Chongqing Yuxin Statements
30
Chongqing Yuxin 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
132.61
100
98.156
74
34.453
26
11.092
8.4
9.374
7.1
18.585
14
15.868
12
1.371
1
1.138
0.9
18.387
13.9
1.74
1.3
17.147
12.9
0.234
73.4
143.62
100
105.84
73.7
37.776
26.3
9.464
6.6
9.212
6.4
19.151
13.3
18.625
13
4.74
3.3
0.098
0.07
23.39
16.3
1.274
0.9
22.681
15.8
0.309
73.4
130.09
100
100.19
77
29.893
23
6.209
4.8
7.993
6.1
13.759
10.6
16.134
12.4
1.813
1.4
0.023
0.02
18.052
13.9
2.055
1.6
15.998
12.3
0.218
73.4
129.98
100
100.32
77.2
29.664
22.8
9.855
7.6
14.307
11
21.683
16.7
7.982
6.1
1.323
1
0.071
0.05
9.201
7.1
-0.474
-0.4
9.71
7.5
0.132
73.4
106.99
100
84.067
78.6
22.922
21.4
6.604
6.2
9.305
8.7
7.287
6.8
15.635
14.6
5.08
4.7
0.116
0.1
20.834
19.5
3.083
2.9
17.776
16.6
0.242
73.4
152.73
100
118.88
77.8
33.845
22.2
6.174
4
8.18
5.4
13.652
8.9
20.193
13.2
1.717
1.1
0.029
0.02
21.953
14.4
1.919
1.3
20.082
13.1
0.274
73.4
170.51
100
136.13
79.8
34.38
20.2
6.561
3.8
6.198
3.6
13.222
7.8
21.158
12.4
-0.972
-0.6
0.069
0.04
20.269
11.9
2.124
1.2
18.145
10.6
0.247
73.4
195.32
100
154.56
79.1
40.762
20.9
7.563
3.9
7.353
3.8
11.886
6.1
28.876
14.8
-1.457
-0.7
1.224
0.6
28.642
14.7
3.013
1.5
25.629
13.1
0.349
73.4
150.26
100
117.85
78.4
32.404
21.6
6.476
4.3
11.074
7.4
13.591
9
18.813
12.5
-0.467
-0.3
0.209
0.1
18.562
12.4
1.741
1.2
16.821
11.2
0.229
73.4
165.36
100
123.93
74.9
41.43
25.1
4.719
2.9
11.113
6.7
16.027
9.7
25.403
15.4
-1.149
-0.7
0.008
0.005
24.426
14.8
2.891
1.7
21.535
13
0.293
73.4
144.08
100
107.8
74.8
36.281
25.2
3.585
2.5
9.947
6.9
14.941
10.4
21.34
14.8
0.017
0.01
0.065
0.05
21.391
14.8
3.257
2.3
18.134
12.6
0.247
73.4