ZYF Lopsking Statements
00
ZYF Lopsking 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
446.06
388.53
57.532
6.535
26.426
32.259
25.273
-2.363
-0.03
22.812
1.943
19.573
0.029
668.27
335.58
283.4
52.185
6.198
28.184
35.716
16.468
-4.53
0.01
11.816
2.015
9.162
0.013
683.14
387.62
100
337.92
87.2
49.702
12.8
6.788
1.8
23.13
6
29.191
7.5
20.511
5.3
9.064
2.3
-0.034
-0.009
29.559
7.6
4.002
1
23.601
6.1
0.035
666.71
423.28
100
386.55
91.3
36.729
8.7
0.552
0.1
63.541
15
76.678
18.1
-39.95
-9.4
-4.609
-1.09
-2.738
-0.6
-47.699
-11.3
-15.67
-3.7
-33.459
-7.9
-0.051
652.6
343.65
100
310.22
90.3
33.43
9.7
10.479
3
23.573
6.9
32.458
9.4
0.972
0.3
-0.274
-0.08
-0.2
-0.06
-0.803
-0.2
3.374
1
-4.939
-1.4
-0.008
652.6
324.46
100
291.32
89.8
33.137
10.2
10.389
3.2
19.298
5.9
36.766
11.3
-3.628
-1.1
-0.017
-0.005
-1.018
-0.3
-5.306
-1.6
1.936
0.6
-8.105
-2.5
-0.012
652.6
288.23
100
258.67
89.7
29.562
10.3
9.601
3.3
21.038
7.3
29.122
10.1
0.439
0.2
1.071
0.4
-0.423
-0.1
0.431
0.1
1.754
0.6
-2.752
-1
-0.004
652.6
266.2
100
181.28
68.1
84.915
31.9
21.186
8
35.804
13.5
60.963
22.9
23.952
9
0.618
0.2
-2.531
-1
22.141
8.3
3.884
1.5
17.932
6.7
0.024
753.86
368.93
100
333.74
90.5
35.186
9.5
9.293
2.5
18.462
5
27.57
7.5
7.615
2.1
3.853
1
-0.197
-0.05
10.074
2.7
2.394
0.6
5.186
1.4
0.008
652.75
361.24
100
326.55
90.4
34.693
9.6
7.282
2
15.822
4.4
25.431
7
9.262
2.6
4.361
1.2
-0.282
-0.08
13.067
3.6
2.146
0.6
9.596
2.7
0.018
534.33
268.9
100
242.8
90.3
26
9.7
5.8
2.2
15.5
5.8
20.9
7.8
5.1
1.9
2.3
0.9
-0.7
-0.3
6.6
2.5
4.1
1.5
0.9
0.3
—
652.6
408.6
100
341.2
83.5
67.4
16.5
13.4
3.3
21.9
5.4
35.2
8.6
32.2
7.9
3
0.7
3.3
0.8
38.7
9.5
-3.3
-0.8
41
10
0.08
502.6
175.7
100
161.7
92
14
8
1
0.6
12.3
7
13.4
7.6
0.6
0.3
4.3
2.4
-0.1
-0.06
4.5
2.6
-0.6
-0.3
5.3
3
0.01
502.6
167.3
100
149.5
89.4
17.8
10.6
1.2
0.7
18.5
11.1
16.7
10
1
0.6
3.1
1.9
0.3
0.2
4.4
2.6
—
0
5.5
3.3
0.01
502.6
88.2
100
91.7
104
-3.5
-4
1.4
1.6
15.4
17.5
19.7
22.3
-23.2
-26.3
4.1
4.6
-5
-5.7
-24.5
-27.8
1.7
1.9
-25
-28.3
-0.05
502.6
176.4
100
155.7
88.3
20.7
11.7
4.7
2.7
27.8
15.8
51.9
29.4
-31.2
-17.7
-0.9
-0.5
-0.6
-0.3
-2.1
-1.2
-10.8
-6.1
10.9
6.2
0.02
502.6
178.8
100
167
93.4
11.8
6.6
2.4
1.3
28.1
15.7
29.1
16.3
-17.2
-9.6
4.1
2.3
-0.2
-0.1
-13.4
-7.5
6.6
3.7
-15.9
-8.9
-0.03
502.6
207.2
100
194.4
93.8
12.8
6.2
4.4
2.1
25.3
12.2
28
13.5
-15.2
-7.3
3.5
1.7
0.4
0.2
-11.4
-5.5
-0.6
-0.3
-9.8
-4.7
-0.02
502.6
149.1
100
147.8
99.1
1.3
0.9
1.4
0.9
28.7
19.2
29.7
19.9
-28.4
-19.05
93.8
62.9
-1.2
-0.8
64.2
43.1
1.4
0.9
63.9
42.9
0.13
502.6
315.4
100
299.5
95
15.9
5
2.9
0.9
38.2
12.1
107.1
34
-91.2
-28.9
-0.6
-0.2
-0.1
-0.03
-92.2
-29.2
-4
