
-0.03
5 169.73
30.1
906.07
5.3
2 851.64
16.6
0.056
50 498.61
80 678.74
100
54 505.59
67.6
26 173.16
32.4
1 753.04
2.2
2 519.62
3.1
2 721.81
3.4
23 451.35
29.1
-5 097.9
-6.3
-187.55
-0.2
18 165.99
22.5
2 442.18
3
9 764.17
12.1
0.193
50 591.58
59 134.85
100
38 263.44
64.7
20 871.41
35.3
736.31
1.2
1 689.16
2.9
1 060.26
1.8
19 811.16
33.5
-3 753.88
-6.3
-4.182
-0.007
16 053.16
27.1
2 132.9
3.6
8 742.23
14.8
0.173
50 498.61
19 717.42
100
12 551.38
63.7
7 166.04
36.3
310.57
1.6
507.77
2.6
321.43
1.6
6 844.61
34.7
-1 345.86
-6.8
-9.732
-0.05
5 489.02
27.8
627.44
3.2
3 123.76
15.8
0.062
50 478.51
17 148
100
10 944
63.8
6 205
36.2
211
1.2
645
3.8
559
3.3
5 645
32.9
-1 279
-7.5
1
0.006
4 367
25.5
558
3.3
2 374
13.8
0.05
50 519
20 689
100
15 333
74.1
5 356
25.9
1 153
5.6
721
3.5
1 389
6.7
3 968
19.2
-1 555
-7.5
-10
-0.05
2 401
11.6
87
0.4
1 378
6.7
0.03
50 499
18 389
100
11 303
61.5
7 086
38.5
159
0.9
566
3.1
337
1.8
6 749
36.7
-1 250
-6.8
-1
-0.005
5 497
29.9
798
4.3
2 979
16.2
0.06
50 499
17 760
100
10 192
57.4
7 568
42.6
117
0.7
480
2.7
-306
-1.7
7 874
44.3
-1 823
-10.3
-29
-0.2
6 021
33.9
592
3.3
3 672
20.7
0.07
49 978
13 747
100
8 213
59.7
5 533
40.2
107
0.8
719
5.2
551
4
4 982
36.2
-2 051
-14.9
-1
-0.007
2 930
21.3
498
3.6
1 533
11.2
0.03
51 094
17 736
100
11 927
67.2
5 810
32.8
1 186
6.7
893
5
1 865
10.5
3 945
22.2
-1 871
-10.5
-23
-0.1
2 051
11.6
29
0.2
1 167
6.6
0.02
50 373
16 616
100
9 070
54.6
7 546
45.4
71
0.4
552
3.3
-131
-0.8
7 677
46.2
-1 536
-9.2
-7
-0.04
6 135
36.9
797
4.8
3 276
19.7
0.07
47 133
13 647
100
7 842
57.5
5 805
42.5
124
0.9
638
4.7
115
0.8
5 690
41.7
-1 788
-13.1
-4
-0.03
3 899
28.6
412
3
2 504
18.3
0.06
45 449
12 876
100
7 150
55.5
5 725
44.5
84
0.7
599
4.7
123
1
5 602
43.5
-1 271
-9.9
1
0.008
4 471
34.7
532
4.1
2 518
19.6
0.06
45 449
14 453
100
8 826
61.1
5 627
38.9
658
4.6
1 050
7.3
1 482
10.3
4 145
28.7
-1 277
-8.8
-10
-0.07
2 858
19.8
142
1
1 923
13.3
0.04
45 475
13 364
100
7 440
55.7
5 925
44.3
191
1.4
521
3.9
537
4
5 387
40.3
-1 158
-8.7
-11
-0.08
4 219
31.6
276
2.1
2 213
16.6
0.05
45 448
12 083
100
6 936
57.4
5 147
42.6
90
0.7
158
1.3
-87
-0.7
5 234
43.3
-1 336
-11.06
-20
-0.2
3 878
32.1
526
4.4
2 081
17.2
0.05
45 449
10 927
100
5 792
53
5 135
47
76
0.7
585
5.4
63
0.6
5 072
46.4
-1 122
-10.3
-6
-0.05
3 944
36.1
274
2.5
2 485
22.7
0.05
45 449