Hunan Boyun Statements
00
Hunan Boyun 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
165
125.55
39.451
12.797
18.974
25.453
13.998
-2.973
0.063
11.077
0.852
10.193
0.018
573.1
159.23
125.51
33.724
8.791
19.175
26.228
7.497
-4.188
-0.008
2.975
0.251
2.813
0.005
573.1
133.36
100
99.819
74.8
33.542
25.2
9.834
7.4
18.749
14.1
25.247
18.9
8.295
6.2
-1.468
-1.1
0.204
0.2
8.742
6.6
1.391
1
7.314
5.5
0.013
573.1
130.02
100
83.277
64
46.745
36
18.108
13.9
27.174
20.9
42.002
32.3
4.743
3.6
1.623
1.2
0.137
0.1
6.502
5
0.788
0.6
5.71
4.4
0.01
573.1
134.11
100
102.06
76.1
32.051
23.9
9.738
7.3
18.5
13.8
23.457
17.5
8.593
6.4
-6.82
-5.09
-0.042
-0.03
1.731
1.3
0.346
0.3
1.354
1
0.002
573.1
148.81
100
114.85
77.2
33.957
22.8
7.441
5
16.371
11
19.434
13.1
14.523
9.8
-5.72
-3.8
-0.051
-0.03
8.758
5.9
1.522
1
6.989
4.7
0.012
573.1
144.47
100
108.71
75.2
35.759
24.8
6.837
4.7
17.74
12.3
22.433
15.5
13.326
9.2
-0.605
-0.4
-0.006
-0.004
12.71
8.8
2.73
1.9
9.896
6.8
0.017
573.1
115.68
100
69.205
59.8
46.479
40.2
16.804
14.5
21.192
18.3
40.849
35.3
5.63
4.9
1.273
1.1
-0.663
-0.6
6.24
5.4
0.13
0.1
3.75
3.2
0.007
513.66
128.05
100
89.895
70.2
38.158
29.8
8.989
7
24.174
18.9
29.483
23
8.675
6.8
-4.949
-3.9
-0.075
-0.06
3.375
2.6
1.373
1.1
3.434
2.7
0.006
538.13
122.09
100
87.358
71.6
34.728
28.4
8.909
7.3
15.981
13.1
20.903
17.1
13.825
11.3
-5.934
-4.9
0.005
0.004
9.03
7.4
1.261
1
6.94
5.7
0.015
471.32
112.7
100
83.4
74
29.4
26.1
5.3
4.7
15.1
13.4
15.3
13.6
14
12.4
-6.1
-5.4
—
0
7.9
7
2.1
1.9
4.8
4.3
0.01
471.3
85.4
100
57.1
66.9
28.3
33.1
20.3
23.8
32.4
37.9
-11.5
-13.5
39.8
46.6
-4.5
-5.3
—
0
35.2
41.2
11
12.9
15.7
18.4
0.03
471.3
92.6
100
68.2
73.7
24.4
26.3
3.7
4
12.7
13.7
15.8
17.1
8.6
9.3
-2.9
-3.1
—
0
5.7
6.2
0.4
0.4
4.8
5.2
0.01
471.3
103.4
100
74.3
71.9
29.1
28.1
5.4
5.2
16.6
16.1
16.1
15.6
12.9
12.5
-5.7
-5.5
—
0
8.4
8.1
—
0
8.2
7.9
0.02
471.3
63.8
100
52.7
82.6
11.1
17.4
4.1
6.4
10.7
16.8
11.6
18.2
-0.5
-0.8
-5.4
-8.5
—
0
-5.9
-9.2
0.3
0.5
-6.1
-9.6
-0.01
471.3
80.1
100
55.5
69.3
24.5
30.6
32.6
40.7
20
25
182
227.2
-157.4
-196.5
-3.3
-4.1
-0.5
-0.6
-161.2
-201.2
-9.8
-12.2
-149.7
-186.9
-0.32
471.3
106.8
100
88.9
83.2
18
16.9
1.4
1.3