-1.3
-86.9
-27.6
-0.17
502.6
285.1
100
273.4
95.9
11.7
4.1
3.6
1.3
37.5
13.2
36.9
12.9
-25.2
-8.8
0.7
0.2
—
0
-24.7
-8.7
-1.2
-0.4
-22.3
-7.8
-0.04
532.7
290.3
100
268
92.3
22.3
7.7
—
0
32.8
11.3
38.1
13.1
-15.8
-5.4
0.5
0.2
-1.1
-0.4
-16.4
-5.6
0.8
0.3
-16
-5.5
-0.03
479.5
212.1
100
205.6
96.9
6.5
3.1
—
0
36.2
17.1
35
16.5
-28.5
-13.4
0.1
0.05
1
0.5
-27.4
-12.9
1.8
0.8
-27.9
-13.2
-0.06
502.6
280.2
100
266.8
95.2
13.4
4.8
—
0
45.2
16.1
48.6
17.3
-35.2
-12.6
3.1
1.1
9.2
3.3
-25.4
-9.06
3
1.1
-26.9
-9.6
-0.05
502.6
266.8
100
240.2
90
26.6
10
2.6
1
35.9
13.5
37.9
14.2
-11.3
-4.2
-1.4
-0.5
9.6
3.6
-3.1
-1.2
3.7
1.4
-6.8
-2.5
-0.01
502.6
271
100
245.2
90.5
25.8
9.5
—
0
39
14.4
39.1
14.4
-13.3
-4.9
1.6
0.6
21.9
8.1
10.2
3.8
4.7
1.7
5.5
2
0.01
502.6
214.6
100
201
93.7
13.6
6.3
—
0
31.6
14.7
29.6
13.8
-16.1
-7.5
2
0.9
4.3
2
-9.7
-4.5
1.1
0.5
-10.8
-5.03
-0.02
502.6
242.9
100
219.6
90.4
23.3
9.6
—
0
38.2
15.7
43.9
18.1
-20.6
-8.5
-1.9
-0.8
-124.8
-51.4
6.1
2.5
2.7
1.1
3.4
1.4
0.01
502.6
249.9
100
223
89.2
26.9
10.8
—
0
35.3
14.1
35.5
14.2
-8.6
-3.4
-0.3
-0.1
0.8
0.3
-8.2
-3.3
-0.2
-0.08
-7.9
-3.2
-0.02
502.6
285.4
100
248.4
87
37
13
—
0
38.7
13.6
38.8
13.6
-1.8
-0.6
0.6
0.2
204.2
71.5
202.9
71.1
53.1
18.6
149.8
52.5
0.3
502.6
199
100
178.5
89.7
20.4
10.3
—
0
27.8
14
25.5
12.8
-5
-2.5
0.1
0.05
0.5
0.3
-4.5
-2.3
-0.1
-0.05
-4.5
-2.3
-0.01
502.6
290
100
258.4
89.1
31.6
10.9
—
0
40.3
13.9
42.8
14.8
-11.2
-3.9
0.5
0.2
140.8
48.6
129.7
44.7
14.6
5
115
39.7
0.23
502.6
279.5
100
253.2
90.6
26.3
9.4
—
0
32.9
11.8
32.9
11.8
-6.6
-2.4
0.6
0.2
-0.1
-0.04
-6.1
-2.2
0.5
0.2
-6.7
-2.4
-0.01
502.6
298.9
100
272.1
91
26.7
8.9
—
0
33.7
11.3
33.7
11.3
-6.9
-2.3
1
0.3
139.7
46.7
133.7
44.7
20.2
6.8
113.5
38
0.23
502.6
211.8
100
198.6
93.8
13.2
6.2
—
0
32
15.1
32
15.1
-18.8
-8.9
2.7
1.3
0.4
0.2
-15.7
-7.4
0.1
0.05
-15.8
-7.5
-0.03
502.6
295
100
259.8
88.1
35.3
12
—
0
26.4
8.9
26.4
8.9
8.9
3
0.8
0.3
-0.1
-0.03
9.5
3.2
1.7
0.6
7.8
2.6
0.02
502.6
276.9
100
230.6
83.3
46.3
16.7
—
0
32
11.6
32
11.6
14.3
5.2
2.1
0.8
0.1
0.04
16.4
5.9
2.8
1
13.6
4.9
0.03
502.6
301.2
100
240.8
79.9
60.4
20.1
—
0
34
11.3
34
11.3
26.4
8.8
1.9
0.6
0.1
0.03
28.4
9.4
4.8
1.6
23.6
7.8
0.05
502.6
207.2
100
171.3
82.7
35.8
17.3
—
0
26.2
12.6
26.3
12.7
9.6
4.6
0.9
0.4
0.2
0.1
10.7
5.2
2.1
1
8.6
4.2
0.02
502.6
272.3
100
226.5
83.2
45.8
16.8
—
0
29
10.7
29
10.7
16.8
6.2
2
0.7
0.6
0.2
19.4
7.1
1.8
0.7
17.6
6.5
0.03
504.6
278.4
100
227.2
81.6
51.2
18.4
—
0
24.7
8.9
24.7
8.9
26.5
9.5
2.7
1
0.1
0.04
29.3
10.5
5.1
1.8
24.2
8.7
0.05
502.6
310.3
100
247.3
79.7
63
20.3
—
0
28.7
9.2
28.7
9.2
34.3
11.1
2
0.6
0.5
0.2
36.8
11.9
5.9
1.9
31
10
0.06
502.6