SYoung Statements
30
SYoung 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
1 087.73
100
437.93
40.3
649.8
59.7
18.568
1.7
557.28
51.2
577.22
53.1
72.58
6.7
-34.427
-3.2
-0.601
-0.06
37.268
3.4
-2.268
-0.2
37.614
3.5
0.096
392.31
1 243.48
100
506.48
40.7
737
59.3
21.329
1.7
568.77
45.7
598.28
48.1
138.72
11.2
-28.314
-2.3
-0.1
-0.008
110.63
8.9
18.567
1.5
90.321
7.3
0.218
413.92
1 046.08
100
488.84
46.7
557.24
53.3
24.597
2.4
474.56
45.4
491.94
47
65.304
6.2
-3.372
-0.3
-0.049
-0.005
61.902
5.9
7.382
0.7
52.138
5
0.143
365.61
1 379.87
100
723.83
52.5
656.04
47.5
16.762
1.2
614.47
44.5
637.11
46.2
18.932
1.4
-9.725
-0.7
-1.88
-0.1
7.855
0.6
3.281
0.2
5.812
0.4
0.014
404.36
1 141.1
100
512.81
44.9
628.28
55.1
29.067
2.5
567.88
49.8
595.83
52.2
32.455
2.8
7.996
0.7
0.217
0.02
40.671
3.6
4.394
0.4
36.157
3.2
0.093
387.2
1 155.88
100
517.62
44.8
638.26
55.2
24.399
2.1
551.48
47.7
578.85
50.1
59.407
5.1
-7.24
-0.6
0.102
0.009
52.261
4.5
11.03
1
41.233
3.6
0.106
388.62
1 045.54
100
483.65
46.3
561.9
53.7
18.606
1.8
500.53
47.9
511.5
48.9
50.394
4.8
-6.741
-0.6
-0.008
-0.0007
43.442
4.2
2.597
0.2
41.584
4
0.107
387.55
1 697.64
100
907.81
53.5
789.83
46.5
17.81
1
665.32
39.2
682.49
40.2
107.33
6.3
-4.507
-0.3
0.04
0.002
102.58
6
13.006
0.8
89.753
5.3
0.225
398.16
1 193.42
100
511.31
42.8
682.12
57.2
17.527
1.5
599.42
50.2
614.19
51.5
67.928
5.7
-4.318
-0.4
1.242
0.1
64.852
5.4
7.847
0.7
57.728
4.8
0.154
375.88
1 301.97
100
606.51
46.6
695.46
53.4
13.622
1
595.35
45.7
610.79
46.9
84.672
6.5
-6.936
-0.5
0.035
0.003
77.756
6
19.488
1.5
58.384
4.5
0.15
388.13
817.1
100
395.6
48.4
421.5
51.6
17
2.1
367
44.9
377.9
46.2
43.6
5.3
-8.7
-1.06
—
0
34.9
4.3
4.5
0.6
30.6
3.7
0.08
383.9
1 373.6
100
813.2
59.2
560.4
40.8
14.4
1
450.4
32.8
462.5
33.7
97.9
7.1
-17.8
-1.3
1.2
0.09
81.3
5.9
13.5
1
68
5
0.19
364.3
927.1
100
398.5
43
528.6
57
15.4
1.7
463.5
50
476
51.3
52.6
5.7
-10.4
-1.1
—
0
42
4.5
5
0.5
38.7
4.2
0.1
384.2
897.3
100
434.5
48.4
462.8
51.6
10
1.1
408
45.5
425.7
47.4
37.1
4.1
-1.4
-0.2
-0.2
-0.02
35.5
4
3.9
0.4
30.9
3.4
0.09
356.7
517
100
258.3
50
258.8
50.1
7.7
1.5
244.5
47.3
254.9
49.3
3.8
0.7
-2.3
-0.4
-1
-0.2
0.5
0.1
-1.3
-0.3
2.7
0.5
0.01
411.1
835.8
100
409.9
49
425.8
50.9
10
1.2
385.5
46.1
404.9
48.4
20.9
2.5
-3.2
-0.4
2.5
0.3
20.1
2.4
0.6
0.07
19.7
2.4
0.06
350.6
603.6
100
265
43.9
338.6
56.1
11.7
1.9
322.2
53.4
337
55.8
1.6
0.3
0.1
0.02
—
0
1.7
0.3
0.4
0.07
1.5
0.2
—
386.8
587
100
325.3
55.4
261.7
44.6
10.2
1.7
249.4
42.5
262.3
44.7
-0.6
-0.1
1
0.2
0.9
0.2
1.3
0.2
-3.3
-0.6
5.5
0.9
0.01
408
385.8
100
191.8
49.7
194
50.3
12.1
3.1
187.9
48.7
197.8
51.3
-3.9
-1.01
3.2
0.8
0.7
0.2
-0.2
-0.05
-0.4
-0.1
0.5
0.1
—
408
639.2
100
335
52.4
304.3
47.6
12.2
1.9
273
42.7
283.4
44.3
20.8
3.3
1.6
0.3
2.8
0.4
25.2
3.9
6.4
1
20.6
3.2
0.05
408
625.3
100
304.1
48.6
321.2
51.4
11.7
1.9
262.7
42
275.2
44
46.1
7.4
6.8
1.1
1
0.2
53.9
8.6
9.3
1.5
45.1
7.2
0.11
408
598.9
100
287.3
48
311.7
52
—
0
264.2
44.1
269.1
44.9
42.5
7.1
4.4
0.7
-0.1
-0.02
46.4
7.7
11.7
2
35.7
6
0.24
149.4
381.8
100
174.3
45.7
207.5
54.3
—
0
173.2
45.4
172.3
45.1
35.2
9.2
1.1
0.3
—
0
36.3
9.5
6.9
1.8
29.3
7.7
0.07
408
589.4
291.4
298
—
285.5
262.1
35.9
-1.2
29.3
63.9
3.7
60.3
0.2
303.6
435.5
210.3
225.1
8.4
161.5
170.3
54.9
-0.2
-1.4
53.3
10
43.6
0.14
311.1
353
163.7
189.3
—
138.1
144.5
44.7
-1.1
-0.9
42.7
12.4
30.1
0.1
306
268.6
132.7
135.9
—
105.6
105.7
30.3
-0.9
1
30.4
6.1
24.5
0.08
306