Everjoy Health Statements
00
Everjoy Health 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
371
100
296.95
80
74.055
20
3.619
1
148.48
40
149.46
40.3
-75.405
-20.3
-5.4
-1.5
-0.26
-0.07
-81.065
-21.9
-21.18
-5.7
-59.698
-16.09
-0.064
926.5
346.26
100
266.38
76.9
79.879
23.1
2.51
0.7
61.453
17.7
60.097
17.4
19.782
5.7
165.6
47.8
0.653
0.2
186.05
53.7
10.313
3
176.22
50.9
0.19
926.5
221.07
100
170.04
76.9
51.029
23.1
1.769
0.8
52.533
23.8
54.08
24.5
-3.051
-1.4
-4.295
-1.9
-0.045
-0.02
-7.666
-3.5
0.013
0.006
-7.673
-3.5
-0.008
926.5
312.95
100
261.38
83.5
51.574
16.5
4.679
1.5
113.8
36.4
190.66
60.9
-139.09
-44.4
-11.524
-3.7
-1.517
-0.5
-203
-64.9
-7.573
-2.4
-192.86
-61.6
-0.208
926.5
350.18
100
281.82
80.5
68.364
19.5
2.591
0.7
95.567
27.3
127.97
36.5
-59.607
-17.02
-14.589
-4.2
-7.79
-2.2
-82.216
-23.5
-4.971
-1.4
-76.955
-22
-0.083
926.5
312.97
100
238.65
76.3
74.321
23.7
2.205
0.7
57.096
18.2
64.929
20.7
9.391
3
-2.892
-0.9
0.426
0.1
2.965
0.9
-4.144
-1.3
6.686
2.1
0.007
926.5
186.52
100
142.33
76.3
44.187
23.7
2.21
1.2
52.845
28.3
54.557
29.2
-10.37
-5.6
-8.282
-4.4
0.07
0.04
-18.581
-10
-3.267
-1.8
-15.295
-8.2
-0.017
926.5
359.45
100
271.21
75.5
88.24
24.5
4.401
1.2
74.843
20.8
78.818
21.9
9.422
2.6
0.023
0.006
-0.318
-0.09
2.487
0.7
-1.209
-0.3
2.719
0.8
0.003
1 067.22
337.77
100
248.93
73.7
88.842
26.3
3.475
1
55.885
16.5
59.277
17.5
29.565
8.8
-10.158
-3.007
0.266
0.08
19.43
5.8
0.112
0.03
18.72
5.5
0.024
785.78
354.8
100
261.94
73.8
92.86
26.2
3.25
0.9
54.275
15.3
58.035
16.4
34.825
9.8
3.254
0.9
-1.052
-0.3
37.026
10.4
0.349
0.1
36.264
10.2
0.036
999.23
208.8
100
153.1
73.3
55.7
26.7
2.4
1.1
56.6
27.1
58.8
28.2
-3.1
-1.5
-8.4
-4.02
0.4
0.2
-11.2
-5.4
0.8
0.4
-11.5
-5.5
-0.01
853.8
358
100
290.2
81.1
67.8
18.9
5.4
1.5
36.3
10.1
52.6
14.7
15.2
4.2
4.4
1.2
-1.7
-0.5
17.3
4.8
5.4
1.5
3.9
1.1
—
853.8
385.9
100
273.6
70.9
112.2
29.1
3.3
0.9
72.2
18.7
74.6
19.3
37.7
9.8
-8.6
-2.2
-2.2
-0.6
26.9
7
2.1
0.5
29.9
7.7
0.04
853.8
329.4
100
224.8
68.2
104.6
31.8
3
0.9
53.2
16.2
61.2
18.6
43.4
13.2
0.2
0.06
-0.4
-0.1
43.2
13.1
2.1
0.6
42.5
12.9
0.05
853.8
121.5
100
81.2
66.8
40.3
33.2
1.5
1.2
52.2
43
52.2
43
-11.9
-9.8
-8.3
-6.8
-0.2
-0.2
-20.4
-16.8
0.3
0.2
-19.1
-15.7
-0.02
853.8
316
100
206.6
65.4
109.5
34.7
3.4
1.1
86.7
27.4
96.7
30.6
