YanAn Bicon Statements
00
YanAn Bicon 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
1 210.9
100
1 129.83
93.3
81.063
6.7
13.355
1.1
198.89
16.4
208.95
17.3
-127.89
-10.6
-30.358
-2.5
-7.945
-0.7
-166.35
-13.7
0.214
0.02
-148.57
-12.3
-0.097
1 532.28
1 935.86
100
1 629.34
84.2
306.52
15.8
61.892
3.2
1 515.4
78.3
2 720.24
140.5
-2 413.72
-124.7
508.8
26.3
-493.43
-25.5
-2 184.38
-112.8
-749.92
-38.7
-1 472.95
-76.09
-0.961
1 532.28
2 177.81
100
1 765.51
81.1
412.31
18.9
27.681
1.3
286.59
13.2
317.04
14.6
95.269
4.4
-77.188
-3.5
-2.543
-0.1
15.544
0.7
29.256
1.3
-19.18
-0.9
-0.013
1 532.28
1 733.17
100
1 324.01
76.4
409.15
23.6
24.705
1.4
243.68
14.1
261.99
15.1
147.16
8.5
-46.391
-2.7
-4.798
-0.3
96.439
5.6
27.939
1.6
54.096
3.1
0.035
1 532.28
2 259.44
100
1 398.13
61.9
861.31
38.1
33.187
1.5
288.04
12.7
312.68
13.8
548.64
24.3
-103.88
-4.6
-30.67
-1.4
413.84
18.3
88.874
3.9
269.7
11.9
0.176
1 532.28
2 072.17
100
1 281.44
61.8
790.73
38.2
43.039
2.1
1 148.54
55.4
1 565.97
75.6
-775.24
-37.4
-138.66
-6.7
-287.5
-13.9
-1 227.23
-59.2
135.56
6.5
-1 431.76
-69.09
-0.934
1 532.31
2 141.97
100
1 374.13
64.2
767.84
35.8
29.882
1.4
214.83
10
240.16
11.2
527.68
24.6
-80.599
-3.8
1.124
0.05
442.17
20.6
81.623
3.8
305.79
14.3
0.2
1 531.77
2 004.91
100
1 565.1
78.1
439.81
21.9
34.678
1.7
82.476
4.1
94.015
4.7
345.79
17.2
-60.43
-3.01
-4.808
-0.2
281.35
14
71.479
3.6
189.82
9.5
0.124
1 533.72
1 444.1
100
1 146.4
79.4
297.7
20.6
23.9
1.7
158.6
11
100.4
7
197.3
13.7
-63.6
-4.4
2
0.1
135.7
9.4
3.1
0.2
113.8
7.9
0.07
1 531.3
1 814.4
100
1 536
84.7
278.4
15.3
37.5
2.1
666.5
36.7
1 139.6
62.8
-861.2
-47.5
-232.3
-12.8
-41.2
-2.3
-1 165.9
-64.3
-89.7
-4.9
-1 055.3
-58.2
-0.7
1 513.7
1 630.7
100
1 371.9
84.1
258.8
15.9
17.4
1.1
172.4
10.6
177.3
10.9
81.5
5
-94.1
-5.8
-1
-0.06
-13.5
-0.8
-10.6
-0.7
-22.9
-1.4
-0.02
1 527.6
1 877.4
100
1 479.8
78.8
397.6
21.2
56.9
3
195.1
10.4
265.4
14.1
132.3
7
-95.6
-5.09
-8.5
-0.5
28.1
1.5
40.2
2.1
-16.5
-0.9
-0.01
1 550.5
1 630.8
100
1 289.9
79.1
341
20.9
0.5
0.03
168.3
10.3
168.7
10.3
172.2
10.6
-90.8
-5.6
-3.2
-0.2
78.2
4.8
15.2
0.9
52.2
3.2
0.03
1 532.3
2 782.8
100
2 251.3
80.9
531.6
19.1
4.2
0.2
211.1
7.6
315.1
11.3
216.5
7.8
-228.3
-8.2
-14.4
-0.5
-227.1
-8.2
-27.2
-1
-196.9
-7.08
-0.13
1 533.1
2 349.9
100
1 854.9
78.9
495
21.1
29.8
1.3
219.5
9.3
268.9
11.4
226.1
9.6
-107.5
-4.6
46.4
2
