Leyard Statements
30
Leyard 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
1 830.94
100
1 370.77
74.9
460.18
25.1
102.23
5.6
325.51
17.8
416.16
22.7
44.017
2.4
3.21
0.2
-6.704
-0.4
41.06
2.2
14.055
0.8
26.942
1.5
0.011
2 530.8
1 592.15
100
1 039.05
65.3
553.11
34.7
124.05
7.8
529.57
33.3
746.6
46.9
-193.5
-12.2
-3.407
-0.2
0.787
0.05
-190.75
-12
-19.558
-1.2
-175.19
-11.003
-0.069
2 529.7
2 005.09
1 379.33
625.75
118.08
357.12
455.64
170.12
-23.88
-0.589
145.86
23.937
122.63
0.049
2 527.99
2 235.63
1 619.99
615.64
97.408
332.08
395.4
220.24
29.015
-1.606
246.13
26.943
216.3
0.086
2 526.58
1 782.13
100
1 252.21
70.3
529.92
29.7
86.17
4.8
326.51
18.3
419.19
23.5
110.73
6.2
19.596
1.1
0.514
0.03
130.72
7.3
18.518
1
121.97
6.8
0.048
2 529.4
2 380.64
100
1 693.22
71.1
687.42
28.9
103.06
4.3
448
18.8
793.55
33.3
-106.13
-4.5
-73.875
-3.1
-1.239
-0.05
-178.63
-7.5
-29.003
-1.2
-150.58
-6.3
-0.059
2 540.33
2 071.49
100
1 458.13
70.4
613.36
29.6
95.842
4.6
335.28
16.2
426.89
20.6
186.47
9
26.006
1.3
-1.705
-0.08
210.31
10.2
41.242
2
164.47
7.9
0.062
2 637.26
1 939.99
100
1 326.06
68.4
613.93
31.6
109.66
5.7
343
17.7
431.03
22.2
182.91
9.4
3.923
0.2
3.754
0.2
190.56
9.8
36.784
1.9
152.52
7.9
0.058
2 631.09
1 761.51
100
1 227.77
69.7
533.74
30.3
77.831
4.4
310.57
17.6
367.75
20.9
165.99
9.4
-18.813
-1.07
-2.595
-0.1
144.57
8.2
31.914
1.8
114.99
6.5
0.044
2 619.41
3 018.17
100
2 121.26
70.3
896.91
29.7
92.967
3.1
488.98
16.2
758.51
25.1
138.4
4.6
-21.362
-0.7
-4.84
-0.2
113.91
3.8
26.405
0.9
90.01
3
0.035
2 546.34
2 233.48
100
1 559.8
69.8
673.69
30.2
88.734
4
307.65
13.8
380.35
17
293.34
13.1
-24.02
-1.08
-2.368
-0.1
266.34
11.9
29.173
1.3
236.23
10.6
0.087
2 715.95
2 110.66
100
1 505.26
71.3
605.4
28.7
84.345
4
287.54
13.6
360.4
17.1
245
11.6
-24.522
-1.2
-0.207
-0.01
221.08
10.5
40.016
1.9
180.82
8.6
0.068
2 641.31
1 490.1
100
1 027.5
69
462.6
31
69.8
4.7
246.2
16.5
311.4
20.9
151.2
10.1
-16.7
-1.1
0.5
0.03
135
9.1
29.9
2
103.8
7
0.04
2 542.9
2 146.7
100
1 550
72.2
596.7
27.8
102.9
4.8
406.8
19
1 854.7
86.4
-1 258
-58.6
-56.2
-2.6
5.7
0.3
-1 306.6
-60.9
-19.2
-0.9
-1 292
-60.2
-0.51
2 542.9
1 586.9
100
1 102.8
69.5
484.1
30.5
79.8
5
254.4
16
324.9
20.5
159.2
10
-50.2
-3.2
-3.1
-0.2
106.3
6.7
14
0.9
90.8
5.7
0.04
2 542.9
1 684.4
100
1 122.3
66.6
562.1
33.4
69
4.1
253.4
15
290.6
17.3
271.5
16.1
-19.9
-1.2
2.8
0.2
253.8
15.1
42.5
2.5
209.9
12.5
0.08
2 542.9
1 215.7
100
841.6
69.2
374.1
30.8
65.8
5.4
255.1
21
316.9
26.1
57.2
4.7
-25.3
-2.08
0.9
0.07
32.8
2.7
17.5
1.4
14.8
1.2
0.01
2 542.9
2 733.4
100
1 819.1
66.6
914.3
33.4
