Hunan Valin Statements
00
Hunan Valin 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
894.85
100
778.03
86.9
116.82
13.1
28.761
3.2
65.235
7.3
90.729
10.1
26.09
2.9
0.856
0.1
0.054
0.006
27.399
3.1
3.209
0.4
24.19
2.7
0.045
534.42
861.49
100
749.1
87
112.38
13
27.565
3.2
54.857
6.4
82.845
9.6
29.539
3.4
-4.301
-0.5
0.049
0.006
25.287
2.9
5.575
0.6
19.712
2.3
0.037
534.42
817.66
100
716.32
87.6
101.34
12.4
25.749
3.1
55.849
6.8
79.981
9.8
21.355
2.6
-1.109
-0.1
0.036
0.004
20.29
2.5
1.758
0.2
18.531
2.3
0.035
534.42
878.95
100
781.22
88.9
97.73
11.1
29.67
3.4
55.989
6.4
90.653
10.3
7.077
0.8
22.501
2.6
0.027
0.003
29.604
3.4
3.329
0.4
26.275
3
0.049
534.42
734.72
100
632.71
86.1
102.01
13.9
25.652
3.5
44.932
6.1
70.035
9.5
31.972
4.4
-9.429
-1.3
1.566
0.2
24.11
3.3
3.161
0.4
20.948
2.9
0.039
537.87
697.2
100
588.77
84.4
108.43
15.6
21.83
3.1
49.368
7.1
72.235
10.4
36.197
5.2
-7.187
-1.03
7.747
1.1
36.757
5.3
3.282
0.5
33.475
4.8
0.063
534.42
704.45
100
599.41
85.1
105.04
14.9
20.84
3
50.462
7.2
70.552
10
34.492
4.9
-0.707
-0.1
-0.044
-0.006
33.742
4.8
4.616
0.7
29.126
4.1
0.054
534.42
762.55
100
665.39
87.3
97.16
12.7
23.879
3.1
43.802
5.7
68.076
8.9
29.085
3.8
-2.026
-0.3
4.012
0.5
31.07
4.1
4.139
0.5
26.931
3.5
0.05
534.42
760.69
100
624.13
82
136.56
18
23.655
3.1
62.135
8.2
81.669
10.7
54.895
7.2
-8.661
-1.1
0.778
0.1
47.012
6.2
5.873
0.8
41.139
5.4
0.077
534.42
630.73
100
516.15
81.8
114.58
18.2
18.937
3
50.525
8
69.314
11
45.265
7.2
-6.228
-1
0.838
0.1
45.068
7.1
6.606
1
38.462
6.1
0.072
534.42
389.2
100
280.3
72
108.9
28
13.6
3.5
61.2
15.7
75.1
19.3
33.8
8.7
-2.2
-0.6
0.6
0.2
32.2
8.3
4.2
1.1
28
7.2
0.05
534.4
492.74
100
377.22
76.6
115.51
23.4
—
0
53.172
10.8
67.257
13.6
48.257
9.8
-4.068
-0.8
2.333
0.5
45.698
9.3
6.939
1.4
38.759
7.9
0.073
534.42
479.28
100
378.29
78.9
100.99
21.1
15.202
3.2
44.329
9.2
58.237
12.2
42.754
8.9
-3.4
-0.7
0.001
0.0002
40.188
8.4
5.941
1.2
34.247
7.1
0.064
534.42
422.46
100
347.47
82.2
74.992
17.8
12.496
3
46.958
11.1
58.66
13.9
16.331
3.9
-2.428
-0.6
1.548
0.4
15.744
3.7
2.274
0.5
13.47
3.2
0.025
534.42
303.9
100
246.8
81.2
57.1
18.8
9.3
3.1
31
10.2
43.3
14.2
13.8
4.5
-6.2
-2.04
0.6
0.2
8.2
2.7
1.1
0.4
7.2
2.4
0.01
534.4