Zhongyeda Statements
00
Zhongyeda 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
3 179.47
100
2 962.59
93.2
216.88
6.8
10.298
0.3
163.73
5.1
173.29
5.5
43.583
1.4
13.497
0.4
0.765
0.02
62.35
2
13.109
0.4
47.308
1.5
0.087
544.54
3 222.7
100
2 991.77
92.8
230.93
7.2
9.324
0.3
166.06
5.2
182.17
5.7
48.757
1.5
7.056
0.2
0.239
0.007
56.014
1.7
8.05
0.2
47.134
1.5
0.087
544.54
2 546.24
100
2 148.42
84.4
397.81
15.6
8.461
0.3
179.97
7.1
186.73
7.3
211.09
8.3
11.987
0.5
-0.063
-0.002
223.01
8.8
51.898
2
168.67
6.6
0.31
544.54
2 923.33
100
2 695.45
92.2
227.88
7.8
15.687
0.5
192.67
6.6
249.71
8.5
-21.832
-0.7
12.087
0.4
0.275
0.009
-9.47
-0.3
15.525
0.5
-23.646
-0.8
-0.043
544.54
3 403.88
100
3 128.4
91.9
275.48
8.1
11.507
0.3
160.77
4.7
169.84
5
105.65
3.1
10.467
0.3
0.211
0.006
116.32
3.4
32.525
1
86.05
2.5
0.158
544.54
3 200.94
100
2 953.35
92.3
247.6
7.7
9.591
0.3
152.37
4.8
150.3
4.7
97.299
3
8.864
0.3
-0.286
-0.009
105.88
3.3
21.23
0.7
83.416
2.6
0.153
544.54
2 599.97
100
2 220.77
85.4
379.2
14.6
10.333
0.4
184.65
7.1
195.25
7.5
183.95
7.1
9.187
0.4
1.137
0.04
194.6
7.5
45.335
1.7
149.52
5.8
0.275
544.54
3 294.6
100
2 987.53
90.7
307.07
9.3
11.004
0.3
224.18
6.8
289.89
8.8
17.182
0.5
5.933
0.2
0.647
0.02
161.34
4.9
63.073
1.9
96.799
2.9
0.171
566.34
3 330.12
100
3 031.14
91
298.98
9
19.452
0.6
145.85
4.4
162.14
4.9
136.84
4.1
8.135
0.2
-0.839
-0.03
144.14
4.3
35.529
1.1
107.97
3.2
0.2
539.86
3 444.87
100
3 185
92.5
259.87
7.5
5.62
0.2
156.98
4.6
162.36
4.7
97.512
2.8
9.103
0.3
-0.091
-0.003
106.51
3.1
18.997
0.6
86.295
2.5
0.161
536.54
2 488.7
100
2 152.4
86.5
336.3
13.5
5.5
0.2
171
6.9
175.8
7.1
160.6
6.5
9.4
0.4
-0.5
-0.02
169.4
6.8
40
1.6
124.5
5
0.23
544.5
3 099.2
100
2 881.9
93
217.3
7
16
0.5
139
4.5
208.7
6.7
8.6
0.3
12.5
0.4
3.4
0.1
24.6
0.8
30.4
1
-2
-0.06
—
541.8
3 211.1
100
2 926.9
91.1
284.2
8.9
7.6
0.2
163.6
5.1
169.7
5.3
114.6
3.6
10.1
0.3
0.7
0.02
125.4
3.9
24.1
0.8
91.1
2.8
0.17
544.6
2 969.4
100
2 717.8
91.5
251.6
8.5
6.1
0.2
151.2
5.1
152.9
5.1
98.7
3.3
5.5
0.2
0.3
0.01
104.5
3.5
19.3
0.6
84.8
2.9
0.16
544.6
1 461.6
100
1 190.9
81.5
270.7
18.5
5.7
0.4
154.1
10.5
160
10.9
110.7
7.6
7
0.5
0.1
0.007
117.8
8.1
26
1.8
87.2
6
0.16
544.6
2 751.8
100
2 508.7
91.2
243.1
8.8
19.4
0.7
164.5
6
216.8
7.9
26.4
1
5
0.2
-0.6
-0.02
30.6
1.1
25.4
0.9
9.1
0.3
0.02
544.8
2 684.8
100
2 454.2
91.4
230.6
