Joyoung Statements
00
Joyoung 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
2 321.33
100
1 655.96
71.3
665.37
28.7
98.933
4.3
522.72
22.5
611.93
26.4
53.438
2.3
-12.705
-0.5
1.462
0.06
42.689
1.8
0.507
0.02
45.43
2
0.059
775.02
2 831.62
100
2 079.12
73.4
752.5
26.6
135.53
4.8
678.35
24
777.47
27.5
-24.971
-0.9
61.356
2.2
0.883
0.03
22.785
0.8
-3.025
-0.1
25.532
0.9
0.034
759.02
2 463.57
100
1 922.57
78
541.01
22
81.513
3.3
356.69
14.5
436.33
17.7
104.67
4.2
23.972
1
-0.453
-0.02
129.62
5.3
12.799
0.5
116.35
4.7
0.153
759.02
2 425.41
100
1 793.38
73.9
632.03
26.1
87.254
3.6
474.48
19.6
546.18
22.5
85.849
3.5
43.019
1.8
-3.252
-0.1
141.12
5.8
15.327
0.6
125.77
5.2
0.166
759.02
1 892.19
100
1 369.99
72.4
522.2
27.6
84.611
4.5
321.59
17
405.79
21.4
116.4
6.2
21.29
1.1
-0.312
-0.02
137.38
7.3
15.262
0.8
121.39
6.4
0.16
759.02
3 251.65
100
2 303.96
70.9
947.69
29.1
145.93
4.5
716.55
22
870.95
26.8
76.74
2.4
-58.93
-1.8
-2.791
-0.09
14.809
0.5
-9.614
-0.3
24.905
0.8
0.034
732.1
2 214.59
100
1 592.66
71.9
621.92
28.1
73.071
3.3
397.4
17.9
464.67
21
157.25
7.1
26.521
1.2
-3.909
-0.2
179.77
8.1
20.989
0.9
158.19
7.1
0.21
754.04
2 381.92
100
1 659.22
69.7
722.7
30.3
82.69
3.5
519.35
21.8
534.73
22.4
187.97
7.9
13.753
0.6
-1.139
-0.05
200.46
8.4
23.828
1
180.17
7.6
0.233
772.57
2 328.53
100
1 716.15
73.7
612.38
26.3
88.442
3.8
352.05
15.1
441.24
18.9
171.13
7.3
17.102
0.7
0.013
0.0005
188.38
8.1
25.703
1.1
166.24
7.1
0.217
767.02
3 508.52
100
2 699.43
76.9
809.09
23.1
130.72
3.7
655.2
18.7
771.52
22
37.562
1.1
10.996
0.3
12.45
0.4
61.009
1.7
-6.026
-0.2
82.443
2.3
0.106
781.31
2 288.42
100
1 645.92
71.9
642.5
28.1
72.257
3.2
353.92
15.5
425.23
18.6
217.27
9.5
16.992
0.7
-1.825
-0.08
232.45
10.2
32.177
1.4
211.7
9.3
0.272
779.01
2 500.84
100
1 760.63
70.4
740.21
29.6
75.279
3
479.62
19.2
485.88
19.4
254.32
10.2
27.999
1.1
7.575
0.3
289.91
11.6
31.288
1.3
271.35
10.9
0.346
783.91
2 242.7
100
1 548.7
69.1
694
30.9
79
3.5
446.5
19.9
528.3
23.6
165.7
7.4
42.6
1.9
-1.3
-0.06
207.1
9.2
31.8
1.4
180.1
8
0.24
750.4
4 140.8
100
2 764.1
66.8
1 376.7
33.2
127.3
3.1
1 039.4
25.1
1 153
27.8
223.7
5.4
101.8
2.5
-1.9
-0.05
323.6
7.8
43.6
1.1
296.1
7.2
0.39
767.2
2 524.4
100
1 822.9
72.2
701.5
27.8
70.6
2.8
388.4
15.4
450.5
17.8
251
9.9
1.9
0.08
-0.5
-0.02
252.4
10
32.9
1.3
226.2
9
0.29
767.2
2 856.5
100
1 956.3
68.5
900.2
31.5
71.6
2.5
556.3
19.5
612.7
21.4
287.5
10.1
12.2
0.4
0.9
0.03
300.7
10.5
29.7
1
270.9
9.5
0.35
767
1 702
100
1 142.1
67.1
559.9
32.9
76.4
4.5
303.7
17.8
382.2
22.5
177.7
10.4
10.3
0.6
-2
-0.1
186.2
10.9
40.3
2.4
146.9
8.6
0.19
767.3
3 096.4
100
