Yixin Statements
28
Yixin 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
4 467.85
100
2 338.92
52.3
2 128.94
47.7
107.65
2.4
1 531
34.3
1 622.26
36.3
506.68
11.3
-54.809
-1.2
—
0
540.75
12.1
131.07
2.9
409.68
9.2
0.061
6 713.12
3 841.78
100
2 018.09
52.5
1 823.69
47.5
100.52
2.6
1 361.42
35.4
1 409.98
36.6
413.72
10.9
16.357
0.3
—
0
429.97
11.2
141.4
3.7
288.56
7.5
0.043
6 726.56
2 844.19
100
1 420.74
50
1 423.45
50
93.343
3.3
1 048.17
36.9
1 067.79
37.5
355.66
12.5
-76.914
-2.7
—
0
278.86
9.8
12.463
0.4
266.39
9.4
0.04
6 684.75
2 749.16
100
1 217.7
44.3
1 531.46
55.7
98.696
3.6
1 260.6
45.9
1 281.11
46.6
250.35
9.1
8.049
0.3
—
0
258.27
9.4
11.358
0.4
246.91
9
0.037
6 704.27
2 452.34
100
1 095.43
44.7
1 356.91
55.3
93.349
3.8
1 178.09
48
1 187.38
48.4
169.53
6.9
-22.442
-0.9
—
0
147.22
6
23.319
1
123.9
5.1
0.019
6 603.41
2 078.57
100
1 007.31
48.5
1 071.27
51.5
82.713
4
1 184.39
57
1 155.78
55.6
-84.511
-4.07
379.24
18.2
—
0
195.79
9.4
32.246
1.6
163.55
7.9
0.024
6 856.16
1 415.77
100
708.7
50.1
707.07
49.9
63.716
4.5
858.14
60.6
814.63
57.5
-107.56
-7.6
-5.98
-0.4
—
0
-112.17
-7.9
22.426
1.6
-134.6
-9.5
-0.021
6 324.92
1 701.38
100
880.84
51.8
820.54
48.2
68.17
4
991.06
58.3
929.5
54.6
-108.96
-6.4
-9.36
-0.6
—
0
-121.9
-7.2
-19.062
-1.1
-102.84
-6.04
-0.016
6 309.32
1 623.83
100
888.73
54.7
735.1
45.3
82.023
5.1
2 114.15
130.2
2 111.68
130
-1 376.58
-84.8
0.096
0.006
—
0
-1 376.04
-84.7
-323.12
-19.9
-1 052.91
-64.8
-0.168
6 281.32
2 638.24
100
1 403.74
53.2
1 234.5
46.8
92.111
3.5
1 360.14
51.6
1 366.91
51.8
-132.41
-5.02
3.909
0.1
—
0
-112.27
-4.3
-20.06
-0.8
-92.205
-3.5
-0.015
6 258.2
3 161.74
100
1 629.78
51.5
1 531.96
48.5
103.58
3.3
1 315.38
41.6
1 365.89
43.2
166.07
5.3
23.729
0.8
—
0
188.28
6
65.14
2.1
123.14
3.9
0.019
6 470.64
2 969.07
100
1 743.9
58.7
1 225.17
41.3
98.093
3.3
1 234.39
41.6
1 251.08
42.1
-25.908
-0.9
12.387
0.4
—
0
-7.003
-0.2
0.093
0.003
-7.096
-0.2
-0.001
6 211.38
2 563.56
100
1 313.31
51.2
1 250.25
48.8
141.37
5.5
1 012.16
39.5
1 155.34
45.1
94.909
3.7
2.37
0.09
—
0
-147.87
-5.8
11.611
0.5
-159.48
-6.2
-0.026
6 177.9
2 354.1
1 058.05
1 296.05
145.29
2 070.91
2 208.18
-912.12
26.634
-11 398.01
-12 267.08
-35.58
-12 231.5
-5.367
2 279.11
1 551.41
657.55
893.86
72.423
528.27
602.25
291.61
20.249
-6 314.79
-6 003.15
101.91
-6 099.38
-6.454
944.99
1 032.1
520.2
511.9
57.3
415.9
455.8
56.1
0.5
-1 432.6
-1 375.9
27.8
-1 400.7
-1.48
945
455.8
232.7
223.1
14
169.5
175.6
47.5
-0.8
-16.8
29.9
30.6
-0.6
—
945