Yoantion Statements
30
Yoantion 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
145.73
100
107.98
74.1
37.747
25.9
6.687
4.6
21.315
14.6
27.008
18.5
10.738
7.4
0.983
0.7
0.007
0.005
11.698
8
2.103
1.4
6.445
4.4
0.079
81.752
129.85
100
96.065
74
33.785
26
7.265
5.6
25.908
20
31.79
24.5
1.995
1.5
0.517
0.4
0.088
0.07
2.542
2
-0.843
-0.6
1.587
1.2
0.019
81.752
104.95
100
78.235
74.5
26.72
25.5
5.039
4.8
15.606
14.9
16.589
15.8
10.132
9.7
1.429
1.4
-0.79
-0.8
10.771
10.3
1.24
1.2
9.163
8.7
0.112
81.752
101.04
100
67.648
67
33.394
33
5.42
5.4
22.265
22
26.152
25.9
7.241
7.2
1.213
1.2
0.119
0.1
8.573
8.5
-0.229
-0.2
7.66
7.6
0.094
81.752
146.07
100
107.71
73.7
38.365
26.3
6.808
4.7
13.662
9.4
18.031
12.3
20.334
13.9
0.864
0.6
0.015
0.01
21.213
14.5
2.361
1.6
18.466
12.6
0.226
81.752
200.91
100
145.75
72.5
55.154
27.5
7.356
3.7
11.606
5.8
13.352
6.6
41.802
20.8
1.879
0.9
-0.265
-0.1
43.416
21.6
5.886
2.9
37.493
18.7
0.459
81.752
116.13
100
87.415
75.3
28.717
24.7
6.611
5.7
11.733
10.1
16.206
14
12.511
10.8
1.107
1
0
-0.000009
13.639
11.7
1.875
1.6
10.617
9.1
0.13
81.752
143.97
100
92.487
64.2
51.482
35.8
7.612
5.3
22.665
15.7
27.983
19.4
23.499
16.3
1.618
1.1
3.653
2.5
28.765
20
3.408
2.4
23.509
16.3
0.288
81.752
135.32
100
105.32
77.8
30.006
22.2
6.824
5
15.02
11.1
13.019
9.6
16.987
12.6
0.821
0.6
0.009
0.007
17.817
13.2
2.269
1.7
17.142
12.7
0.21
81.752
194.18
100
137.38
70.8
56.791
29.2
7.985
4.1
15.514
8
20.177
10.4
36.614
18.9
0.467
0.2
0.262
0.1
37.343
19.2
4.531
2.3
32.456
16.7
0.397
81.752
103.99
100
78.144
75.1
25.842
24.9
4.679
4.5
9.222
8.9
12.558
12.1
13.284
12.8
0.23
0.2
—
0
13.514
13
1.978
1.9
12.155
11.7
0.149
81.752
143.66
100
102.47
71.3
41.188
28.7
4.059
2.8
6.951
4.8
8.567
6
32.621
22.7
-0.175
-0.1
0.092
0.06
32.537
22.6
4.952
3.4
28.367
19.7
0.347
81.752
77.585
100
52.311
67.4
25.274
32.6
3.544
4.6
15.753
20.3
16.425
21.2
8.849
11.4
-0.187
-0.2
0.003
0.004
8.669
11.2
1.009
1.3
7.742
10
0.095
81.752
189.37
100
134.9
71.2
54.466
28.8
10.243
5.4
17.096
9
21.937
11.6
32.529
17.2
-0.213
-0.1
0.039
0.02
32.355
17.1
3.967
2.1
28.598
15.1
0.35
81.752