12.7
4
1.2
0.4
-1.3
-0.4
13
4.1
8.9
2.8
3.7
1.2
—
853.8
347.6
100
236
67.9
111.6
32.1
2.4
0.7
76.3
22
77.3
22.2
34.2
9.8
-10.7
-3.08
-0.3
-0.09
23
6.6
3.5
1
19.7
5.7
0.02
853.8
314.7
100
204.7
65
110
35
2.3
0.7
75
23.8
80.4
25.5
29.7
9.4
-1.2
-0.4
-0.6
-0.2
24.3
7.7
2.6
0.8
22
7
0.03
853.8
187.9
100
128.1
68.2
59.8
31.8
1.7
0.9
58.4
31.1
57.8
30.8
2
1.1
-8.9
-4.7
-0.4
-0.2
-7.3
-3.9
0.9
0.5
-7.5
-4
-0.01
853.8
277.5
100
183.5
66.1
94
33.9
3.1
1.1
80.4
29
89.8
32.4
4.2
1.5
1.1
0.4
-0.9
-0.3
4.4
1.6
0.6
0.2
4.6
1.7
0.01
855.6
277
100
189.7
68.5
87.3
31.5
3.1
1.1
60.8
21.9
63.2
22.8
24
8.7
-9.2
-3.3
-0.2
-0.07
14.6
5.3
3.8
1.4
11.4
4.1
0.01
855.6
277.6
100
184.9
66.6
92.7
33.4
—
0
60
21.6
66.9
24.1
25.9
9.3
1.1
0.4
-2.4
-0.9
24.5
8.8
3.7
1.3
20.4
7.3
0.02
852.2
145.8
100
98.8
67.8
47
32.2
—
0
51.2
35.1
50.9
34.9
-4
-2.7
-8.8
-6.04
-0.3
-0.2
-13
-8.9
—
0
-12
-8.2
-0.01
852.2
240.1
161.8
78.4
—
78.8
79.2
-0.9
3
-6
-0.7
1.7
-1.1
—
852.2
255.8
176.3
79.5
2.5
57.4
59.8
19.8
-9.7
-0.1
9.9
1.3
9
0.01
852.2
257.7
165
92.7
—
56.9
68.1
24.6
-3.4
5.1
26.4
3.5
23.1
0.03
852.2
146.6
102.7
43.9
—
46.5
46.4
-2.5
-8.5
-0.2
-11.2
—
-10.8
-0.01
852.2
234
161.3
72.7
—
59.7
74
-1.3
-11.5
3
14.2
-0.2
14.9
0.02
852.2
220.4
151.3
69.1
—
55.1
55
14.1
-11.6
3.4
5.9
0.6
5.8
0.01
852.2
210.9
136.2
74.8
—
49.1
57.5
17.3
-1.7
1.9
17
5.5
11.7
0.01
852.2
112.6
74.8
37.8
—
41.2
41.1
-3.3
-11.5
-0.3
-15.4
—
-15.4
-0.02
852.2
191.2
135.1
56.1
—
53.4
68.3
-12.2
34.3
1.5
23.5
-0.5
24.1
0.03
852.2
201.1
137.8
63.3
—
46.9
46.8
16.4
-13.4
0.4
3.4
1.5
1.9
—
852.2
186.2
122.6
63.6
—
40.6
47.3
16.3
-1
0.1
15.4
5.5
10
0.01
852.2
105.7
73.9
31.8
—
41
41
-9.1
-13.5
1.1
-21.5
—
-21.5
-0.03
852.1
220.7
154.2
66.6
—
51.2
68
-1.5
4.8
7.5
10.5
5.9
6.8
0.01
852.1
220.4
150.5
69.9
—
53.1
53.2
16.8
-13.3
1.1
4.6
1.1
3.5
—
852.1
247.2
166.4
80.9
—
56.6
54.8
26
0.2
6.1
32.3
5.5
24.6
0.03
839.8
157
120.6
36.4
—
39.7
39.8
-3.4
-14
-3.1
-20.5
0.1
-20.6
-0.02
852.1
243.7
183.5
60.1
—
83.7
99.1
-38.9
65.2
11.4
37.6
35.7
2
—
815.1
253.9
180.5
73.5
—
60.3
60.3
13.1
2.3
-1
14.4
3.1
11.4
0.01
815.1
234.4
161.9
72.5
—
57.1
61.9
10.5
8.9
6
25.4
3
22.5
0.03
815.1
161.5
118.1
43.4
—
55.7
55.7
-12.4
-16.4
15.3
-13.5
0.7
-14.3
-0.02
815.1
234.9
152.2
82.8
—
109.3
163.7
-81
88.8
-65.5
-57.7
17.9
-75.5
-0.09
815.1