2 101.2
67.9
995.2
32.1
119.5
3.9
706.1
22.8
799.1
25.8
196.1
6.3
36.4
1.2
-0.1
-0.003
226.7
7.3
28.6
0.9
206.3
6.7
0.27
767.3
2 068
100
1 406.3
68
661.7
32
67.9
3.3
371
17.9
435.5
21.1
226.2
10.9
24.6
1.2
-5.8
-0.3
245
11.8
37.2
1.8
211.8
10.2
0.28
767.3
2 388.4
100
1 629.8
68.2
758.5
31.8
67.6
2.8
488.5
20.5
534.6
22.4
224
9.4
27.4
1.1
1.6
0.07
259.2
10.9
18.9
0.8
243
10.2
0.32
767.2
1 798.6
100
1 219.9
67.8
578.7
32.2
75.4
4.2
299.4
16.6
380.6
21.2
198.1
11
9.4
0.5
1.4
0.08
209
11.6
49.5
2.8
163
9.1
0.21
767.5
2 730.6
100
1 885.9
69.1
844.7
30.9
104.2
3.8
619.1
22.7
710.3
26
134.4
4.9
-1.2
-0.04
-10
-0.4
218.3
8
42
1.5
185
6.8
0.24
767.5
1 798.5
100
1 244.6
69.2
554
30.8
—
0
317.4
17.6
358.9
20
195
10.8
19.3
1.1
4.1
0.2
218.5
12.1
25.1
1.4
199.2
11.1
0.26
781.3
2 071.5
100
1 378.5
66.5
693
33.5
119.8
5.8
447.8
21.6
579
28
114
5.5
127.4
6.2
-2.4
-0.1
251.8
12.2
27.6
1.3
223
10.8
0.29
767.2
1 568.1
100
1 084.1
69.1
484
30.9
—
0
302.8
19.3
303
19.3
181
11.5
0.7
0.04
0.8
0.05
182.5
11.6
34.8
2.2
147
9.4
0.19
767.5
2 181.6
1 472.1
709.5
104.7
503.6
600.5
109
39.6
2.9
152.7
-3.4
150.3
0.2
763.7
1 797.1
1 203.3
593.8
66.9
327.6
396.5
197.3
20.5
4.3
221.8
36.3
177.4
0.23
765.7
1 783.4
1 199.2
584.2
—
364.8
331.7
252.5
18.4
-2.3
268.9
41.2
225
0.29
765.7
1 485.4
1 041.9
443.6
—
278.6
282.9
160.7
9.8
3.7
174.3
33.7
136.3
0.18
765.6
2 280.5
1 553.8
726.7
—
593.4
598.9
127.8
19.3
-15
178.7
15.9
151.6
0.2
765.6
1 724.3
1 175.2
549.1
—
357.8
366.7
182.4
17.7
18.1
218.3
26.7
182.4
0.24
765.6
1 667.2
1 111.2
556.1
—
328.1
328.7
227.4
5.6
2
280.8
42.9
231.3
0.3
767.6
1 642.8
1 137.2
505.5
—
322.9
331
174.6
1.6
0.3
176.3
35.3
132.4
0.17
761
2 044.3
1 410.1
634.2
—
511.1
500.4
133.8
11.2
3.5
148.6
14.2
115.1
0.15
761
1 849.2
1 269.6
579.5
—
383
390.8
188.8
7.9
44
240.4
39.2
185.7
0.24
761
1 749.7
1 176.8
572.9
—
340.1
341.3
231.6
16.1
-1.6
246
34.4
200.2
0.26
761
1 417
998
419
—
269.6
275.3
143.6
12.7
-0.6
155.6
31.9
119
0.16
761
1 768.9
1 221.5
547.4
—
477.8
475.6
71.8
14.5
13.9
100.2
-4.8
94.7
0.12
761
1 540.3
1 043.8
496.5
—
274.6
276.6
219.9
18.8
0.1
236
53.9
158.7
0.21
767.9
1 471.4
975.9
495.5
—
261.3
266
229.5
7.6
29.3
266.4
60
175.7
0.23
761
1 162.9
793.8
369.1
—
224.3
224.4
144.7
5.6
3.6
153.9
31.9
102.6
0.13
761
1 565.5
1 044.8
520.8
—
404
419
101.8
10.2
-2.9
109.1
17.7
62
0.08
761
1 275.2
814
461.2
—
254.5
254.9
206.3
11.4
0.6
218.3
39.4
154.1
0.2
761
1 321.8
876.8
445
—
264.1
267
178
19.4
5.2
202.6
35.6
140.2
0.18
761
1 165.6
794
371.5
—
213.1
214
157.6
6
2.2
165.8
33.2
113.5
0.15
761
1 264.2
823.7
440.5
—
361.9
369.9
70.6
7.8
8.8
87.2
18.9
52.9
0.07
761