Enjoyor Statements
30
Enjoyor 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
488.11
369.37
118.74
15.837
56.023
75.184
43.554
-17.735
-0.157
25.662
3.287
22.795
0.029
794.68
466.19
336.82
129.37
39.414
47.248
87.496
41.877
-15.797
-0.039
26.041
3.06
24.406
0.026
933.57
585.93
100
436.52
74.5
149.41
25.5
11.611
2
49.274
8.4
60.692
10.4
88.715
15.1
-19.858
-3.4
-0.009
-0.002
68.848
11.8
9.095
1.6
60.146
10.3
0.092
655.79
331.35
100
245.53
74.1
85.829
25.9
37.487
11.3
31.918
9.6
75.867
22.9
9.961
3
-25.687
-7.8
-1.284
-0.4
-13.372
-4.04
-3.535
-1.07
-10.574
-3.2
-0.016
655.79
351.76
100
262.15
74.5
89.6
25.5
8.501
2.4
54.989
15.6
62.838
17.9
26.762
7.6
-18.594
-5.3
-0.077
-0.02
8.092
2.3
-1.256
-0.4
9.949
2.8
0.015
655.79
419.81
100
308.23
73.4
111.58
26.6
27.654
6.6
40.309
9.6
67.171
16
44.41
10.6
-22.075
-5.3
-0.63
-0.2
21.705
5.2
2.426
0.6
20.013
4.8
0.031
655.79
508.97
100
379.15
74.5
129.82
25.5
7.48
1.5
45.284
8.9
52.58
10.3
77.242
15.2
-19.359
-3.8
0.438
0.09
58.321
11.5
9.427
1.9
50.006
9.8
0.076
655.79
510.03
100
386.41
75.8
123.63
24.2
62.279
12.2
69.474
13.6
131.56
25.8
-7.93
-1.6
-11.678
-2.3
6.219
1.2
-13.389
-2.6
-5.133
-1.006
-7.109
-1.4
-0.011
655.79
399.63
100
298.69
74.7
100.93
25.3
9.49
2.4
64.499
16.1
73.885
18.5
27.047
6.8
-23.882
-6
5.159
1.3
8.324
2.1
-3.453
-0.9
11.898
3
0.018
655.79
582.3
100
432.42
74.3
149.88
25.7
27.625
4.7
54.396
9.3
82.293
14.1
67.587
11.6
-22.853
-3.9
-0.027
-0.005
44.707
7.7
9.341
1.6
36.467
6.3
0.056
655.79
507.7
100
380.8
75
127
25
7.2
1.4
46.3
9.1
52
10.2
74.9
14.8
-18.2
-3.6
11.1
2.2
67.8
13.4
11.1
2.2
57.7
11.4
0.09
655.8
665
100
514.9
77.4
150.1
22.6
30.8
4.6
41.5
6.2
70.5
10.6
79.6
12
-44.8
-6.7
-6.1
-0.9
28.7
4.3
5.8
0.9
26.3
4
0.04
655.8
383.7
100
295.6
77
88.1
23
5.4
1.4
47.6
12.4
52.9
13.8
35.2
9.2
-19.4
-5.06
1.7
0.4
17.5
4.6
2.6
0.7
15.9
4.1
0.02
655.8
563.8
100
419.4
74.4
144.4
25.6
34.2
6.1
69.1
12.3
101.2
17.9
43.2
7.7
16.4
2.9
—
0
59.7
10.6
2.4
0.4
59.9
10.6
0.09
655.8
525.6
100
389.6
74.1
136
25.9
1.4
0.3
39.2
7.5
40.6
7.7
95.4
18.2
-30.8
-5.9
3.9
0.7
68.5
13
12.1
2.3
55.6
10.6
0.08
655.8
626.6
100
521.6
83.2
105
16.8
47.1
7.5
17.1
2.7
66.5
10.6
38.5
6.1
-32.6
-5.2
5.8
0.9
11.9
1.9
-0.5
-0.08
14.3
2.3
0.02
642.1
364.4
100
268.1
73.6
96.3
26.4
5.6
1.5
47.3
13
52.9
14.5
43.4
11.9
-31.5
-8.6
1.4
0.4
13.3
3.6
3.4
0.9
10.2
2.8
0.02
655.8
529.9
100
394.4
74.4
135.4
25.6
36.1
6.8
62.3
11.8
100.2
18.9
35.3
6.7
31.2
5.9
-1.7
-0.3
69.6
13.1
5.4
1
65.4
12.3
0.1
655.8
558.7
100
421.1
75.4
137.6
24.6
1.4
0.3
52.8
9.5
52.4
9.4
85.1
15.2
-14
-2.5
3.4
0.6
74.5
13.3
14.9
2.7
60.1
10.8
0.09
655.8
894.7
100
711.8
79.6
182.9
20.4
63.3
7.1
74.6
8.3
132
14.8
50.9
5.7
-22.2
-2.5
-0.2
-0.02
28.4
3.2
15.1
1.7
14.1
1.6
0.02
655.8
436.9
100
