[一季报]东山精密(002384):2026年一季度报告(英文版)
|
时间:2026年05月22日 18:16:27 中财网 |
|
原标题: 东山精密:2026年一季度报告(英文版)

StockCode:002384 StockShortName:DSBJ AnnouncementNo.:2026-023SuzhouDongshanPrecisionManufacturingCo.,Ltd.
FirstQuarterReport2026
TheCompanyandallthemembersoftheBoardofDirectorsherebywarrantthatthecontentoftheinformationdisclosureis
true,accurateandcompletewithoutanymisrepresentation,misleadingstatementormaterialomission.Importantnote:
1.TheBoardofDirectors,directors,andseniorexecutivesoftheCompanyherebywarrantthatthisquarterlyreportistrue,
accurateandcompletewithoutanymisrepresentation,misleadingstatementormaterialomission,andagreetoassumejointand
severalliabilitiesforthisquarterlyreport.
2.YUANYonggang,ChairmanoftheCompany,CFOWANGXuandAccountingSupervisorZHUDeguangherebyrepresentthatthefinancialinformationcontainedinthisquarterlyreportistrue,accurateandcomplete.3.WhethertheFirstQuarterFinancialReporthasbeenaudited
□Yes?No
Note:
ThisdocumentisatranslatedversionoftheChineseFirstQuarterReport2026("2026年第一季度报告").Incaseofany
discrepancies,theFirstQuarterReport2026publishedintheChineseversionshallprevail.ThefullChineseFirstQuarterReport
I.KeyFinancialData
(I)KeyAccountingDataandFinancialIndicators
DidtheCompanyneedtoretrospectivelyadjustorrestateanyaccountingdataofprioryears?
| | Thereportingperiod | Thesameperiodofthe
previousyear | %
change | | Operatingrevenue(RMB) | 13,137,636,263.36 | 8,602,240,027.91 | 52.72% | | NetprofitattributabletoshareholdersoftheListedCompany
(RMB) | 1,109,892,942.38 | 455,862,422.17 | 143.47% | | NetprofitattributabletoshareholdersoftheListedCompany
afterdeductionofnon-recurringgainorloss(RMB) | 1,059,278,407.74 | 396,749,250.19 | 166.99% | | Netcashflowsfromoperatingactivities(RMB) | 1,126,672,373.29 | 1,365,406,591.51 | -17.48% | | Basicearningspershare(RMB/share) | 0.61 | 0.27 | 125.93% | | Dilutedearningspershare(RMB/share) | 0.61 | 0.27 | 125.93% | | Weightedaveragereturnonnetassets | 5.05% | 2.39% | 2.66% | | | Theendofthereporting
period | Theendoftheprevious
year | %
Change | | Totalassets(RMB) | 63,045,615,506.36 | 60,250,537,094.98 | 4.64% | | Owner’sequityattributabletoshareholdersoftheListed
Company(RMB) | 22,637,699,880.00 | 21,461,147,972.59 | 5.48% |
(II)Itemsandamountsofnon-recurringgainsorlosses
?Applicable□N/A
| Item | Amountofthecurrent
reportingperiod | Remark | | Gainorlossondisposalofnon-currentassets(includingallowancefor
impairmentofassetsthathasbeenwrittenoff) | -5,295,054.29 | | | Governmentgrantsrecognizedinprofitorloss(excludingthegovernment
grantsthatarecloselyrelatedtothebusinessoftheCompany,conformtothe
applicablepoliciesofthecountry,areprovidedinaccordancewiththe
establishedstandards,andcontinuouslyaffecttheCompany’sprofitorloss) | 68,117,200.36 | | | Gainorlossonchangesinfairvalueoffinancialassetsandfinancial
liabilitiesheldbynon-financialentities,andgainorlossondisposalof
financialassetsandfinancialliabilities,exceptforeffectivehedgesheldin
theordinarycourseofbusiness | 5,442,915.78 | | | Othernon-operatingrevenuesandexpenses | -9,091,884.00 | | | Less:Effectonincometax | 8,540,723.63 | | | Effectonminorityinterests(exclusiveoftax) | 17,919.58 | | | Total | 50,614,534.64 | -- |
