Hebei Yichen Statements
15
Hebei Yichen 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
612.3
100
469.96
76.8
142.34
23.2
22.855
3.7
84.72
13.8
107.54
17.6
34.793
5.7
103.27
16.9
-0.635
-0.1
100.86
16.5
12.986
2.1
87.578
14.3
0.098
897.84
645.97
100
498.07
77.1
147.9
22.9
20.023
3.1
56.934
8.8
75.813
11.7
72.085
11.2
14.384
2.2
-0.219
-0.03
82.612
12.8
8.329
1.3
73.455
11.4
0.082
897.84
769.22
100
559.87
72.8
209.36
27.2
21.321
2.8
53.864
7
75.454
9.8
133.9
17.4
60.424
7.9
-2.868
-0.4
182.11
23.7
23.275
3
157.18
20.4
0.175
897.84
594.42
100
397.18
66.8
197.24
33.2
23.316
3.9
53.993
9.1
77.433
13
119.81
20.2
-17.218
-2.9
-0.132
-0.02
102.37
17.2
12.73
2.1
88.911
15
0.099
897.84
566.2
100
384.01
67.8
182.19
32.2
22.487
4
44.465
7.9
67.84
12
114.35
20.2
33.492
5.9
-0.424
-0.07
147.4
26
18.582
3.3
125.61
22.2
0.14
897.84
574.81
100
371.27
64.6
203.54
35.4
19.859
3.5
42.371
7.4
61.278
10.7
142.26
24.7
12.577
2.2
-2.361
-0.4
148.98
25.9
20.76
3.6
126.62
22
0.141
897.84
689.58
100
473.28
68.6
216.31
31.4
28.253
4.1
60.691
8.8
89.477
13
126.83
18.4
9.999
1.4
-0.092
-0.01
122.12
17.7
16.196
2.3
104.2
15.1
0.116
897.84
447.33
100
306.41
68.5
140.92
31.5
16.091
3.6
32.958
7.4
49.659
11.1
91.261
20.4
11.971
2.7
0.04
0.009
105.53
23.6
14.737
3.3
89.622
20
0.1
897.84
533.12
100
375.64
70.5
157.48
29.5
8.556
1.6
79.411
14.9
87.917
16.5
69.566
13
-0.98
-0.2
0.985
0.2
63.487
11.9
6.866
1.3
56.04
10.5
0.062
897.84
578.34
100
366.67
63.4
211.67
36.6
27.507
4.8
60.361
10.4
87.918
15.2
123.76
21.4
0.947
0.2
-0.053
-0.009
126.3
21.8
18.153
3.1
106.93
18.5
0.119
897.84
440.31
315.23
125.08
—
57.638
61.125
63.956
-3.271
—
60.685
10.55
49.774
0.055
897.84
525.59
310.43
215.16
—
52.382
62.804
152.36
-8.361
—
144
17.69
126.31
0.141
897.84
513.5
284.9
228.6
—
57.3
60.2
168.4
2.2
-0.6
170
21.3
148.7
0.22
685.7
521.9
282.4
239.5
—
50.1
49.7
189.9
-3.6
-1.3
184.8
27.6
157.2
0.23
673.4
469.4
272.5
196.9
—
59
60.4
136.5
-2
-0.5
134.4
12.7
122
0.18
673.4
437.7
244.6
193.1
—
40.2
42.6
150.5
-8.1
-1.5
140.9
34.7
106.1
0.16
673.4