Zhejiang Yinlun Statements
00
Zhejiang Yinlun 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
2 730.18
100
2 143.91
78.5
586.27
21.5
134.24
4.9
219.47
8
341.06
12.5
245.2
9
-25.031
-0.9
-5.792
-0.2
214.44
7.9
28.428
1
158.12
5.8
0.174
908.07
2 707.09
100
2 156.21
79.7
550.88
20.3
124
4.6
221.47
8.2
350.15
12.9
200.73
7.4
1.574
0.06
-2.095
-0.08
200.92
7.4
17.501
0.6
158.52
5.9
0.196
809.42
2 555.05
100
2 055.68
80.5
499.37
19.5
115.83
4.5
203.57
8
308.58
12.1
190.79
7.5
-25.887
-1.01
-2.289
-0.09
162.91
6.4
22.789
0.9
126.95
5
0.15
846.34
2 479.09
100
2 011.71
81.1
467.38
18.9
100.59
4.1
226.8
9.1
328.96
13.3
138.43
5.6
34.442
1.4
-0.059
-0.002
171.68
6.9
-0.55
-0.02
151.77
6.1
0.196
773.63
2 133.93
100
1 695.5
79.5
438.43
20.5
107.76
5
206.61
9.7
302.99
14.2
135.44
6.3
-6.548
-0.3
0.186
0.009
129.46
6.1
16.894
0.8
100.01
4.7
0.118
847.91
1 811.88
100
1 463.7
80.8
348.18
19.2
92.754
5.1
157.16
8.7
250.62
13.8
97.552
5.4
-8.254
-0.5
-1.02
-0.06
89.386
4.9
12.193
0.7
61.253
3.4
0.081
754.91
2 054.74
100
1 668.25
81.2
386.49
18.8
85.019
4.1
216.56
10.5
289.16
14.1
97.331
4.7
-24.43
-1.2
-2.178
-0.1
92.859
4.5
5.935
0.3
70.244
3.4
0.089
792.12
1 984.59
100
1 599.25
80.6
385.33
19.4
88.098
4.4
209.58
10.6
336
16.9
49.334
2.5
-47.9
-2.4
-4.731
-0.2
-1.362
-0.07
-14.867
-0.7
4.654
0.2
0.006
771.92
1 777.36
100
1 441.14
81.1
336.22
18.9
74.811
4.2
189.97
10.7
254.86
14.3
81.361
4.6
-21.351
-1.2
-1.434
-0.08
58.674
3.3
10.09
0.6
40.353
2.3
0.051
792.1
2 055.14
100
1 637.28
79.7
417.86
20.3
82.768
4
215.48
10.5
310.45
15.1
107.41
5.2
-18.179
-0.9
-0.485
-0.02
88.612
4.3
5.976
0.3
70.175
3.4
0.089
792.1
1 999.3
100
1 582.7
79.2
416.6
20.8
80.7
4
201.4
10.1
269.1
13.5
147.5
7.4
-10.1
-0.5
-0.1
-0.005
138.4
6.9
18.7
0.9
105.2
5.3
0.13
792.1
1 815.7
100
1 424.1
78.4
391.6
21.6
59.7
3.3
217.5
12
311.7
17.2
79.9
4.4
-13.2
-0.7
-1.6
-0.09
67.9
3.7
10.2
0.6
42.6
2.3
0.05
843.5
1 498.9
100
1 140.5
76.1
358.4
23.9
87.3
5.8
189.5
12.6
260.3
17.4
98.1
6.5
-1.4
-0.09
-6.4
-0.4
90.9
6.1
4.4
0.3
75.4
5
0.1
753.9
1 734.9
100
1 311.3
75.6
423.5
24.4
63.4
3.7
201.9
11.6
279
16.1
144.5
8.3
-1.8
-0.1
-2
-0.1
140.9
8.1
19.8
1.1
110.5
6.4
0.14
792.1
1 274.7
100
972.4
76.3
302.3
23.7
58.8
4.6
131.8
10.3
174.8
13.7
127.5
10
-7.6
-0.6
-0.8
-0.06
119.2
9.4
18.4
1.4
93.1
7.3
0.12
792.1
1 663.4
100
1 266.3
76.1
397.2
23.9
44.9
2.7
270.2
16.2
329.1
19.8
68
4.1
21.9
1.3
3.1
0.2
93.2
5.6
19.7
1.2
61.9
3.7
0.08
765.1
1 161.9
100
895.5
77.1
266.4
22.9
55.8
4.8
174.5
15
220.6
19
45.9
4
21
1.8
-3.5
-0.3
63.1
5.4
5
0.4
54.1
4.7
0.07
801.1
1 306.8
100
1 003.9
76.8
302.8
23.2
68
5.2
148.1
11.3
220.8
16.9
82.1
6.3
22
1.7
—
0
104
8
1.1
0.08
92.8
7.1
0.12
801.1
1 388.6
100
1 051.7
75.7
336.9
24.3
51.5
3.7
148.1
10.7
195.4
14.1
141.5
10.2
