Baiying Holdings Statements
85
Baiying Holdings 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
14.68
100
9.784
66.6
4.897
33.4
—
0
13.299
90.6
13.113
89.3
-8.216
-56
-0.495
-3.4
—
0
-8.711
-59.3
0.993
6.8
-9.72
-66.2
-0.036
270
11.027
100
6.399
58
4.628
42
—
0
12.36
112.1
11.785
106.9
-7.157
-65
-1.329
-12
—
0
-5.988
-54.3
-1.474
-13.4
-4.55
-41.3
-0.017
270
9.666
100
7.339
75.9
2.327
24.1
—
0
6.615
68.4
6.556
67.8
-4.229
-43.8
-0.312
-3.2
—
0
-4.541
-47
0.069
0.7
-4.622
-47.8
-0.017
270
7.199
100
4.781
66.4
2.418
33.6
—
0
4.796
66.6
4.367
60.7
-1.949
-27.07
-0.64
-8.9
—
0
-2.588
-36
0.27
3.8
-2.858
-39.7
-0.011
270
5.352
100
1.656
30.9
3.696
69.1
—
0
13.88
259.3
13.449
251.3
-9.753
-182.2
-0.107
-2.008
—
0
-9.861
-184.2
1.229
23
-11.094
-207.3
-0.041
270
4.882
100
1.092
22.4
3.79
77.6
—
0
3.785
77.5
2.658
54.4
1.132
23.2
-1.952
-40
—
0
-0.819
-16.8
1.041
21.3
-1.823
-37.3
-0.007
270
7.596
100
4.409
58
3.187
42
—
0
10.849
142.8
13.222
174.1
-10.036
-132.1
-1.495
-19.7
—
0
-11.531
-151.8
5.092
67
-16.633
-219
-0.062
270
10.343
100
5.923
57.3
4.419
42.7
—
0
-4.481
-43.3
-1.619
-15.7
6.039
58.4
-0.799
-7.7
—
0
5.24
50.7
1.988
19.2
3.158
30.5
0.012
270
13.751
100
9.076
66
4.676
34
—
0
0.276
2
5.341
38.8
-0.665
-4.8
-0.367
-2.7
—
0
-6.958
-50.6
-1.596
-11.6
-5.317
-38.7
-0.02
270
9.683
100
4.693
48.5
4.99
51.5
—
0
0.022
0.2
-0.066
-0.7
5.056
52.2
-1.971
-20.4
—
0
-3.833
-39.6
-0.942
-9.7
-2.895
-29.9
-0.011
270
8.516
100
3.37
39.6
5.146
60.4
—
0
-0.805
-9.5
0.288
3.4
4.858
57.1
-2.746
-32.2
—
0
2.112
24.8
0.451
5.3
1.638
19.2
0.006
270
6.675
100
—
0
—
0
—
0
2.07
31
5.752
86.2
0.923
13.8
-1.544
-23.1
—
0
-0.621
-9.3
-0.119
-1.8
-0.501
-7.5
-0.002
270
7.27
100
—
0
—
0
—
0
—
0
2.253
31
5.018
69
-1.249
-17.2
—
0
3.883
53.4
1.757
24.2
2.127
29.3
0.008
270
8.649
100
—
0
—
0
—
0
—
0
0.509
5.9
8.139
94.1
-1.901
-22
—
0
7.671
88.7
2.004
23.2
5.666
65.5
0.021
270
6.749
100
—
0
—
0
—
0
-2.739
-40.6
0.387
5.7
6.362
94.3
-1.244
-18.4
—
0
5.117
75.8
1.446
21.4
3.671
54.4
0.014
270
9.41
100
—
0
—
0
—
0
10.778
114.5
13.823
146.9
-4.413
-46.9
-2.308
-24.5
—
0
-6.721
-71.4
-1.585
-16.8
-5.136
-54.6
-0.019
270
12.179
100
—
0
—
0
—
0
—
0
3.58
29.4
8.599
70.6
-1.417
-11.6
—
0
7.737
63.5
2.019
16.6
5.718
46.9
0.021
270
13.072
100
—
0
—
0
—
0
—
0
1.825
14
11.247
86
-2.77
-21.2
—
0
8.674
66.4
2.237
17.1
6.437
49.2
0.024
270
14.301
100
—
0
—
0
—
0
—
0
2.661
18.6
11.64
81.4
-3.402
-23.8
—
0
4.156
29.1
1.035
7.2
3.121
21.8
0.012
270
15.001
100
—
0
—
0
—
0
—
0
1.967
13.1
13.034
86.9
-4.096
-27.3
—
0
5.406
36
1.523
10.2
3.883
25.9
0.014
270
19.557
100
—
0
—
0
—
0
—
0
4.783
24.5
14.774
75.5
-5.677
-29.03
—
0
9.577
49
2.99
15.3
6.588
33.7
0.024
270.54
18.494
100
—
0
—
0
—
0
—
0
5.065
27.4
13.43
72.6
-6.15
-33.3
—
0
5.811
31.4
1.734
9.4
4.077
22
0.016
257.39
19.65
100
—
0
—
0
—
0
—
0
7.75
39.4
11.9
60.6
-7.82
-39.8
-0.43
-2.2
2.51
12.8
0.01
0.05
2.5
12.7
0.01
337.5
21.26
100
—
0
—
0
—
0
—
0
2.31
10.9
18.95
89.1
-5.09
-23.9
-0.19
-0.9
13.91
65.4
3.89
18.3
10.01
47.1
0.05
202.5