Otheritemsofgainorlosswithinthemeaningofnon-recurringgainorloss:□Applicable?N/A
Wedonothaveanyotheritemofgainorlosswithinthemeaningofnon-recurringgainsorlosses.Classificationofanyitemofnon-recurringgainorlossdefinedbytheExplanatoryAnnouncementNo.1onInformation
DisclosurebyCompaniesPubliclyOfferingSecurities–Non-recurringGainorLossasrecurringgainorloss:□Applicable?N/A
Wehavenotclassifiedanyitemofnon-recurringgainorlossdefinedbytheExplanatoryAnnouncementNo.1onInformation
DisclosurebyCompaniesPubliclyOfferingSecurities–Non-recurringGainorLossasrecurringgainorloss.(III)Particularsofandreasonsforchangesinthekeyaccountingdataandfinancialindicators?Applicable□N/A
| Balancesheet | Theendofthe
reportingperiod | Theendofthe
previousyear | %
Change | Mainreason | | Accounts receivable
financing | 399,648,558.37 | 285,277,607.54 | 40.09% | Primarilyduetotheincreaseinbankacceptance
billsreceivedduringthereportingperiod. | | Construction in
progress | 3,447,555,504.13 | 2,345,985,416.22 | 46.96% | Primarilyduetotheenhancedeffortsforexpanding
the production capacity of optical modules
(includingopticalchips)andAIPCBsinresponse
totheexplosionof demandsfordownstreamAI
datacenterstomeetcustomerordersanddelivery
requirements. | | Otherpayables | 259,090,579.70 | 705,336,813.22 | -63.27% | Primarily due to the payment of the remaining
amountforacquiringtheequityinterestsinSource
Photonicsinthefirstquarterof2026. | | Incomestatement | Thereporting
period | Thesameperiod
oftheprevious
year | %
Change | Mainreason | | Operatingrevenue | 13,137,636,263.36 | 8,602,240,027.91 | 52.72% | Primarily due to 1. the inclusion of Source
Photonics and GMD Group into the scope of
consolidationduringthereportingperiodcompared
with the previous year; 2. on the basis of
and
maintaining stable conventional businesses, the
doubling of revenues compared with the same
period of the previous year thanks to the
Company’seffortsfortakingtheopportunityduring
theexplosionoftheopticalmodulebusinessand
urgent customer orders, which made a core
contributiontotheCompany’srevenueandprofit
duringthereportingperiod. | | Operatingcost | 10,598,454,911.38 | 7,386,509,909.13 | 43.48% | Primarilyduetotheincreaseintheoperatingcosts
correspondingtotheincreaseintherevenueabove. | | Sellingexpenses | 128,114,079.16 | 75,172,569.57 | 70.43% | PrimarilyduetotheinclusionofSourcePhotonics
andGMDGroupintothescopeofconsolidation
during the reporting period compared with the
previousyear. | | Administrative
expenses | 416,447,887.25 | 274,814,509.17 | 51.54% | PrimarilyduetotheinclusionofSourcePhotonics
andGMDGroupintothescopeofconsolidation
during the reporting period compared with the
previousyear. | | R&Dexpenses | 371,366,457.55 | 275,326,675.54 | 34.88% | Primarily due to the Company’s enhanced
investmentinR&Dofanewgenerationhigh-speed
opticalchips,opticalmodulesandAIPCBsduring
thereportingperiod. | | Financialexpenses | 248,446,547.78 | 6,941,252.81 | 3479.28% | Primarily due to the new M&A loans from the
previousyear,whichresultedintheincreaseinthe
interest expenses during the reporting period. In
addition,despitethepartialexchangeratehedging
implementedbytheCompany,theexchangelosses
causedbytherapidappreciationofRMBagainst
