Zhongyan Statements
00
Zhongyan 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
215.24
177.88
37.359
8.898
13.965
31.697
5.662
-0.139
-2.498
3.085
-0.829
6.714
0.053
127.33
315.57
262.54
53.033
10.498
20.605
32.149
20.884
-0.616
0.172
20.313
6.868
15.42
0.115
134.01
142.35
100
123.02
86.4
19.328
13.6
9.291
6.5
22.816
16
31.392
22.1
-12.064
-8.5
-0.316
-0.2
0.002
0.001
-12.324
-8.7
-1.556
-1.09
-9.652
-6.8
-0.08
120.65
258.11
100
283.11
109.7
-24.994
-9.7
28.456
11
59.022
22.9
109.01
42.2
-134
-51.9
11.523
4.5
-0.235
-0.09
-122.72
-47.5
-19.485
-7.5
-99.218
-38.4
-0.751
132.12
271.67
100
253.09
93.2
18.574
6.8
12.41
4.6
31.755
11.7
42.391
15.6
-23.816
-8.8
-1.471
-0.5
-2.28
-0.8
-27.427
-10.1
-3.838
-1.4
-22.085
-8.1
-0.178
124.33
180.89
100
176.86
97.8
4.033
2.2
11.795
6.5
32.857
18.2
42.967
23.8
-38.935
-21.5
0.056
0.03
2.13
1.2
-36.748
-20.3
-6.946
-3.8
-29.117
-16.1
-0.241
120.86
186.04
100
156.48
84.1
29.556
15.9
14.439
7.8
7.842
4.2
21.841
11.7
7.715
4.1
-0.843
-0.5
-0.009
-0.005
6.945
3.7
0.93
0.5
6.427
3.5
0.05
127.93
353.55
100
315.13
89.1
38.424
10.9
8.35
2.4
-27.925
-7.9
-6.929
-2
45.353
12.8
-2.186
-0.6
0.563
0.2
43.73
12.4
6.044
1.7
37.641
10.6
0.302
124.78
356.32
100
292.86
82.2
63.46
17.8
7.33
2.1
31.395
8.8
38.724
10.9
24.736
6.9
-0.818
-0.2
-2.055
-0.6
21.863
6.1
2.742
0.8
19.179
5.4
0.16
119.51
432.02
100
336.73
77.9
95.293
22.1
11.187
2.6
41.888
9.7
53.058
12.3
42.235
9.8
-0.685
-0.2
3.003
0.7
44.557
10.3
5.571
1.3
38.923
9
0.275
141.58
235.5
100
185
78.6
50.4
21.4
19.8
8.4
15.1
6.4
34.9
14.8
15.6
6.6
0.4
0.2
—
0
16
6.8
0.4
0.2
15.8
6.7
0.13
126
325.7
100
245.5
75.4
80.3
24.7
30.5
9.4
32.1
9.9
62.6
19.2
17.6
5.4
-4.2
-1.3
0.3
0.09
13.6
4.2
-1.4
-0.4
14.7
4.5
0.12
126.1
296
100
222.6
75.2
73.4
24.8
19.5
6.6
26
8.8
45.5
15.4
27.9
9.4
-3.5
-1.2
—
0
22.6
7.6
1.4
0.5
21.4
7.2
0.23
94.5
402.3
100
297.9
74
104.4
26
9.6
2.4
32.3
8
41.9
10.4
62.5
15.5
-2.2
-0.5
—
0
60.3
15
8.2
2
52.3
13
0.57
92
105.2
100
83.6
79.5
21.6
20.5
7
6.7
-0.2
-0.2
6.9
6.6
14.7
14
-0.5
-0.5
-0.2
-0.2
14
13.3
1.5
1.4
12.7
12.1
0.13
97