165.1
7
36.2
1.5
124.2
5.3
0.08
1 532.3
2 134.6
100
1 664.7
78
469.9
22
24.8
1.2
163.5
7.7
175.6
8.2
294.2
13.8
-74.9
-3.5
4.8
0.2
224.1
10.5
56.3
2.6
157.7
7.4
0.1
1 549.1
2 061.9
100
1 582.5
76.7
479.4
23.3
24.8
1.2
154.9
7.5
182.4
8.8
297
14.4
-99.9
-4.8
8.5
0.4
205.6
10
38.7
1.9
154.7
7.5
0.1
1 532.3
2 743.7
100
2 058.9
75
684.9
25
44.9
1.6
295.6
10.8
753.4
27.5
-68.6
-2.5
-27.3
-1
-32.3
-1.2
-128.6
-4.7
60.7
2.2
-198.6
-7.2
-0.13
1 532.3
1 903
100
1 479.1
77.7
423.9
22.3
23.1
1.2
138.7
7.3
152.8
8
271.1
14.2
-95.5
-5.02
24.7
1.3
200.4
10.5
24
1.3
171.7
9
0.11
1 532.3
1 984.3
100
1 533.9
77.3
450.4
22.7
—
0
106.1
5.3
109.6
5.5
340.8
17.2
-68
-3.4
3.6
0.2
276.5
13.9
57.9
2.9
215.3
10.9
0.14
1 532.3
1 815.8
100
1 286.7
70.9
529.1
29.1
—
0
244.5
13.5
244.1
13.4
285
15.7
-27.3
-1.5
3.6
0.2
261.3
14.4
41
2.3
215.9
11.9
0.14
1 532.3
2 076.5
1 457.8
618.7
—
200.9
399.5
219.1
127.7
-8.2
345.3
65.1
271.7
0.18
1 532.3
1 560.4
1 180.1
380.3
—
159.1
149.9
230.5
-17.4
-9.5
203.5
39.6
164.7
0.11
1 532.3
904.3
511.8
392.5
—
192.7
43.3
349.2
-25.7
-1.6
322.1
32.1
290.1
0.19
1 532.3
826.9
405.9
421
—
191.3
190.8
230.1
-36.2
6.8
200.7
33.9
166.1
0.11
1 532.3
1 064.1
479
585.2
—
250.5
252.6
332.5
-18.6
-2.8
311.5
46.7
264.1
0.17
1 531.9
821.6
421.3
400.2
—
144.1
126.9
273.4
-31.7
1.8
243.5
37
204.6
0.13
1 532.3
961
459.1
501.9
—
168.9
185.6
316.3
-25.3
15.6
306.7
51
251.9
0.18
1 393.3
877.2
373.8
503.4
—
215.7
211.6
291.8
-19.8
0.5
272.5
37.4
233
0.19
1 254.1
820.2
305.5
514.7
—
130.4
142.2
372.5
-11.8
8.3
369.2
56
313.2
0.35
905.9
427.6
186
241.6
—
102.1
107.6
134
-19.4
-10.5
103.8
43.2
60.5
0.07
906.3
356.3
155
201.3
—
136.1
134.2
67.1
1.9
-0.1
68.9
-3.7
72.6
0.08
905.7
419.3
159.5
259.9
—
105
114.1
145.7
-3.3
0.1
142.2
23.5
118.7
0.13
905.5
1 070.3
140.7
929.6
—
353.4
348.7
580.9
16.7
-9
588.6
102.3
483.3
0.5
966.3
228.2
199.4
28.8
—
32.5
31.4
-2.6
-5.1
0.6
-7
-2.8
-4.3
-0.01
348.3
282.3
236.1
46.2
—
32.1
36.2
10
-5.1
1.6
6.5
1.2
6.4
0.02
348.3
225.2
189.9
35.3
—
35
34.5
0.8
-5.3
1.5
-2.9
0.6
-1.4
—
348.3
251.2
211.2
40.1
—
37.2
39.4
0.6
-3.8
10.8
7.7
1.4
9.6
0.03
348.3
165.5
140.9
24.5
—
32.3
32.2
-7.6
-4.3
5.7
-6.3
-0.4
-4.9
-0.01
348.3
257.6
202.9
54.7
—
33.7
34.7
20
-3.5
4
20.6
3.4
16.1
0.05
348.3
220.4
179.4
41
—
32.9
32.6
8.4
-3.2
2.5
7.8
1.2
6.1
0.02
348.3
267.4
219.5
47.8
—
37.7
39.5
8.4
-1.9
2.6
9.1
1.8
8.2
0.02
348.3