Yixintang Pharmaceutical Statements
00
Yixintang Pharmaceutical 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
4 567.48
100
3 123.24
68.4
1 444.25
31.6
2.555
0.06
1 381.97
30.3
1 431.06
31.3
13.19
0.3
-15.155
-0.3
-80.118
-1.8
-80.17
-1.8
51.22
1.1
-136.48
-3
-0.228
598.99
4 137.29
100
2 814.91
68
1 322.38
32
3.155
0.08
1 076.31
26
1 093.45
26.4
228.93
5.5
-21.776
-0.5
-2.338
-0.06
213.45
5.2
29.603
0.7
181.35
4.4
0.304
596.02
4 239.78
2 826.44
1 413.34
2.835
1 096.18
1 114.96
298.39
-5.706
-0.72
290.9
26.09
265.11
0.445
596.02
4 435.75
100
2 959.88
66.7
1 475.87
33.3
1.659
0.04
1 151.06
25.9
1 169.39
26.4
306.48
6.9
-19.029
-0.4
-0.703
-0.02
278.38
6.3
35.238
0.8
239.46
5.4
0.402
596.02
5 406.2
100
3 544.37
65.6
1 861.83
34.4
4.893
0.09
1 274.26
23.6
1 320.98
24.4
540.85
10
-29.622
-0.5
-32.537
-0.6
463.81
8.6
125.62
2.3
332.63
6.2
0.559
594.59
4 060.4
100
2 594.02
63.9
1 466.38
36.1
2.165
0.05
1 103.44
27.2
1 152.48
28.4
313.9
7.7
-21.882
-0.5
9.715
0.2
301.12
7.4
41.648
1
259.12
6.4
0.436
594.86
3 969.62
100
2 567.13
64.7
1 402.49
35.3
0.724
0.02
1 092.82
27.5
1 121.43
28.3
281.07
7.1
-21.603
-0.5
8.209
0.2
260.74
6.6
20.494
0.5
238.86
6
0.4
596.48
3 995.4
100
2 652.91
66.4
1 342.49
33.6
0.962
0.02
1 125.94
28.2
1 126.02
28.2
216.47
5.4
-22.637
-0.6
6.873
0.2
209.31
5.2
34.238
0.9
179.38
4.5
0.303
591.04
4 089.1
100
2 712.85
66.3
1 376.25
33.7
1.524
0.04
1 067.46
26.1
1 102.73
27
273.52
6.7
-49.919
-1.2
16.173
0.4
226.37
5.5
71.374
1.7
157.68
3.9
0.267
590.15
3 796.74
100
2 409
63.4
1 387.74
36.6
0.066
0.002
1 092.61
28.8
1 099.94
29
287.8
7.6
-18.56
-0.5
4.064
0.1
273.3
7.2
33.609
0.9
240.03
6.3
0.405
591.97
3 273.01
100
1 946.51
59.5
1 326.51
40.5
1.882
0.06
994.84
30.4
1 009.07
30.8
317.44
9.7
-12.734
-0.4
0.565
0.02
305.45
9.3
42.892
1.3
263.24
8
0.447
588.36
3 428.6
100
2 167.6
63.2
1 261
36.8
1.9
0.06
949.5
27.7
966
28.2
294.9
8.6
-11.1
-0.3
7.8
0.2
291.4
8.5
31.4
0.9
260.6
7.6
0.44
596.2
3 417.5
100
2 239.4
65.5
1 178.1
34.5
—
0
978.3
28.6
1 011.9
29.6
166.3
4.9
7
0.2
16.7
0.5
189.4
5.5
4.2
0.1
185.8
5.4
0.28
657.5
3 209.8
100
2 053
64
1 156.8
36
0.4
0.01
915.3
28.5
927.2
28.9
229.6
7.2
10.4
0.3
7.8
0.2
247.5
7.7
59.9
1.9
187.8
5.9
0.33
567.7
2 942
100
1 883.9
64
1 058.1
36
0.3
0.01
795.5
27
802.5
27.3
255.7
8.7
6.3
0.2
10.7
0.4
272.3
9.3
60.7
2.1
211.6
7.2
0.37
578
3 086.9
100
1 978.9
64.1
1 108.1
35.9
0.2
0.006
871.3
28.2
871.5
28.2
236.5