328.2
75.1
108.7
24.9
10
2.3
38.7
8.9
295.5
67.6
-186.8
-42.8
96.1
22
—
0
-90.6
-20.7
-9.8
-2.2
-80
-18.3
-0.12
655.8
599.4
100
445.1
74.3
154.4
25.8
—
0
48.8
8.1
89.2
14.9
65.1
10.9
-20.9
-3.5
1
0.2
45.3
7.6
7.8
1.3
38.7
6.5
0.06
688.2
482.2
100
357.5
74.1
124.6
25.8
—
0
54.9
11.4
52.6
10.9
72.1
15
-12.1
-2.5
1.7
0.4
61.7
12.8
8.6
1.8
53.6
11.1
0.09
630.5
641.7
100
471.9
73.5
169.7
26.4
—
0
122.6
19.1
206.1
32.1
-36.4
-5.7
48.5
7.6
7
1.1
19.1
3
4
0.6
15.8
2.5
0.03
630.5
365.5
100
257.5
70.5
108
29.5
—
0
47.3
12.9
52
14.2
56
15.3
-15.2
-4.2
0.6
0.2
41.4
11.3
2.9
0.8
38.5
10.5
0.06
630.5
582.5
100
443.5
76.1
139
23.9
—
0
54.6
9.4
73.4
12.6
65.6
11.3
-6.1
-1.05
-0.1
-0.02
59.4
10.2
9.8
1.7
50.8
8.7
0.08
637.5
352.6
100
261.7
74.2
90.8
25.8
—
0
50.5
14.3
44.9
12.7
46
13
-7.5
-2.1
0.2
0.06
38.7
11
6.1
1.7
33.6
9.5
0.05
630.5
547.7
100
411.8
75.2
135.9
24.8
—
0
109.6
20
242.4
44.3
-106.5
-19.4
1.2
0.2
6.4
1.2
-98.7
-18.02
-15.6
-2.8
-83.5
-15.2
-0.13
630.5
263.6
100
220
83.5
43.6
16.5
—
0
36.1
13.7
1.6
0.6
42
15.9
-6.9
-2.6
3.1
1.2
38.1
14.5
4.8
1.8
34.7
13.2
0.06
630.5
468.1
100
319.6
68.3
148.4
31.7
—
0
60.7
13
82.4
17.6
66
14.1
117.2
25
4.7
1
187.9
40.1
23.3
5
165.1
35.3
0.26
630.5
376
100
287.8
76.5
88.2
23.5
—
0
44.9
11.9
40.7
10.8
47.5
12.6
-4.8
-1.3
1.7
0.5
44.4
11.8
8.3
2.2
37.1
9.9
0.06
630.5
597.3
100
479.5
80.3
117.8
19.7
—
0
100.8
16.9
472.5
79.1
-354.7
-59.4
8.7
1.5
302.5
50.6
-43.7
-7.3
-14.3
-2.4
-28
-4.7
-0.05
572.6
326.5
100
263.1
80.6
63.5
19.4
—
0
44.6
13.7
43.5
13.3
20
6.1
-5.4
-1.7
20.2
6.2
34.8
10.7
5.3
1.6
30.2
9.2
0.05
652.2
554.2
100
402.3
72.6
151.9
27.4
—
0
60.2
10.9
80.2
14.5
71.7
12.9
0.6
0.1
5.7
1
77.9
14.1
11.3
2
65.7
11.9
0.11
610.6
456.9
100
354.5
77.6
102.5
22.4
—
0
51.5
11.3
49.5
10.8
52.9
11.6
-8.8
-1.9
1.9
0.4
46
10.1
4.1
0.9
43.3
9.5
0.07
609.2
831.3
100
627.4
75.5
203.9
24.5
—
0
103.6
12.5
179.4
21.6
24.5
2.9
6.9
0.8
20
2.4
51.3
6.2
6.2
0.7
43
5.2
0.07
595.5
598.3
100
495.6
82.8
102.7
17.2
—
0
55.7
9.3
47.1
7.9
55.6
9.3
-6.6
-1.1
1
0.2
50
8.4
8.8
1.5
42.4
7.1
0.07
607.5
491.6
100
341.1
69.4
150.5
30.6
—
0
67.3
13.7
82.6
16.8
67.9
13.8
1
0.2
0.4
0.08
69.3
14.1
7.2
1.5
60.6
12.3
0.1
664.6
397.9
100
314.8
79.1
83.1
20.9
—
0
51.6
13
51.5
12.9
31.5
7.9
-5.2
-1.3
6.6
1.7
32.9
8.3
5
1.3
29.3
7.4
0.05
555.8
700.1
100
569.5
81.3
130.7
18.7
—
0
63.9
9.1
84.2
12
46.5
6.6
5.9
0.8
0.4
0.06
52.8
7.5
-0.8
-0.1
52.6
7.5
0.09
555.8
412.3
100
347.9
84.4
64.4
15.6
—
0
29.1
7.1
31
7.5
33.4
8.1
-3.4
-0.8
1.7
0.4
31.8
7.7
4.7
1.1
29.1
7.1
0.06
528
429
100
313.4
73.1
115.5
26.9
—
0
64
14.9
72.7
16.9
42.9
10
-2.3
-0.5
9.7
2.3
50.2
11.7
6.9
1.6
44.3
10.3
0.08
528
313.2
100
239.8
76.6
73.4
23.4
—
0
47.6
15.2
47.8
15.3
25.6
8.2
-4.3
-1.4
0.8
0.3
22
7
4.7
1.5
19.7
6.3
0.04
542.1