Tianjin LVYIN Statements
00
Tianjin LVYIN 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
94.295
59.051
35.243
5.156
22.407
26.346
8.897
21.94
-0.121
30.73
4.626
25.327
0.081
311.91
86.481
59.666
26.815
7.051
15.449
29.524
-2.709
23.727
0.009
21.027
2.633
18.468
0.058
318.22
64.921
100
28.451
43.8
36.471
56.2
5.684
8.8
15.575
24
21.169
32.6
15.302
23.6
24.826
38.2
0.043
0.07
40.171
61.9
6.709
10.3
33.027
50.9
0.108
305.97
129.61
100
72.726
56.1
56.881
43.9
1.137
0.9
64.172
49.5
82.803
63.9
-25.922
-20.0005
30.025
23.2
-1.454
-1.1
2.648
2
1.186
0.9
0.56
0.4
0.002
294.24
132.32
100
78.411
59.3
53.905
40.7
5.234
4
3.969
3
8.897
6.7
45.008
34
21.472
16.2
-0.47
-0.4
66.01
49.9
10.803
8.2
54.813
41.4
0.176
311.97
236.34
100
139.11
58.9
97.225
41.1
12.971
5.5
26.709
11.3
38.827
16.4
58.397
24.7
23.009
9.7
0
0.0001
81.407
34.4
11.376
4.8
69.62
29.5
0.219
317.99
88.408
100
52.349
59.2
36.06
40.8
7.725
8.7
12.995
14.7
20.495
23.2
15.564
17.6
18.626
21.1
0.366
0.4
34.557
39.1
5.542
6.3
28.779
32.6
0.094
305.97
130.57
100
84.872
65
45.695
35
2.258
1.7
22.096
16.9
23.076
17.7
22.619
17.3
21.39
16.4
-0.064
-0.05
43.964
33.7
8.425
6.5
35.446
27.1
0.121
294
88.442
100
54.49
61.6
33.953
38.4
6.374
7.2
28.093
31.8
34.008
38.5
-0.055
-0.06
23.06
26.1
-0.222
-0.3
22.783
25.8
2.077
2.3
20.391
23.1
0.065
311.91
200.41
100
124.55
62.1
75.863
37.9
12.525
6.2
46.886
23.4
41.189
20.6
34.674
17.3
27.946
13.9
0.121
0.06
62.743
31.3
5.471
2.7
56.884
28.4
0.182
312.04
165.7
100
99.1
59.8
66.6
40.2
8.8
5.3
0.7
0.4
9
5.4
57.6
34.8
9.1
5.5
0.4
0.2
67.1
40.5
12.9
7.8
53.3
32.2
0.17
312
263.9
100
172.7
65.4
91.1
34.5
11.6
4.4
14.1
5.3
25.7
9.7
65.5
24.8
22.2
8.4
0.4
0.2
88.1
33.4
11.6
4.4
78.5
29.7
0.25
312
250.3
100
149.9
59.9
100.4
40.1
4.6
1.8
30.5
12.2
27.2
10.9
73.2
29.2
11.8
4.7
-0.3
-0.1
84.7
33.8
12.1
4.8
72.7
29
0.23
312
307
100
181.7
59.2
125.3
40.8
8.9
2.9
22.1
7.2
30.3
9.9
95
30.9
12.2
4
-0.7
-0.2
106.5
34.7
16.4
5.3
89.6
29.2
0.29
312
127
100
74.6
58.7
52.5
41.3
7.4
5.8
3.1
2.4
10.4
8.2
42
33.1
10
7.9
-0.5
-0.4
51.5
40.6
5.6
4.4
40.6
32
0.13
312
197.1
100
123.6
62.7
73.5
37.3
5.6
2.8
10.7
5.4
11.4
5.8
62.1
31.5
10
5.1
-0.7
-0.4
71.4
36.2
10.3
5.2
63
32
0.2
312
132.8
100
75.4
56.8
57.4
43.2
4
3
16.2
12.2
20.1
15.1
37.4
28.2
6.8
5.1
—
0
44.2
33.3
5.5
4.1
38.4
28.9
0.12
312
247.9
100
146.5
59.1
101.4
40.9
8.2
3.3
19.2
7.7
32.6
13.2
68.8
27.8
8.5
3.4
-0.5
-0.2
76.8
31
10.2
4.1
66.2
26.7
0.21
312
135.4
100
84.4
62.3
50.9
37.6
5.5
4.1
12.1
8.9
12
8.9
39
28.8
8.9
6.6
—
0
47.9
35.4
7.4
5.5
41.5
30.6
0.13
312
99.2
100
68.5
69.1
30.7
30.9
6.2
6.3
10.8
10.9
-8.1
-8.2
38.8
39.1
10.7
10.8
-2.6
-2.6
46.9
47.3
5.9
5.9
39.3
39.6
0.13
312
112
100
59.9
53.5
52.1
46.5
5.4
4.8
15.9
14.2
28.2
25.2
23.9
21.3
9.8
8.8
2.9
2.6
36.7
32.8
5.2
4.6
31.4
28
0.1
312
210.6
100
129.6
61.5
81
38.5
—
0
15.5
7.4
35.3
16.8
45.7
21.7
11.3
5.4
-0.1
-0.05
56.9
27
8.4
4
47.9
22.7
0.15
312
89.1
100
55.6
62.4
33.5
37.6
—
0
15.2
17.1
4
4.5
29.5
33.1
10.6
11.9
—
0
40.1
45
5.7
6.4
34
38.2
0.11
312
197.8
119.7
78
—
14.6
33.2
44.9
10.1
-2.2
52.7
5
47.6
0.18
265.5
152.2
89.5
62.7
—
16.1
21.1
41.6
5.9
2.9
50.3
7.5
42.5
0.15
285.7
240.5
141.8
98.8
12.2
26
38.8
59.9
1.6
—
61.6
9.5
52.2
0.22
234
105.2
66.4
38.8
1.4
-3.7
-1.5
40.3
2.7
0.1
43.1
6.6
36.1
0.15
234
335.7
239.8
95.8
—
15
13.7
82.2
3.4
3.7
89.3
11.3
77.6
0.33
234
69.8
42
27.7
—
14.6
14.7
13.1
0.3
0.1
13.5
2.1
11.3
0.05
234
179.7
85.4
94.3
6.1
37.5
44.5
49.9
2.8
6.9
59.5
9.2
50.4
0.22
234
100.3
71.6
28.7
2.4
-7.3
-4.2
32.8
0.3
5.3
38.4
5.7
32.6
0.14
234