18.6
17.4
18.1
16.9
-0.2
-0.2
-6.7
-6.3
—
0
-6.9
-6.5
0.4
0.4
-6.6
-6.2
-0.01
471.3
83.6
100
64
76.6
19.6
23.4
10.5
12.6
12.4
14.8
20.4
24.4
-0.8
-1
-6.6
-7.9
-0.1
-0.1
-7.5
-9
0.8
1
-8.2
-9.8
-0.02
471.3
78.9
100
59.9
75.9
19
24.1
—
0
15.8
20
14.2
18
4.8
6.1
-3.5
-4.4
—
0
1.4
1.8
0.9
1.1
0.9
1.1
—
471.3
96.7
100
71.5
73.9
25.2
26.1
16
16.5
38.7
40
84.7
87.6
-59.5
-61.5
71.9
74.4
—
0
12.6
13
-5.5
-5.7
20.9
21.6
0.04
471.3
136.1
100
104.8
77
31.3
23
0.3
0.2
22.3
16.4
19.2
14.1
12.2
9
-10.2
-7.5
0.1
0.07
4.2
3.1
2.6
1.9
1.4
1
—
471.3
134.3
100
101.3
75.4
33.1
24.6
—
0
20.9
15.6
22.1
16.5
11
8.2
-10.5
-7.8
0.4
0.3
0.9
0.7
3.8
2.8
-3.3
-2.5
-0.01
476.5
142.2
100
102.5
72.1
39.7
27.9
—
0
25.3
17.8
19.8
13.9
19.9
14
-6.5
-4.6
-0.1
-0.07
13.4
9.4
2.4
1.7
8.1
5.7
0.02
471.3
145.9
105.7
40.2
8.8
42.9
67.5
-27.3
-10.9
-4.7
-43
-0.3
-40.5
-0.09
471.3
129.8
102.8
27
2
21.9
31.3
-4.3
-11.1
3.1
-12.3
0.3
-10.1
-0.02
471.3
146.6
114.6
32
—
21.1
27.5
4.5
-12
2.3
-5.2
2.6
-8.2
-0.02
476.5
122.3
93.6
28.7
—
18.5
18.6
10.2
-12.4
1.3
-0.9
1.8
-3.6
-0.01
471.3
160.2
117.3
43
—
31.5
48.4
-5.5
-15.6
64.3
43.3
7.8
34.4
0.06
567.6
140
108.1
31.9
—
21.4
22.4
9.5
-17.7
4.5
-3.7
1.7
-5.6
-0.01
437.7
116.1
89.8
26.4
—
22.7
23.4
2.9
-18.2
1.7
-13.5
1.1
-14.8
-0.03
423.1
98.7
75.4
23.3
—
18.3
18.3
5
-14.1
3.7
-5.4
0.8
-7.8
-0.02
398.8
95.4
94.3
1.1
—
56.6
92.8
-91.7
-15.1
1.9
-104.9
-14.5
-86.3
-0.22
398.8
66.4
55.3
11.1
—
17.5
17.2
-6.2
-17.5
2.8
-20.9
0.2
-20.8
-0.05
398.8
85.1
66.8
18.2
—
16.6
17.9
0.3
-16.5
2
-14.1
0.1
-15.2
-0.04
398.8
72.6
58.2
14.4
—
15.5
16.1
-1.7
-13.5
1.4
-13.8
0.1
-13.8
-0.03
398.8
100.8
82.4
18.4
—
25.7
26.8
-8.4
-15.3
24.1
0.3
-1.5
2
—
398.8
90.7
69.5
21.2
—
16.1
16.2
5
-3.7
2.2
3.5
1.3
1
—
398.8
106.1
78.6
27.5
—
16.2
19.8
7.7
0.1
1.9
9.7
0.2
8.3
0.02
398.8
82.7
66.9
15.8
—
15.3
15.3
0.5
-7.2
2.1
-4.6
0.6
-6
-0.02
398.8
79.9
70.1
9.7
—
31.6
56
-46.2
-20.1
5.5
-60.9
-11.4
-48.2
-0.15
321
80.3
59.5
20.8
—
17.6
17.4
3.4
-8.7
2.3
-3
1.3
-4.9
-0.02
321
114.2
74.5
39.8
—
12.1
15.3
24.5
-6
3.1
21.5
2.4
16.5
0.05
321
92.7
73.5
19.2
—
14
14
5.2
-4.3
1.7
2.6
1.2
1.4
—
321
69.7
56.3
13.4
—
21.3
27.3
-13.9
-5.3
3.3
-15.9
-4
-12.2
-0.04
321