Yangling Metron Statements
30
Yangling Metron 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
1 163.03
100
467.8
40.2
695.23
59.8
29.779
2.6
56.085
4.8
118.21
10.2
577.02
49.6
10.883
0.9
-0.216
-0.02
587.69
50.5
80.748
6.9
496.8
42.7
1.035
480.01
1 174.08
100
475.71
40.5
698.36
59.5
22.141
1.9
59.398
5.1
111.49
9.5
586.88
50
20.017
1.7
-0.623
-0.05
606.16
51.6
86.599
7.4
513.44
43.7
1.07
480.01
994.27
100
486.43
48.9
507.84
51.1
16.859
1.7
52.488
5.3
75.535
7.6
432.31
43.5
13.924
1.4
-0.119
-0.01
446.22
44.9
65.196
6.6
379.27
38.1
0.79
480.01
1 196.92
100
607.16
50.7
589.76
49.3
13.888
1.2
42.75
3.6
101.14
8.5
488.62
40.8
10.396
0.9
-0.125
-0.01
498.89
41.7
52.681
4.4
444.6
37.1
0.926
480.03
923.03
100
447.91
48.5
475.11
51.5
12.923
1.4
55.669
6
58.089
6.3
417.02
45.2
20.442
2.2
-0.045
-0.005
437.66
47.4
75.327
8.2
362.08
39.2
0.754
479.99
872.34
100
384.22
44
488.12
56
11.183
1.3
68.329
7.8
64.89
7.4
423.23
48.5
23.537
2.7
0.95
0.1
447.67
51.3
66.144
7.6
381.59
43.7
0.795
480.01
665.95
100
311.46
46.8
354.49
53.2
7.529
1.1
31.32
4.7
32.536
4.9
321.95
48.3
13.903
2.1
-1.093
-0.2
334.76
50.3
50.15
7.5
284.64
42.7
0.593
480.01
576.4
100
284.77
49.4
291.63
50.6
24.672
4.3
37.641
6.5
60.923
10.6
230.71
40
18.131
3.1
-1.041
-0.2
247.8
43
35.859
6.2
211.94
36.8
0.442
480.01
444.62
100
197.88
44.5
246.74
55.5
22.11
5
28.251
6.4
42.535
9.6
204.2
45.9
18.216
4.1
-6.176
-1.4
216.17
48.6
32.643
7.3
183.53
41.3
0.382
480.01
463.95
100
205
44.2
258.95
55.8
22.893
4.9
28.635
6.2
59.631
12.9
199.31
43
15.72
3.4
-5.512
-1.2
209.52
45.2
32.624
7
176.9
38.1
0.369
480.01
362.7
100
157.1
43.3
205.6
56.7
17
4.7
16.9
4.7
10.1
2.8
195.4
53.9
18
5
10
2.8
223.4
61.6
32.6
9
190.8
52.6
0.48
400
334
100
165.7
49.6
168.3
50.4
18.9
5.7
19.5
5.8
29.4
8.8
138.9
41.6
14.5
4.3
-3.6
-1.08
149.7
44.8
24.7
7.4
124.9
37.4
0.42
298.9
287.1
100
111.8
38.9
175.3
61.1
45.2
15.7
21.5
7.5
68.3
23.8
107.1
37.3
8.6
3
0.6
0.2
116.3
40.5
11.1
3.9
104.6
36.4
0.26
400
584.18
100
260.45
44.6
323.73
55.4
25.115
4.3
36.214
6.2
62.684
10.7
261.04
44.7
4.131
0.7
-2.655
-0.5
262.52
44.9
40.078
6.9
220.15
37.7
0.55
400.01
575.1
100
232.1
40.4
343
59.6
40.19
7
37.445
6.5
88.361
15.4
254.64
44.3
3.896
0.7
-15.373
-2.7
211.72
36.8
24.696
4.3
186.11
32.4
0.517
360