USDcannotbefullyoffset. | | Incl.: Interest
expenses | 141,106,122.55 | 100,059,283.90 | 41.02% | Primarily due to the new M&A loans from the
previousyear,whichresultedintheincreaseinthe
interestexpensesduringthereportingperiod. | | Interestincome | 39,183,662.03 | 56,209,956.61 | -30.29% | Primarily due to the large scale of principal-
protected wealth management with idle funds
duringthesameperiodofthepreviousyear. | | Investment income
(loss expressed with | 3,687,385.19 | -5,756,481.87 | 164.06% | Primarilyduetotheincomefromheld-for-trading
financial assets during the reporting period, | | “-”
) | | | | comparedwiththelossfromthedisposalofthe
associate BVF during the same period of the
previousyear. | | Gain on changes in
fair value (loss
expressedwith“-”) | -6,726,607.92 | 496,253.51 | -
1455.48% | Primarily due to the losses from the foreign
exchange hedging transactions measured at fair
valuecausedbyexchangeratefluctuationduring
thereportingperiod. | | Impairment loss on
assets(lossexpressed
with“-”
) | -103,758,576.15 | -29,196,211.51 | -255.38% | Primarilyduetotheincreaseintheprovisionfor
impairment of inventory that is made at net
realizablevalueinthecurrentperiod. | | Gain on disposal of
assets(lossexpressed
with“-”) | -5,268,719.17 | -1,902,786.17 | -176.89% | Primarilyduetothelossesofassetsrecognizedon
thebasisoftheremovalanddisposalofobsolete
anduselessequipmentbysomesubsidiaries. | | Operatingprofit(loss
expressedwith“-”) | 1,324,373,461.99 | 594,895,048.03 | 122.62% | Primarily due to 1. the inclusion of Source
Photonics and GMD Group into the scope of
consolidationduringthereportingperiodcompared
withthepreviousyear,andthesignificantincrease
in the operating revenue and profit during the
reporting period thanks to the synergy effects
achieved by Source Photonics using the group’s
funds,talents,technologies,customers,andother
resources; 2. the stable shipment of
and
conventional printed circuit boards, precision
components,andphotoelectricdisplaymodules. | | Non-operating
revenue | 1,101,914.33 | 3,138,139.14 | -64.89% | Primarilyduetotheincreaseintheamountsthat
cannotbepaidinthesameperiodoftheprevious
year. | | Non-operating
expenses | 10,220,133.45 | 1,346,996.26 | 658.74% | Primarilyduetotheincreaseinexternaldonations
during the reporting period to actively fulfill
corporatesocialresponsibilities. | | Profitbeforetax(loss
expressedwith“-”) | 1,315,255,242.87 | 596,686,190.91 | 120.43% | Primarily due to 1. the inclusion of Source
Photonics and GMD Group into the scope of
consolidationduringthereportingperiodcompared
withthepreviousyear,andthesignificantincrease
in the operating revenue and profit during the
reporting period thanks to the synergy effects
achieved by Source Photonics using the group’s
funds,talents,technologies,customers,andother
resources; 2. the stable shipment of
and
conventional printed circuit boards, precision
components,andphotoelectricdisplaymodules. | | Net profit (loss
expressedwith“-”) | 1,124,152,991.38 | 456,526,563.63 | 146.24% | Primarily due to 1. the inclusion of Source
Photonics and GMD Group into the scope of
consolidationduringthereportingperiodcompared
