Gan Yuan Statements
00
Gan Yuan 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
487.26
100
309.36
63.5
177.91
36.5
6.398
1.3
65.68
13.5
60.782
12.5
117.13
24
6.196
1.3
-0.155
-0.03
123.22
25.3
28.683
5.9
94.54
19.4
1.023
92.411
435.02
100
287.97
66.2
147.05
33.8
5.848
1.3
70.548
16.2
68.568
15.8
78.485
18
7.819
1.8
0.025
0.006
86.329
19.8
21.912
5
64.417
14.8
0.709
90.81
391.34
100
252.36
64.5
138.97
35.5
4.461
1.1
70.01
17.9
69.949
17.9
69.025
17.6
6.082
1.6
-0.43
-0.1
74.677
19.1
19.517
5
55.16
14.1
0.592
93.154
481.67
100
319.02
66.2
162.65
33.8
—
0
77.296
16
74.599
15.5
88.05
18.3
-1.192
-0.2
-1.778
-0.4
84.764
17.6
15.97
3.3
68.794
14.3
0.716
96.033
354.96
100
227.23
64
127.73
36
15.568
4.4
56.315
15.9
70.145
19.8
57.585
16.2
7.536
2.1
-0.19
-0.05
64.932
18.3
16.526
4.7
48.405
13.6
0.514
94.149
293.69
100
211.78
72.1
81.909
27.9
3.637
1.2
64.009
21.8
59.054
20.1
22.855
7.8
6.796
2.3
-0.986
-0.3
27.535
9.4
8.944
3
18.591
6.3
0.205
90.722
320.36
100
212.56
66.3
107.81
33.7
6.184
1.9
72.338
22.6
77.638
24.2
30.17
9.4
5.996
1.9
-0.784
-0.2
30.83
9.6
8.317
2.6
22.513
7
0.245
91.96
438.47
100
283.9
64.7
154.56
35.3
6.009
1.4
69.347
15.8
61.595
14
92.969
21.2
4.551
1
-2.183
-0.5
95.337
21.7
18.959
4.3
76.378
17.4
0.82
93.185
311.76
100
222.13
71.2
89.633
28.8
3.335
1.1
40.075
12.9
42.718
13.7
46.915
15
6.413
2.1
-0.157
-0.05
53.171
17.1
12.919
4.1
40.252
12.9
0.433
92.874
205.85
100
138.89
67.5
66.966
32.5
3.276
1.6
76.777
37.3
79.08
38.4
-12.114
-5.9
7.904
3.8
-0.426
-0.2
-4.636
-2.3
-0.504
-0.2
-4.132
-2.007
-0.044
93.216