-1.8
-0.1
-0.3
-0.02
139.5
10
24.6
1.8
108.9
7.8
0.14
801.1
1 204.9
100
882.4
73.2
322.5
26.8
48.8
4.1
179.3
14.9
253
21
69.5
5.8
6.7
0.6
12.7
1.1
89.5
7.4
9.6
0.8
65.4
5.4
0.08
801.1
1 188.5
100
899.1
75.6
289.3
24.3
48.3
4.1
141.7
11.9
173.3
14.6
116.1
9.8
-4.8
-0.4
-0.6
-0.05
108.9
9.2
15
1.3
81.5
6.9
0.1
801.1
1 421
100
1 087.1
76.5
334
23.5
—
0
200.1
14.1
200.2
14.1
133.8
9.4
-2.6
-0.2
-0.6
-0.04
131.5
9.3
19
1.3
99.9
7
0.12
801.1
1 204.9
100
899.3
74.6
305.5
25.4
—
0
151.4
12.6
159.8
13.3
145.8
12.1
-14.1
-1.2
0.5
0.04
131.9
10.9
19.8
1.6
102.3
8.5
0.13
787.3
1 232.6
100
919.5
74.6
313.1
25.4
37.1
3
163.9
13.3
220.2
17.9
93
7.5
-1.4
-0.1
-3.5
-0.3
88.9
7.2
11.6
0.9
70.7
5.7
0.09
758.5
1 083.5
100
811.7
74.9
271.7
25.1
39.1
3.6
119.1
11
160.8
14.8
110.9
10.2
-12.3
-1.1
0.6
0.06
99
9.1
14
1.3
73.3
6.8
0.09
801.1
1 077
100
799.4
74.2
277.6
25.8
—
0
157.3
14.6
149.6
13.9
128
11.9
-6.4
-0.6
-6.3
-0.6
115.9
10.8
18.9
1.8
88.2
8.2
0.12
730.2
930.1
100
691.4
74.3
238.8
25.7
—
0
128.3
13.8
137.6
14.8
101.1
10.9
-7.6
-0.8
6.5
0.7
99.7
10.7
15.8
1.7
78.7
8.5
0.11
721.1
919.8
100
637.1
69.3
282.7
30.7
—
0
167.7
18.2
181.2
19.7
101.5
11
-3.9
-0.4
1.8
0.2
96.5
10.5
13.2
1.4
78.3
8.5
0.11
721.1
756.9
100
545.5
72.1
211.4
27.9
—
0
132.6
17.5
127.1
16.8
84.3
11.1
-10.4
-1.4
3.6
0.5
78.3
10.3
12.7
1.7
60.4
8
0.08
721.1
771.8
100
557.9
72.3
213.9
27.7
—
0
121.4
15.7
129.1
16.7
84.8
11
-6.8
-0.9
2.8
0.4
79
10.2
15.5
2
61.8
8
0.09
721.1
670.1
100
502.1
74.9
168
25.1
—
0
93
13.9
99.5
14.8
68.5
10.2
-3.1
-0.5
5.5
0.8
71
10.6
13.2
2
56.2
8.4
0.08
721.1
672.8
100
456.2
67.8
216.6
32.2
—
0
127.6
19
146
21.7
70.6
10.5
-1.5
-0.2
6.7
1
75
11.1
12.8
1.9
58.9
8.8
0.08
721.1
628
100
484.1
77.1
143.9
22.9
—
0
103.5
16.5
96
15.3
47.8
7.6
0.2
0.03
0.3
0.05
47.3
7.5
7.7
1.2
37
5.9
0.05
711.5
752.3
100
575.3
76.5
177.1
23.5
—
0
105.2
14
107.3
14.3
69.7
9.3
-5.1
-0.7
8.4
1.1
70.4
9.4
14.3
1.9
53.6
7.1
0.08
711.5
668.8
100
490.5
73.3
178.4
26.7
—
0
91.9
13.7
101.1
15.1
77.3
11.6
-12.6
-1.9
2.3
0.3
66.9
10
12
1.8
50.9
7.6
0.08
645.5
617.9
100
438.8
71
179.1
29
—
0
98.2
15.9
115.6
18.7
63.4
10.3
-12.1
-2
3.9
0.6
55.2
8.9
11.5
1.9
41.6
6.7
0.06
645.5
595.4
100
445.5
74.8
150
25.2
—
0
103.1
17.3
103.3
17.3
46.6
7.8
-13.4
-2.3
2
0.3
35.2
5.9
5
0.8
28.6
4.8
0.04
655.1
635.9
100
473.5
74.5
162.3
25.5
—
0
95.5
15
99.8
15.7
62.6
9.8
-7.2
-1.1
1.9
0.3
57.3
9
10.8
1.7
42.6
6.7
0.07
654.8
565.4
100
416.8
73.7
148.5
26.3
—
0
90.1
15.9
92.9
16.4
55.6
9.8
-6.2
-1.1
2.9
0.5
52.4
9.3
9.6
1.7
39.2
6.9
0.06
655.1
537.9
100
396.2
73.7
141.7
26.3
—
0
93.8
17.4
103.1
19.2
38.6
7.2
-4.4
-0.8
3
0.6
37.2
6.9
4.3
0.8
30.9
5.7
0.05
641.7
491.1
100
366.5
74.6
124.6
25.4
—
0
76.9
15.7
85.9
17.5
38.7
7.9
-7.5
-1.5
0.2
0.04
31.4
6.4
4.3
0.9
26
5.3
0.04
653.2