Sanyou Statements
30
Sanyou 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
477.35
100
386.47
81
90.879
19
27.56
5.8
45.321
9.5
71.203
14.9
19.676
4.1
-3.268
-0.7
-0.04
-0.008
16.369
3.4
8.035
1.7
7.139
1.5
0.041
175.88
490.52
100
400.21
81.6
90.31
18.4
26.756
5.5
47.285
9.6
75.635
15.4
14.675
3
3.779
0.8
-0.118
-0.02
18.341
3.7
-0.078
-0.02
17.165
3.5
0.098
175.88
396.42
100
323.98
81.7
72.442
18.3
22.701
5.7
40.158
10.1
61.942
15.6
10.501
2.6
-4.188
-1.06
1.178
0.3
7.496
1.9
2.268
0.6
6.661
1.7
0.038
175.88
430.82
100
348.99
81
81.829
19
28.218
6.5
51.552
12
83.783
19.4
-1.954
-0.5
-2.996
-0.7
1.296
0.3
-4.114
-1
-20.274
-4.7
16.978
3.9
0.1
170.38
463.29
100
391.54
84.5
71.75
15.5
26.199
5.7
38.751
8.4
61.861
13.4
9.889
2.1
6.488
1.4
-0.046
-0.01
16.323
3.5
-2.295
-0.5
18.863
4.1
0.101
187.3
520.88
100
436.5
83.8
84.375
16.2
19.428
3.7
41.941
8.1
59.268
11.4
25.108
4.8
6.613
1.3
0.383
0.07
32.043
6.2
7.485
1.4
23.457
4.5
0.136
172.1
437.33
100
372.59
85.2
64.74
14.8
22.552
5.2
26.91
6.2
47.181
10.8
17.559
4
1.446
0.3
-0.539
-0.1
18.466
4.2
2.58
0.6
16.56
3.8
0.094
175.88
480.04
100
408.85
85.2
71.189
14.8
21.472
4.5
44.922
9.4
65.622
13.7
5.567
1.2
2.637
0.5
0.378
0.08
7.78
1.6
-1.069
-0.2
8.431
1.8
0.047
177.6
445.59
100
358.21
80.4
87.385
19.6
22.259
5
32.974
7.4
51.923
11.7
35.462
8
3.727
0.8
0.236
0.05
39.125
8.8
-3.153
-0.7
38.478
8.6
0.221
173.95
423.69
100
338.9
80
84.792
20
16.368
3.9
28.03
6.6
40.175
9.5
44.617
10.5
1.491
0.4
5.109
1.2
51.218
12.1
6.793
1.6
44.211
10.4
0.267
165.42
343.1
100
272.2
79.3
70.8
20.6
13.6
4
27.8
8.1
40.8
11.9
30
8.7
1.1
0.3
-0.1
-0.03
31
9
5.1
1.5
26.1
7.6
0.21
124.3
357.3
100
268.7
75.2
88.6
24.8
15
4.2
34.6
9.7
45.2
12.7
43.4
12.1
-3.2
-0.9
-0.8
-0.2
39.4
11
0.9
0.3
38.3
10.7
0.41
94.1
370.2
100
268.3
72.5
101.9
27.5
13.2
3.6
26.8
7.2
38.4
10.4
63.6
17.2
-4.1
-1.1
0.4
0.1
59.8
16.2
9.9
2.7
50.4
13.6
0.54
94.1
341.93
100
257.39
75.3
84.54
24.7
10.779
3.2
27.662
8.1
42.615
12.5
41.925
12.3
-3.043
-0.9
-0.762
-0.2
38.111
11.1
6.343
1.9
32.41
9.5
0.344
94.13
307.8
100
233
75.7
74.8
24.3
11.9
3.9
35.4
11.5
50
16.2
24.8
8.1
-0.8
-0.3
-0.3
-0.1
23.7
7.7
-6.9
-2.2
31.8
10.3
0.34
94.1
284.9
100
207.2
72.7
77.6
27.2
10
3.5
28.9
10.1
39.5
13.9
38.2
13.4
-2.7
-0.9
-0.1
-0.04
35.3
12.4
12.7
4.5
23.5
8.2
0.25
94.1