7.7
6.3
0.2
3.6
0.1
247.7
8
42.9
1.4
204.8
6.6
0.36
567.8
2 817.7
100
1 746.9
62
1 070.8
38
—
0
901.3
32
923
32.8
147.8
5.2
2.7
0.1
5.8
0.2
157.5
5.6
38.1
1.4
119.8
4.3
0.21
567.8
2 601.4
100
1 602.3
61.6
999
38.4
—
0
827.7
31.8
822.2
31.6
176.9
6.8
2.7
0.1
3
0.1
181.8
7
35
1.3
146.9
5.6
0.26
567.8
2 472.4
100
1 511.7
61.1
960.7
38.9
0.1
0.004
775.7
31.4
762.4
30.8
198.4
8
-1.6
-0.06
-0.4
-0.02
196.1
7.9
34.7
1.4
161.9
6.5
0.29
567.8
2 587.6
100
1 615.4
62.4
972.2
37.6
0.2
0.008
758.6
29.3
758.4
29.3
213.8
8.3
-1.3
-0.05
1.3
0.05
213.6
8.3
38
1.5
175.3
6.8
0.31
567.8
2 557.1
100
1 565
61.2
992.1
38.8
0.1
0.004
796.5
31.1
827.9
32.4
164.2
6.4
-3.2
-0.1
6.2
0.2
168.9
6.6
67
2.6
102.5
4
0.18
567.8
2 327.4
100
1 436.9
61.7
890.5
38.3
—
0
709.9
30.5
724.4
31.1
166.1
7.1
-3.4
-0.1
0.6
0.03
162.8
7
37
1.6
126.1
5.4
0.22
567.8
2 113.1
100
1 220.2
57.7
892.9
42.3
—
0
666.3
31.5
688.1
32.6
204.8
9.7
-5.1
-0.2
0.6
0.03
200.5
9.5
39.5
1.9
161.1
7.6
0.28
567.8
2 178.6
100
1 306.3
60
872.3
40
—
0
680.9
31.3
706.3
32.4
166
7.6
-5.7
-0.3
-0.1
-0.005
159.5
7.3
28.4
1.3
131.3
6
0.23
567.8
2 148.7
1 245.6
903.1
—
698
723.7
179.5
-14.6
30.8
192.7
85.9
106.7
0.21
520.5
1 950.9
1 169
781.9
—
646.2
663
119
-14.4
7
111.2
11.4
99.8
0.19
519.9
1 837.8
1 076.5
761.3
—
601.7
620.3
141
-11.2
1.7
131
12.1
118.9
0.23
521.6
1 813.6
1 104.3
709.3
—
565.9
584.8
124.6
-13.4
1.5
112
14.7
97.3
0.19
520.1
1 713.9
1 039.3
674.6
—
556.4
582.1
92.5
-9.1
13.3
95.2
25.8
69.6
0.13
520.6
1 583.6
952.8
630.8
—
514.7
534.5
96.4
-5.2
3.5
94.4
6.5
87.5
0.17
520.6
1 473.2
860.7
612.4
—
488.9
500.1
112.4
-8.2
1.5
105.1
14.7
90.5
0.17
520.6
1 478.6
857.1
621.5
—
509.5
500.4
121
-7.3
1.2
114.6
8.9
105.7
0.2
520.6
1 435.2
825.2
610
—
501.7
508.2
101.8
0.1
9.8
110.6
15.7
94.9
0.18
520.6
1 386.9
821
565.8
—
462.3
475.7
90.2
-6.1
1.4
85.4
8.1
77.4
0.15
520.6
1 299.2
761.9
537.3
—
431.4
443.6
93.7
-1.2
1.3
93.1
9.7
83.4
0.16
520.6
1 199.8
708.9
490.9
—
369.7
393.8
97.1
3.3
0.3
100.8
10.2
90.6
0.17
520.6
1 194.5
723.7
470.8
—
363.7
373.1
97.8
1.5
2.1
100.8
29.4
71.9
0.14
515.4
1 160
725.6
434.4
—
343.3
365.8
68.7
0.5
-0.7
68.2
0.9
67.8
0.13
520.6
1 034.9
588.9
446
—
343.5
353.2
92.8
-2.5
0.5
91
12
79.5
0.2
394.7
1 038.9
624.3
414.7
—
311.6
326.2
88.4
-2.7
-0.1
85.4
7.9
78.1
0.2
390.4
1 001.9
609.3
392.6
—
312.5
316.5
76.1
-2.6
-0.8
72.7
7
66.3
0.17
390.4
919.5
576
343.5
—
277.9
280.6
63
-2.3
1.6
62
7.8
54.7
0.14
390.4