8.6
5.8
0.2
145.1
5.4
149.8
5.6
80.8
3
2.5
0.09
0.5
0.02
83.8
3.1
22.3
0.8
63.7
2.4
0.12
544.8
2 196.3
100
1 975.5
89.9
220.7
10
5.2
0.2
179.6
8.2
139.6
6.4
81.1
3.7
0.2
0.009
2.2
0.1
83.3
3.8
21.4
1
62.2
2.8
0.12
536.6
2 292.4
100
1 981.3
86.4
311.1
13.6
4.7
0.2
159.2
6.9
206
9
105.1
4.6
3.1
0.1
-0.5
-0.02
107.6
4.7
21.1
0.9
90.1
3.9
0.17
544.8
2 283.3
100
2 038.7
89.3
244.7
10.7
26.3
1.2
170.7
7.5
211.2
9.2
33.5
1.5
4.3
0.2
8.6
0.4
46.5
2
34.3
1.5
19.1
0.8
0.04
545.3
2 361.7
100
2 135.2
90.4
226.4
9.6
0.7
0.03
145.3
6.2
146.8
6.2
79.6
3.4
0.4
0.02
—
0
80
3.4
20
0.8
61.5
2.6
0.11
545.3
2 331.5
100
2 106.8
90.4
224.7
9.6
—
0
136
5.8
149
6.4
75.7
3.2
1.8
0.08
0.8
0.03
78.2
3.4
13.3
0.6
63.1
2.7
0.12
546.5
1 578.3
100
1 355.8
85.9
222.5
14.1
—
0
143.8
9.1
152.8
9.7
69.7
4.4
7.3
0.5
1.7
0.1
78.7
5
20.6
1.3
62.3
3.9
0.12
540.5
2 113
1 897.3
215.6
—
170.7
178.1
37.6
-2.1
1.8
37.3
24.8
11.2
0.02
540.5
2 091.3
1 881.5
209.8
1.3
127.4
139.8
70
6.8
-0.6
76.2
20
60.2
0.11
540.5
2 089.4
1 915.1
174.3
—
118.6
123.6
50.7
2.1
0.4
53.2
9.3
45.8
0.08
546.5
1 307.4
1 136.9
170.6
—
115.4
126.2
44.3
63.7
0.1
108.1
27.1
83.5
0.15
540.5
2 017
1 804.6
212.4
—
150.7
155.3
57
5.7
1.5
55.4
22.9
28.8
0.05
540.5
1 851.7
1 700.9
150.8
—
111.2
122.5
28.3
4.3
0.7
33.4
7.8
29.5
0.05
540.5
1 744.1
1 561
183.1
—
112.3
120
63.1
2
1
65.2
12.3
50.7
0.09
540.5
1 187.7
1 043.5
144.2
—
101.8
109
35.2
7.7
1.8
44.5
13.9
34.4
0.07
491.4
1 848.7
1 659.5
189.2
—
138.5
149.5
39.8
0.5
11.4
51.6
23.1
27.1
0.06
464
1 750.3
1 567.7
182.6
—
114.1
120.7
61.9
-13.6
1
49.2
14
39
0.08
464
1 839.1
1 647.9
191.1
—
109
113.2
78
-5.1
0.7
73.1
13.6
55.3
0.12
464
1 263.7
1 061.4
202.3
—
111.8
124.7
77.6
-2.7
5.1
75.3
19
60
0.13
464
1 926
1 710.5
215.5
—
141.8
145.4
70.1
-10.4
10.4
70.1
30.7
36.6
0.08
464
1 972.1
1 768.1
204
—
113
119.5
84.5
-12.9
0.2
71.8
18.3
55
0.12
464
1 959.1
1 749.8
209.4
—
105.1
114.8
94.5
-12.8
0.6
82.3
15.8
61.4
0.13
464
1 325.7
1 143.4
182.3
—
95.3
104.4
77.8
-7.8
-0.1
69.9
12.6
58.6
0.13
464
1 888
1 687.2
200.8
—
127.7
123.1
77.7
-9.2
0.2
68.6
25.1
36
0.08
464
1 798.2
1 640.6
157.6
—
101.3
106
51.6
-5
0.1
46.5
11.4
36
0.08
464
1 675.4
1 503.7
171.7
—
93.3
97.9
73.8
-6
0.7
68.6
14.8
54.1
0.12
464
1 218.6
1 040.3
178.2
—
91.4
97.2
81
-6.2
-0.3
74.5
17.5
56.6
0.12
471.4
1 691.8
1 503.9
188
—
117.6
111.4
76.5
-6.5
0.2
70.2
22.6
43.7
0.09
464