Hunan Yujing Statements
00
Hunan Yujing 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
324.32
100
229.32
70.7
95.003
29.3
24.142
7.4
42.903
13.2
62.809
19.4
32.194
9.9
-1.161
-0.4
-2.002
-0.6
28.837
8.9
1.857
0.6
26.881
8.3
0.173
155.38
386.61
100
274.62
71
111.99
29
9.868
2.6
35.737
9.2
47.205
12.2
64.783
16.8
-1.077
-0.3
-0.656
-0.2
53.83
13.9
2.478
0.6
48.2
12.5
0.262
183.68
204.99
100
153.75
75
51.236
25
9.406
4.6
23.027
11.2
30.965
15.1
20.27
9.9
-0.377
-0.2
2.116
1
22.115
10.8
4.702
2.3
17.777
8.7
0.137
130
221.99
100
142.09
64
79.899
36
11.657
5.3
52.382
23.6
69.983
31.5
9.916
4.5
0.446
0.2
-2.148
-1
10.633
4.8
-3.463
-1.6
15.648
7
0.12
130
200.55
100
148.45
74
52.1
26
11.381
5.7
28.656
14.3
37.332
18.6
14.768
7.4
-2.338
-1.2
1.982
1
55.306
27.6
6.68
3.3
43.417
21.6
0.334
130
197.23
100
138.95
70.4
58.282
29.6
6.981
3.5
24.024
12.2
26.654
13.5
31.627
16
-2.13
-1.08
-1.493
-0.8
28.014
14.2
4.341
2.2
19.869
10.1
0.199
100
184.04
100
136.94
74.4
47.106
25.6
6.693
3.6
20.295
11
24.227
13.2
22.879
12.4
-0.858
-0.5
1.455
0.8
23.476
12.8
2.682
1.5
18.364
10
0.184
100
177.7
100
127.8
71.9
49.899
28.1
10.243
5.8
32.941
18.5
59.943
33.7
-10.044
-5.7
-3.914
-2.2
0.036
0.02
-13.922
-7.8
-2.402
-1.4
-8.664
-4.9
-0.087
100
107.49
100
80.909
75.3
26.576
24.7
6.335
5.9
19.22
17.9
24.385
22.7
2.191
2
-0.351
-0.3
-0.781
-0.7
1.096
1
0.265
0.2
0.669
0.6
0.007
100
93.362
100
75.43
80.8
17.931
19.2
5.528
5.9
18.22
19.5
15.757
16.9
2.174
2.3
-0.116
-0.1
-0.428
-0.5
1.631
1.7
1.413
1.5
-0.751
-0.8
-0.008
100
78.4
100
58.3
74.4
20.1
25.6
4.1
5.2
16.8
21.4
15.6
19.9
4.4
5.6
-0.3
-0.4
-0.2
-0.3
3.9
5
0.7
0.9
2
2.6
0.02
100
109.5
100
81.4
74.3
28.1
25.7
6
5.5
18.4
16.8
43.6
39.8
-15.4
-14.06
-1.2
-1.1
-0.1
-0.09
-6.3
-5.8
-1.4
-1.3
-4.4
-4.02
-0.04
100
80.1
100
53.9
67.3
26.2
32.7
5.5
6.9
16.9
21.1
19.8
24.7
6.4
8
—
0
-0.1
-0.1
6.2
7.7
0.1
0.1
6
7.5
0.06
100
87.4
100
61.4
70.3
26
29.7
6.5
7.4
22.2
25.4
28.2
32.3
-2.1
-2.4
1.1
1.3
-1.2
-1.4
-2.1
-2.4
1.1
1.3
-3.9
-4.5
-0.04
100
88.2
100
81.5
92.4
6.7
7.6
4
4.5
10.6
12
11.7
13.3
-4.9
-5.6
0.6
0.7
1.2
1.4
-3.1
-3.5
—
0
-3.7
-4.2
-0.04
100
74.5
100
54.5
73.2
20
26.8
5.7
7.7
25.5
34.2
31.9
42.8
-11.9
-16
1.4
1.9
-2.6
-3.5
-12.9
-17.3
-1.7
-2.3
-12.1
-16.2
-0.12
100
85.6
100
67.9
79.3
17.7
20.7
6.6
7.7
13.1
15.3
14.4
16.8
3.3
3.9
1.2
1.4
0.9
1.1
5.4
6.3
—
0
4.1
4.8
0.04
100
32.5
100
24.1
74.2
8.4
25.8
5.9
18.2
10.7
32.9
16.9
52
-8.5
-26.2
1.9
5.8
0.7
2.2
-5.9
-18.2
—
0
-5
-15.4
-0.05
100
109
100
71.3
65.4
37.7
34.6
5.3
4.9
11.2
10.3
7.1
6.5
30.6
28.1
1.8
1.7
-0.3
-0.3
32.2
29.5
5.4
5
26.6
24.4
0.27
100
42.3
100
25.8
61
16.5
39
1.9
4.5
21.6
51.1
-4.2
-9.9
20.6
48.7
-0.4
-0.9
-0.4
-0.9
19.8
46.8
3.9
9.2
16.2
38.3
0.25
60.2
90.5
100
55
60.8
35.5
39.2
4.5
5
12
13.3
17.3
19.1
18.3
20.2
—
0
1.2
1.3
19.4
21.4
3.1
3.4
16.6
18.3
0.17
100
145.8
100
87.7
60.2
58
39.8
7.1
4.9
13.9
9.5
23.7
16.3
34.4
23.6
-1.1
-0.8
—
0
33.2
22.8
4.3
2.9
29.1
20
0.39
75
126.6
100
64.6
51
62
49
6
4.7
12.9
10.2
18.6
14.7
43.4
34.3
0.1
0.08
—
0
43.5
34.4
6.6
5.2
37
29.2
0.49
75
24.9
18.9
6
—
7.5
6.5
-0.4
1.6
0.4
1.6
-0.7
2.2
0.03
75
31.3
17.8
13.5
—
5.3
6
7.5
0.2
0.7
8.4
1.3
7.2
0.1
75