withthepreviousyear,andthesignificantincrease
in the operating revenue and profit during the
reporting period thanks to the synergy effects
achieved by Source Photonics using the group’s
funds,talents,technologies,customers,andother
resources; 2. the stable shipment of
and
conventional printed circuit boards, precision
components,andphotoelectricdisplaymodules. | | Cashflowstatement | Thereporting
period | Thesameperiod
oftheprevious
year | %
Change | Mainreason | | Netcashflowsfrom
investingactivities | -2,528,173,507.65 | -972,599,636.01 | -159.94% | Primarilyduetotheadditionalpaymentincashfor
acquiringandconstructingfixedassetsgiventhe
Company’s enhanced efforts for expanding the
productioncapacityofopticalmodules(including
optical chips) and AI PCBs in response to the
explosive demands for AI data centers, and the
paymentoftheremainingamountforacquiringthe
equity interests in Source Photonics during the
reportingperiod. | | Netcashflowsfrom
financingactivities | 2,400,715,923.00 | 267,605,322.80 | 797.11% | PrimarilyduetothenewM&Aloanscorresponding
totheprogressivepaymentfortransferofequity
interests, and relevant additional borrowings to
covercapitalexpenditurestomeetrapidbusiness
expansionanddemandsforoperatingfundsduring
thereportingperiod. | | Effect of exchange
ratechangesoncash
andcashequivalents | -95,821,642.37 | 17,576,089.34 | -645.18% | Primarily due to the exchange rate fluctuation
during the reporting period, resulting in great
changesincashandcashequivalentsdenominated
inothercurrenciesthanthefunctioningcurrency | | Net increase in cash
andcashequivalents | 903,393,146.27 | 677,988,367.64 | 33.25% | Primarilyduetothestableoperatingcashinflow
during the reporting period in one aspect, the
Company’s enhanced efforts for cash reserve to
covercapitalexpenditurestomeetrapidbusiness
expansion and demands for operating funds in
anotheraspect. |
II.ShareholderInformation
(I)Totalnumberofordinaryshareholders,numberofpreferredshareholderswhosevotingrightshadbeenrestituted,andshareholdingbythetop10shareholders
InShares
| Totalnumberofordinaryshareholdersat
theendofthereportingperiod | 108,519 | Totalnumberofpreferredshareholderswhosevoting
rightshadbeenrestitutedattheendofthereporting
period(ifany) | 0 | | | | | Shareholdingbythetop10shareholders(excludingtheshareslentviarefinancing) | | | | | | | | Nameofshareholder | Statusof
shareholder | Shareholding
percentage(%) | Sharesheld | No.ofnon-
tradableshares
held | Pledge,attachmentorfreeze | | | | | | | | Statusofshares | Number | | YUANYonggang | Domestic
naturalperson | 16.53% | 302,781,254 | 252,224,705 | Pledge | 104,828,000 | | YUANYongfeng | Domestic
naturalperson | 13.51% | 247,526,917 | 191,929,879 | Pledge | 56,883,800 | | HongKong
SecuritiesClearing
CompanyLimited | Foreign
corporation | 3.79% | 69,480,875 | | N/A | | | YUANFugen | Domestic
naturalperson | 3.21% | 58,796,052 | | N/A | | | ChinaLifeInsurance
CompanyLtd.–
Traditional–General
InsuranceProduct–
005L–CT001
Shanghai | Others | 1.11% | 20,417,412 | | N/A | | | NewChinaLife
InsuranceCompany
Limited–
Participating–
Individual
Participating–018L
–FH002Shenzhen | Others | 0.98% | 17,962,635 | | N/A | | | NewChinaLife
InsuranceCompany
