Rayhoo Motor Statements
00
Rayhoo Motor 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
438.48
315.1
123.38
26.207
45.216
77.506
45.873
26.556
-0.078
72.351
3.943
64.144
0.325
197.34
475.3
385.39
89.909
21.004
34.057
45.445
44.463
13.853
0.372
58.408
2.757
47.28
0.257
183.64
383.99
100
297.8
77.6
86.188
22.4
20.761
5.4
26.982
7
49.685
12.9
36.503
9.5
10.541
2.7
0.159
0.04
47.203
12.3
3.906
1
42.903
11.2
0.234
183.63
338.93
100
269.96
79.6
68.973
20.4
24.069
7.1
37.84
11.2
45.787
13.5
23.187
6.8
8.81
2.6
-3.745
-1.1
28.278
8.3
-9.657
-2.8
33.593
9.9
0.171
196.15
400.77
100
309.19
77.1
91.576
22.9
25.333
6.3
30.104
7.5
52.153
13
39.423
9.8
16.299
4.1
0.754
0.2
56.452
14.1
5.644
1.4
51.054
12.7
0.278
183.6
293.06
100
225.2
76.8
67.862
23.2
15.141
5.2
22.621
7.7
35.392
12.1
32.47
11.1
11.536
3.9
0.008
0.003
44.036
15
2.957
1
40.397
13.8
0.22
183.6
135.03
100
102.83
76.2
32.197
23.8
15.019
11.1
21.783
16.1
32.511
24.1
-0.314
-0.2
9.968
7.4
6.509
4.8
16.163
12
0.806
0.6
15.009
11.1
0.082
183.6
384.86
100
318.15
82.7
66.707
17.3
11.796
3.1
26.357
6.8
48.384
12.6
18.324
4.8
14.815
3.8
1.418
0.4
34.568
9
2.631
0.7
27.595
7.2
0.15
183.6
224.37
100
163.75
73
60.622
27
17.673
7.9
23.551
10.5
44.363
19.8
16.259
7.2
16.742
7.5
1.648
0.7
34.601
15.4
0.497
0.2
30.41
13.6
0.166
183.6
304.44
100
230.1
75.6
74.347
24.4
17.803
5.8
25.881
8.5
42.183
13.9
32.163
10.6
7.781
2.6
0.021
0.007
39.965
13.1
3.534
1.2
35.667
11.7
0.194
183.6
131
100
93.1
71.1
38
29
13.6
10.4
16.5
12.6
26.5
20.2
11.5
8.8
7.9
6
5.3
4
24.7
18.9
2.9
2.2
21.6
16.5
0.12
183.6
353.5
100
286
80.9
67.5
19.1
14.1
4
27.9
7.9
45
12.7
22.5
6.4
4.9
1.4
0.9
0.3
27.6
7.8
3.3
0.9
25.3
7.2
0.14
183.6
155.6
100
111.2
71.5
44.4
28.5
13.9
8.9
20.2
13
33.2
21.3
11.2
7.2
3.9
2.5
3.6
2.3
18.7
12
1.3
0.8
14.8
9.5
0.08
183.6
440.8
100
315.51
71.6
125.29
28.4
23.052
5.2
39.303
8.9
59.686
13.5
65.606
14.9
6.863
1.6
4.072
0.9
76.472
17.3
10.014
2.3
63.307
14.4
0.46
137.7
580.83
100
429.17
73.9
151.66
26.1
29.526
5.1
41.373
7.1
66.607
11.5
85.055
14.6
11.659
2
8.678
1.5
105.19
18.1
13.724
2.4
85.77
14.8
0.623
137.7