Yorhe Fluid Statements
00
Yorhe Fluid 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
242.34
100
189.89
78.4
52.445
21.6
11.186
4.6
49.488
20.4
60.771
25.1
-8.326
-3.4
-8.801
-3.6
-0.091
-0.04
-17.218
-7.1
2.999
1.2
-10.417
-4.3
-0.029
361.21
257.37
100
198.2
77
59.166
23
10.352
4
62.009
24.1
72.274
28.1
-13.108
-5.09
4.716
1.8
-1.051
-0.4
-9.443
-3.7
5.559
2.2
-6.733
-2.6
-0.014
488.12
240.51
100
176.35
73.3
64.157
26.7
7.418
3.1
60.785
25.3
67.883
28.2
-3.726
-1.5
-13.834
-5.8
-0.036
-0.02
-17.597
-7.3
1.914
0.8
-15.762
-6.6
-0.038
411.66
191.97
100
132.78
69.2
59.193
30.8
5.506
2.9
59.09
30.8
108.21
56.4
-49.015
-25.5
-9.538
-5
-0.308
-0.2
-58.885
-30.7
6.255
3.3
-63.555
-33.1
-0.147
432.17
267.29
100
192.98
72.2
74.316
27.8
5.094
1.9
59.086
22.1
65.092
24.4
9.224
3.5
3.869
1.4
-2.581
-1
10.513
3.9
6.264
2.3
5.353
2
0.013
409.42
280.45
100
209.96
74.9
70.488
25.1
6.294
2.2
41.474
14.8
49.405
17.6
21.083
7.5
1.98
0.7
-0.831
-0.3
22.231
7.9
4.601
1.6
19.021
6.8
0.065
292.84
250.02
100
180.91
72.4
69.108
27.6
5.459
2.2
32.09
12.8
46.472
18.6
22.636
9.1
-6.522
-2.6
-0.044
-0.02
16.07
6.4
5.16
2.1
12.478
5
0.043
292.83
289.09
100
207.69
71.8
81.403
28.2
1.832
0.6
62.153
21.5
80.502
27.8
0.901
0.3
-6.152
-2.1
-0.512
-0.2
-5.769
-2
2.635
0.9
-8.384
-2.9
-0.026
318.72
294.85
100
215.71
73.2
79.137
26.8
7.345
2.5
53.49
18.1
65.835
22.3
13.301
4.5
-4.921
-1.7
-0.041
-0.01
8.339
2.8
6.698
2.3
1.55
0.5
0.006
281.46
244.16
100
174.18
71.3
69.98
28.7
5.442
2.2
34.248
14
38.223
15.7
31.757
13
-8.808
-3.6
-0.032
-0.01
22.917
9.4
4.742
1.9
18.127
7.4
0.065
280
180.4
100
128.8
71.4
51.6
28.6
4.1
2.3
28.6
15.9
33
18.3
18.6
10.3
-7.6
-4.2
—
0
11
6.1
3.5
1.9
7.4
4.1
0.04
200
185.3
100
133.3
71.9
52
28.1
4.1
2.2
51.3
27.7
61.5
33.2
-9.5
-5.1
-9.7
-5.2
-0.5
-0.3
-19.5
-10.5
3.4
1.8
-23
-12.4
-0.11
200
158.2
100
106
67
52.2
33
4
2.5
24.8
15.7
26.8
16.9
25.4
16.1
-16
-10.1
-0.2
-0.1
9.2
5.8
2.8
1.8
6.3
4
0.03
200
173.3
100
113.9
65.7
59.4
34.3
3.8
2.2
27
15.6
31.5
18.2
27.9
16.1
-0.6
-0.3
-0.1
-0.06
27.2
15.7
5.4
3.1
21.8
12.6
0.11
200
130.9
100
94.7
72.3
36.3
27.7
2.2
1.7
20.3
15.5
23.1
17.6
13.1
10
-1
-0.8
-0.1
-0.08
11.8
9
4.1
3.1
7.8
6
0.04
200
137.5
100
90.3
65.7
47.2
34.3
5.7
4.1
30.6
22.3
41.9
30.5
5.3
3.9
0.6
0.4
-0.2
-0.1
5.7
4.1
2.5
1.8
3.2
2.3
0.02
200
153.5
100
106.3
69.3
47.2
30.7
3.6
2.3
19.3
12.6
22.5
14.7
24.7
16.1
-1
-0.7
0.2
0.1
23.9
15.6
5
3.3
18.9
12.3
0.09
200
163.7
100
114.4
69.9
49.3
30.1
5.2
3.2
17.2
10.5
22.4
13.7
26.9
16.4
1.2
0.7
—
0
28
17.1
4.6
2.8
23.4
14.3
0.12
200
137.3
100
98.1
71.4
39.2
28.6
4.1
3
17.1
12.5
20.9
15.2
18.3
13.3
-0.4
-0.3
-0.1
-0.07
17.9
13
3.2
2.3
14.7
10.7
0.07
200
141.3
100
98.4
69.6
42.8
30.3
3.6
2.5
16.2
11.5
17.9
12.7
24.9
17.6
0.3
0.2
-0.4
-0.3
24.8
17.6
4.3
3
20.5
14.5
0.1
200
178.9
100
122.3
68.4
56.6
31.6
4.2
2.3
17.1
9.6
23.5
13.1
33.2
18.6
3
1.7
—
0
36.2
20.2
7.2
4
28.9
16.2
0.14
200
192.3
100
140.4
73
52
27
—
0
21.6
11.2
24.3
12.6
27.6
14.4
2
1
—
0
29.6
15.4
5.3
2.8
24.3
12.6
0.12
200
131.9
100
102.3
77.6
29.6
22.4
—
0
17.4
13.2
17.8
13.5
11.8
8.9
-2.6
-2
—
0
9.2
7
1.6
1.2
7.6
5.8
0.04
200
139.4
101.9
37.5
—
16.1
16.9
20.6
-3.7
-0.4
16.5
2.4
14.2
0.07
200
148.3
110.5
37.8
3.9
14.1
18.6
19.3
-3.3
0.4
16.4
2.7
13.7
0.07
200
152
110.2
41.8
—
18.1
18.9
22.9
-1.3
-0.1
21.5
3.5
18.1
0.09
200
107.2
78
29.1
—
15.7
15.7
13.5
0.8
—
14.2
2.1
12.1
0.06
200
113
84.1
28.9
—
17.2
18.5
10.4
9.8
1
21
3.4
17.6
0.09
195.1
112.4
78.5
33.9
—
18
18.2
15.7
1.3
0.3
17.2
2.5
14.8
0.08
196.8
127.4
89
38.4
—
16.2
15.8
22.7
2.2
—
24.8
4.4
20.5
0.11
183.5
103.1
71.6
31.6
—
14
13.9
17.6
-1.7
1.4
17.3
2.8
14.5
0.1
150
134.5
95.2
39.3
—
13.3
15.6
23.7
0.3
—
24
3.3
20.7
0.14
150
93.7
65.9
27.9
—
14.4
14.4
13.5
2.4
0.3
16.1
2.8
13.4
0.09
150
139.8
101.7
38.1
—
16
18.1
20.1
—
-0.1
20
3.4
16.6
0.11
150
109.8
77
32.8
—
13.7
14.5
18.3
0.3
-0.1
18.5
3.2
15.3
0.1
150