Limited–Traditional
–GeneralInsurance
Product–018L– | Others | 0.95% | 17,416,280 | | N/A | | | CT001Shenzhen | | | | | | | | ChinaMerchants
BankCo.,Ltd.–
RuiyuanGrowth
ValueHybrid
SecuritiesInvestment
Fund | Others | 0.93% | 17,092,410 | | N/A | | | Industrialand
CommercialBankof
ChinaLimited–
Huatai-PineBridge
CSI300Exchange-
TradedIndex
SecuritiesInvestment
Fund | Others | 0.56% | 10,311,700 | | N/A | | | AgriculturalBankof
ChinaLimited–
JPMorganEmerging
PowerHybrid
SecuritiesInvestment
Fund | Others | 0.53% | 9,750,207 | | N/A | | | Shareholdingbythetop10holdersoftradableshares(excludingtheshareslentviarefinancingorunderexecutivelock-up) | | | | | | | | Nameofshareholder | No.oftradablesharesheld | Typeandnumberofshares | | | | | | | | Typeofshares | Number | | | | | HongKongSecuritiesClearing
CompanyLimited | 69,480,875 | RMB-
denominated
ordinaryshare | 69,480,875 | | | | | YUANFugen | 58,796,052 | RMB-
denominated
ordinaryshare | 58,796,052 | | | | | YUANYongfeng | 55,597,038 | RMB-
denominated
ordinaryshare | 55,597,038 | | | | | YUANYonggang | 50,556,549 | RMB-
denominated
ordinaryshare | 50,556,549 | | | | | ChinaLifeInsuranceCompanyLtd.–
Traditional–GeneralInsuranceProduct
–005L–CT001Shanghai | 20,417,412 | RMB-
denominated
ordinaryshare | 20,417,412 | | | | | NewChinaLifeInsuranceCompany
Limited–Participating–Individual
Participating–018L–FH002Shenzhen | 17,962,635 | RMB-
denominated
ordinaryshare | 17,962,635 | | | | | NewChinaLifeInsuranceCompany
Limited–Traditional–General
InsuranceProduct–018L–CT001
Shenzhen | 17,416,280 | RMB-
denominated
ordinaryshare | 17,416,280 | | | | | ChinaMerchantsBankCo.,Ltd.–
RuiyuanGrowthValueHybridSecurities
InvestmentFund | 17,092,410 | RMB-
denominated
ordinaryshare | 17,092,410 | | | | | IndustrialandCommercialBankof
ChinaLimited–Huatai-PineBridgeCSI
300Exchange-TradedIndexSecurities
InvestmentFund | 10,311,700 | RMB-
denominated
ordinaryshare | 10,311,700 | | | | | AgriculturalBankofChinaLimited–
JPMorganEmergingPowerHybrid
SecuritiesInvestmentFund | 9,750,207 | RMB-
denominated
ordinaryshare | 9,750,207 | | | |
| Affiliatesorconcertpartiesamongtheshareholderslisted
above | Amongtheshareholderslistedabove,YUANYonggangandYUAN
YongfengaresonsofYUANFugen,andYUANYongfengistheelder
brotherofYUANYonggang.YUANFugen,YUANYongfengandYUAN
Yonggangareouractualcontrollers.Wearenotawarewhetherthereare
affiliatesorconcertpartieswithinthemeaningoftheAdministrative
MeasuresfortheTakeoverofListedCompaniesamongothershareholders
listedabove. | | Securitiesmargintradingconductedbythetop10
shareholders(ifany) | N/A |
Sharelendingbyshareholdersholdingmorethan5%oftheshares,thetop10shareholdersandthetop10holdersoftradable
sharesviarefinancing
□Applicable?N/A
Changesinthetop10shareholdersandthetop10holdersoftradablesharescomparedwiththepreviousperiodduetoshare
lendingunderrefinancing/repayment
□Applicable?N/A
(II)TotalnumberofpreferredshareholdersoftheCompanyandshareholdingbythetop10holdersofpreferredshares
□Applicable?N/A
III.OtherSignificantInformation
□Applicable?N/A
IV.QuarterlyFinancialStatements
(I)Financialstatements
1.Consolidatedbalancesheet
Preparedby:SuzhouDongshanPrecisionManufacturingCo.,Ltd.
