Xiangyang BOYA Statements
30
Xiangyang BOYA 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
100.26
100
65.829
65.7
34.434
34.3
9.579
9.6
17.026
17
25.021
25
9.413
9.4
0.381
0.4
0.087
0.09
9.926
9.9
1.435
1.4
8.567
8.5
0.102
84
113.14
100
63.482
56.1
49.658
43.9
12.721
11.2
19.98
17.7
32.915
29.1
16.743
14.8
0.763
0.7
-0.467
-0.4
17.018
15
2.059
1.8
15.711
13.9
0.187
84
83.718
100
48.488
57.9
35.23
42.1
8.879
10.6
16.116
19.3
18.74
22.4
16.49
19.7
0.542
0.6
0.087
0.1
17.371
20.7
1.64
2
15.794
18.9
0.186
84.8
147.16
100
98.289
66.8
48.87
33.2
12.973
8.8
24.479
16.6
29.947
20.4
18.923
12.9
1.56
1.1
0.099
0.07
20.59
14
-4.162
-2.8
23.268
15.8
0.277
84
70.911
100
45.67
64.4
25.241
35.6
13.464
19
16.268
22.9
25.846
36.4
-0.605
-0.9
0.095
0.1
-0.484
-0.7
-0.994
-1.4
0.425
0.6
-1.659
-2.3
-0.02
84.062
133.99
100
81.786
61
52.207
39
10.42
7.8
14.145
10.6
20.779
15.5
31.428
23.5
1.293
1
0.029
0.02
32.75
24.4
5.109
3.8
26.767
20
0.319
83.938
62.531
100
33.919
54.2
28.612
45.8
9.418
15.1
16.297
26.1
16.12
25.8
12.492
20
1.035
1.7
2.634
4.2
16.2
25.9
2.549
4.1
13.538
21.7
0.161
84
130.23
100
83.988
64.5
46.241
35.5
10.346
7.9
21.597
16.6
28.953
22.2
17.288
13.3
1.799
1.4
0.025
0.02
19.143
14.7
5.757
4.4
13.517
10.4
0.167
80.916
75.434
100
37.363
49.5
38.072
50.5
8.414
11.2
14.988
19.9
19.819
26.3
18.253
24.2
0.161
0.2
0.219
0.3
18.612
24.7
-3.561
-4.7
22.48
29.8
0.374
60.178
101.34
100
46.59
46
54.75
54
10.209
10.1
19.757
19.5
27.49
27.1
27.26
26.9
0.16
0.2
5.349
5.3
32.847
32.4
4.518
4.5
28.639
28.3
0.341
84
85.49
100
38.6
45.2
46.89
54.8
8.6
10.1
15.29
17.9
22.2
26
24.69
28.9
-0.18
-0.2
0.15
0.2
24.69
28.9
3.68
4.3
21.14
24.7
0.34
63
120.07
100
61.98
51.6
58.09
48.4
8.86
7.4
17.86
14.9
23.53
19.6
34.56
28.8
-0.01
-0.008
3.07
2.6
37.59
31.3
3.92
3.3
33.67
28
0.53
63
95.521
100
38.059
39.8
57.462
60.2
12.523
13.1
17.22
18
28.268
29.6
29.195
30.6
-0.652
-0.7
0.024
0.03
28.553
29.9
3.239
3.4
24.998
26.2
0.397
63
107.88
100
59.549
55.2
48.333
44.8
9.644
8.9
14.85
13.8
19.449
18
28.883
26.8
-0.4
-0.4
-5.19
-4.8
23.327
21.6
2.94
2.7
20.602
19.1
0.373
55.161
40.67
100
19.203
47.2
21.467
52.8
3.598
8.8
11.462
28.2
14.476
35.6
6.991
17.2
-0.429
-1.05
-0.999
-2.5
5.571
13.7
0.816
2
4.959
12.2
0.07
70.839
162.39
100
75.2
46.3
87.186
53.7
9.828
6.1
32.566
20.1
36.846
22.7
50.341
31
-0.323
-0.2
1.699
1
51.481
31.7
7.423
4.6
44.074
27.1
0.7
63
133.24
100
62.463
46.9
70.773
53.1
15.804
11.9
34.214
25.7
38.847
29.2
31.925
24
-0.479
-0.4
0.29
0.2
31.7
23.8
3.3
2.5
28.586
21.5
0.454
63
139.89
100
68.523
49
71.366
51
15.011
10.7
29.201
20.9
35.56
25.4
35.806
25.6
0.618
0.4
0.099
0.07
36.524
26.1
2.745
2
33.836
24.2
0.537
63
43.64
22.34
21.3
—
10.07
11.65
9.65
-2.13
2.1
9.62
0.9
8.72
0.15
58.14