124.6
4.6
382.7
14
868.3
31.8
46
1.7
-52.3
-1.9
-77.3
-2.8
-81.4
-3
11.7
0.4
-97.4
-3.6
-0.04
2 542.9
2 262.9
100
1 501.1
66.3
761.9
33.7
79.8
3.5
323.4
14.3
418.4
18.5
343.5
15.2
-23
-1.02
-4.3
-0.2
316.2
14
61.3
2.7
255.2
11.3
0.1
2 542.9
1 804.2
100
1 227.5
68
576.7
32
83.8
4.6
279.8
15.5
332.8
18.4
243.9
13.5
-11.4
-0.6
3.2
0.2
235.8
13.1
32
1.8
204.8
11.4
0.08
2 542.9
2 247
100
1 450.9
64.6
796.1
35.4
81.9
3.6
270.6
12
348.2
15.5
447.8
19.9
-42.1
-1.9
0.8
0.04
406.7
18.1
64.5
2.9
341.4
15.2
0.13
2 542.9
2 267.4
100
1 302
57.4
965.3
42.6
120.5
5.3
303.4
13.4
518.5
22.9
446.9
19.7
-37.3
-1.6
-25.4
-1.1
386.4
17
69.1
3
319.2
14.1
0.13
2 542.9
1 822.1
100
1 120.6
61.5
701.5
38.5
66.4
3.6
245.9
13.5
292.9
16.1
408.6
22.4
2.8
0.2
-0.1
-0.005
411.5
22.6
51.4
2.8
359.6
19.7
0.14
2 542.9
1 791.7
100
1 160.5
64.8
631.2
35.2
—
0
311.2
17.4
339.1
18.9
292.1
16.3
3.3
0.2
28.4
1.6
323.8
18.1
40.1
2.2
281.3
15.7
0.11
2 542.9
1 819.4
100
1 155.8
63.5
663.6
36.5
—
0
270
14.8
257.9
14.2
405.7
22.3
-45.5
-2.5
0.9
0.05
361.1
19.8
58.4
3.2
304.5
16.7
0.12
2 542.9
2 184.8
1 255.5
929.3
—
352
369.5
559.8
-35.8
-26
499.1
-89.5
576.2
0.24
2 443.4
1 773.2
1 124.6
648.7
70.5
187.8
252.1
396.6
-78.4
-2.7
315.2
63.4
262.6
0.11
2 443.4
1 384.8
824
560.7
—
263.7
270.7
290.1
-87.7
-9.5
192.3
-5.5
198.4
0.08
2 443.4
1 128
675.4
452.6
—
238
241
211.6
-20.7
14
204.8
32
172.5
0.07
2 443.4
1 564.6
913.6
650.9
—
248.3
285.5
365.4
22.8
18.5
404.7
38.1
365.1
0.16
2 285.8
1 081.6
701.8
379.8
—
222.5
230
149.8
-27.4
18.7
140.3
21.3
120.2
0.05
2 253.4
924.3
586.5
337.8
—
199
208.4
129.4
-25.8
14.9
115.7
15.6
101.7
0.04
2 293.7
807.5
513
294.5
—
180.8
182.1
112.4
-24.7
11.3
99.1
18.6
81.9
0.04
2 266.7
899.1
526.9
372.2
—
185.6
210.3
161.9
-18.3
26.4
170
23.5
146
0.06
2 329.6
523.2
299.6
223.6
—
107.4
106.5
117
-9
12.5
120.6
17.6
103.5
0.05
2 069.1
373.8
237.3
136.6
—
73.2
81.5
55.1
-3.7
5.7
57.1
8.8
47.3
0.02
1 897.5
226.6
139.8
86.8
—
75.2
73.8
13
-8.1
38.3
43.2
8.8
34
0.02
1 857
456.9
269.3
187.6
—
98.6
117.5
70.1
13.4
7.5
91
19.2
70.7
0.07
984.6
311.2
200.5
110.7
—
67.4
67.3
43.4
-5.3
6.9
45.1
7.3
36.6
0.02
2 153.7
269.3
167.7
101.6
—
54.7
61.4
40.2
-2.4
8.4
46.2
2.6
43.3
0.02
1 830.7
142.5
91.1
51.4
—
47.1
47.1
4.3
-1.7
10
12.6
1.9
10.7
0.01
1 800
338.1
222.3
115.8
—
60
78.5
37.2
-4
10.8
44
7.4
36.7
0.02
1 800
167
109
58
—
42.4
42.4
15.6
-1.9
1.8
15.5
2.6
12.9
0.01
1 800
162.1
101.9
60.2
—
38.7
42.7
17.5
1.9
4.2
23.6
1.2
22.4
0.01
1 800
111
72.6
38.4
—
33.6
33.6
4.7
0.3
4.4
9.4
1.2
8.3
—
1 800
176.4
109.6
66.8
—
39.1
49.3
17.5
0.1
4.5
22.1
3.3
18.8
0.01
1 800