March31,2026
| Item | Closingbalance | Openingbalance | | Currentassets: | | | | Cashandbankbalances | 8,945,169,872.83 | 7,650,283,509.10 | | Settlementdeposit | | | | Loanstobanksandotherfinancialinstitutions | | | | Financialassetsheldfortrading | 146,891,704.85 | 201,553,860.61 | | Derivativefinancialassets | | | | Notesreceivable | | | | Accountsreceivable | 9,555,238,301.88 | 9,792,745,060.06 | | Accountsreceivablefinancing | 399,648,558.37 | 285,277,607.54 | | Advancestosuppliers | 311,594,696.23 | 274,265,688.35 | | Premiumsreceivable | | | | Reinsuranceaccountsreceivable | | | | Reinsurancecontractreservesreceivable | | | | Otherreceivables | 185,516,155.36 | 165,859,090.82 | | Incl.:Interestreceivable | | | | Dividendsreceivable | | | | Financialassetsheldunderresaleagreements | | | | Inventories | 9,745,305,354.44 | 8,928,944,182.01 | | Incl.:Dataresources | | | | Contractassets | | | | Assetsheldforsale | | | | Non-currentassetsduewithinoneyear | | | | Othercurrentassets | 1,366,166,134.85 | 1,328,586,793.26 | | Totalcurrentassets | 30,655,530,778.81 | 28,627,515,791.75 | | Non-currentassets: | | | | Loansandadvancestoclients | | | | Debtinvestments | | | | Otherdebtinvestments | | | | Long-termreceivables | 338,145,181.85 | 356,797,043.79 | | Long-termequityinvestment | 124,827,697.54 | 126,566,432.55 | | Investmentsinotherequityinstruments | 443,564,206.28 | 442,976,297.74 | | Othernon-currentfinancialassets | | | | Investmentproperties | 141,482,734.90 | 142,555,461.11 | | Fixedassets | 16,462,103,824.49 | 16,586,762,231.15 | | Constructioninprogress | 3,447,555,504.13 | 2,345,985,416.22 | | Productivebiologicalassets | | | | Oilandgasassets | | | | Right-of-useassets | 2,122,766,576.20 | 2,209,353,814.61 | | Intangibleassets | 1,263,536,432.72 | 1,321,067,216.43 | | Incl.:Dataresources | | | | Developmentexpenses | 47,059,129.08 | 41,694,639.16 | | Incl.:Dataresources | | | | Goodwill | 4,769,259,362.01 | 4,769,259,362.01 | | Long-termdeferredexpenses | 985,449,143.32 | 990,698,521.69 | | Deferredtaxassets | 905,697,493.00 | 829,762,594.06 | | Othernon-currentassets | 1,338,637,442.03 | 1,459,542,272.71 | | Totalnon-currentassets | 32,390,084,727.55 | 31,623,021,303.23 | | Totalassets | 63,045,615,506.36 | 60,250,537,094.98 | | Currentliabilities: | | | | Short-termborrowings | 8,861,034,376.38 | 8,011,474,049.03 | | BorrowingsfromtheCentralBank | | | | Borrowingsfrombanksandotherfinancialinstitutions | | | | Financialliabilitiesheldfortrading | 71,497,183.84 | 46,545,937.17 | | Derivativefinancialliabilities | | | | Notespayable | 915,591,987.37 | 1,002,812,950.68 | | Accountspayable | 12,872,545,854.06 | 13,043,136,687.34 | | Advancesfromclients | | | | Contractliabilities | 468,039,425.95 | 474,660,658.17 | | Financialassetssoldunderrepurchaseagreements | | | | Depositsfromclientsandotherbanks | | | | Fundsreceivedasstockbroker | | | | Fundsreceivedasunderwriterofsecurities | | | | Employeebenefitspayable | 820,501,694.46 | 995,231,432.74 | | Taxespayable | 632,223,582.26 | 641,337,262.33 | | Otherpayables | 259,090,579.70 | 705,336,813.22 | | Incl.:Interestpayable | | | | Dividendspayable | | | | Feesandcommissionspayable | | | | Reinsuranceaccountspayable | | | | Liabilitiesheldforsale | | | | Non-currentliabilitiesduewithinoneyear | 3,274,772,236.99 | 3,488,303,627.95 | | Othercurrentliabilities | 45,041,260.95 | 43,838,129.08 | | Totalcurrentliabilities | 28,220,338,181.96 | 28,452,677,547.71 | | Non-currentliabilities: | | | | Provisionforinsurancecontracts | | | | Long-termborrowings | 8,230,896,518.92 | 6,375,079,464.54 | | Bondspayable | | | | Incl.:Preferredshares | | | | Perpetualbonds | | | | Leaseliabilities | 1,794,417,514.28 | 1,790,064,820.73 | | Long-termpayables | | | | Long-termemployeebenefitspayable | 138,140,507.86 | 142,470,448.33 | | Provisions | 250,844,235.60 | 263,756,502.85 | | Deferredincome | 935,846,329.48 | 889,843,133.49 | | Deferredtaxliabilities | 582,482,022.06 | 634,806,937.54 | | Othernon-currentliabilities | | | | Totalnon-currentliabilities | 11,932,627,128.20 | 10,096,021,307.48 | | Totalliabilities | 40,152,965,310.16 | 38,548,698,855.19 | | Owners’equity: | | | | Sharecapital | 1,831,607,532.00 | 1,831,607,532.00 | | Otherequityinstruments | | | | Incl.:Preferredshares | | | | Perpetualbonds | | | | Capitalreserve | 9,334,943,023.09 | 9,257,892,537.77 | | Less:Treasuryshares | 125,085,277.62 | 175,076,133.79 | | Othercomprehensiveincome | -301,215,059.20 | -240,832,682.74 | | Specialreserve | | | | Surplusreserve | 249,150,887.74 | 249,150,887.74 | | Generalriskreserve | | | | Retainedprofits | 11,648,298,773.99 | 10,538,405,831.61 | | Totalowners’equityattributabletotheparentcompany | 22,637,699,880.00 | 21,461,147,972.59 | | Minorityinterests | 254,950,316.20 | 240,690,267.20 | | Totalowners’equity | 22,892,650,196.20 | 21,701,838,239.79 | | Totalliabilitiesandowners’equity | 63,045,615,506.36 | 60,250,537,094.98 |
LegalRepresentative:YUANYonggang CFO:WANGXu AccountingSupervisor:ZHUDeguang2.Consolidatedincomestatement
InRMB
| Item | Amountofthecurrent
period | Amountofthe
previousperiod | | I.Totaloperatingrevenue | 13,137,636,263.36 | 8,602,240,027.91 | | Incl.:Operatingrevenue | 13,137,636,263.36 | 8,602,240,027.91 | | Interestincome | | | | Premiumsearned | | | | Feeandcommissionincome | | | | II.Totaloperatingcosts | 11,800,615,115.09 | 8,056,258,755.19 | | Incl.:Operatingcost | 10,598,454,911.38 | 7,386,509,909.13 | | Interestexpenses | | | | Feeandcommissionexpenses | | | | Surrenders | | | | Netpaymentsforinsuranceclaims | | | | Netinsurancecontractreserves | | | | Policyholderdividends | | | | Reinsuranceexpenses | | | | Taxesandsurcharges | 37,785,231.98 | 37,493,838.97 | | Sellingexpenses | 128,114,079.16 | 75,172,569.57 | | Administrativeexpenses | 416,447,887.25 | 274,814,509.17 | | R&Dexpenses | 371,366,457.55 | 275,326,675.54 | | Financialexpenses | 248,446,547.78 | 6,941,252.81 | | Incl.:Interestexpenses | 141,106,122.55 | 100,059,283.90 | | Interestincome | 39,183,662.03 | 56,209,956.61 | | Add:Otherincome | 93,211,843.37 | 77,548,707.75 | | Investmentincome(lossexpressedwith“-”) | 3,687,385.19 | -5,756,481.87 | | Incl.:Investmentincomefromassociatesandjointventures | -1,068,408.45 | -1,997,494.01 | | Gainonderecognitionoffinancialassetsatamortizedcost | | | | Exchangegain(lossexpressedwith“-”) | | | | Netexposurehedgingincome(lossexpressedwith“-”) | | | | Gainonchangesinfairvalue(lossexpressedwith“-”) | -6,726,607.92 | 496,253.51 | | Creditimpairmentloss(lossexpressedwith“-”) | 6,206,988.40 | 7,724,293.60 | | Impairmentlossonassets(lossexpressedwith“-”) | -103,758,576.15 | -29,196,211.51 | | Gainondisposalofassets(lossexpressedwith“-”) | -5,268,719.17 | -1,902,786.17 | | III.Operatingprofit(lossexpressedwith“-”) | 1,324,373,461.99 | 594,895,048.03 | | Add:Non-operatingrevenue | 1,101,914.33 | 3,138,139.14 | | Less:Non-operatingexpenses | 10,220,133.45 | 1,346,996.26 | | IV.Profitbeforetax(lossexpressedwith“-”) | 1,315,255,242.87 | 596,686,190.91 | | Less:Incometaxexpenses | 191,102,251.49 | 140,159,627.28 | | V.Netprofit(lossexpressedwith“-”) | 1,124,152,991.38 | 456,526,563.63 | | (I)Classifiedbycontinuityofoperation | | | | 1.Netprofitfromcontinuingoperations(lossexpressedwith“-”) | 1,124,152,991.38 | 456,526,563.63 | | 2.Netprofitfromdiscontinuedoperations(lossexpressedwith“-”) | | | | (II)Classifiedbyattribution | | | | 1.Netprofitattributabletoownersoftheparentcompany | 1,109,892,942.38 | 455,862,422.17 | | 2.Profitattributabletominorityinterests | 14,260,049.00 | 664,141.46 | | VI.Othercomprehensiveincome,netaftertax | -60,382,376.45 | 54,398,416.31 | | Othercomprehensiveincomeattributabletoownersoftheparentcompany,net
aftertax | -60,382,376.45 | 54,398,416.31 | | (I)Othercomprehensiveincomethatcannotbereclassifiedtoprofitorloss | | | | 1.Changesarisingfromremeasurementofdefinedbenefitplans | | | | 2.Othercomprehensiveincomethatcannotbereclassifiedtoprofitorloss
undertheequitymethod | | | | 3.Changeinfairvalueofinvestmentsinotherequityinstruments | | | | 4.Changeinfairvalueofthecorporation’screditrisk | | | | 5.Others | | | | (II)Othercomprehensiveincomethatwillbereclassifiedtoprofitorloss | -60,382,376.45 | 54,398,416.31 | | 1.Othercomprehensiveincomethatcanbereclassifiedtoprofitorloss
undertheequitymethod | | | | 2.Changeinfairvalueofotherdebtinvestments | | | | 3.Financialassetsreclassifiedtoothercomprehensiveincome | | | | 4.Provisionforcreditimpairmentofotherdebtinvestments | | | | 5.Reservesforcashflowhedge | -33,211,184.35 | 22,393,227.45 | | 6.Differencesintranslationofforeigncurrencyfinancialstatements | -27,171,192.10 | 32,005,188.86 | | 7.Others | | | | Othercomprehensiveincomeattributabletominorityinterests,netaftertax | | | | VII.Totalcomprehensiveincome | 1,063,770,614.93 | 510,924,979.94 | | Totalcomprehensiveincomeattributabletoownersoftheparentcompany | 1,049,510,565.93 | 510,260,838.48 | | Totalcomprehensiveincomeattributabletominorityinterests | 14,260,049.00 | 664,141.46 | | VIII.Earningspershare: | | | | (I)Basicearningspershare | 0.61 | 0.27 | | (II)Dilutedearningspershare | 0.61 | 0.27 |
LegalRepresentative:YUANYonggang CFO:WANGXu AccountingSupervisor:ZHUDeguang3.Consolidatedcashflowstatement(未完)

|
|