Hunan Yussen Statements
00
Hunan Yussen 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
1 709.91
100
1 435.11
83.9
274.8
16.1
40.042
2.3
38.081
2.2
74.233
4.3
200.56
11.7
-5.087
-0.3
-0.02
-0.001
195.52
11.4
24.88
1.5
164.81
9.6
0.527
312.64
1 476.85
100
1 281.97
86.8
194.88
13.2
43.098
2.9
34.156
2.3
71.769
4.9
123.11
8.3
-0.158
-0.01
-0.045
-0.003
122.91
8.3
16.979
1.1
110.27
7.5
0.348
316.51
1 479.18
100
1 288.51
87.1
190.67
12.9
35.968
2.4
25.392
1.7
59.749
4
130.92
8.9
-2.75
-0.2
0.061
0.004
128.23
8.7
25.75
1.7
107.11
7.2
0.343
312.47
1 531.3
100
1 351.54
88.3
179.75
11.7
49.475
3.2
35.729
2.3
83.329
5.4
96.424
6.3
1.907
0.1
-2.345
-0.2
96.052
6.3
5.398
0.4
95.03
6.2
0.3
316.91
1 760.58
100
1 522.53
86.5
238.06
13.5
60.143
3.4
40.09
2.3
99.078
5.6
138.98
7.9
0.81
0.05
0.103
0.006
139.89
7.9
28.739
1.6
125.4
7.1
0.399
313.96
1 626.15
100
1 405.24
86.4
220.91
13.6
32.033
2
32.503
2
63.462
3.9
157.45
9.7
1.437
0.09
-1.094
-0.07
157.79
9.7
22.412
1.4
130.77
8
0.595
219.84
1 345.39
100
1 197.77
89
147.61
11
33.115
2.5
18.448
1.4
50.791
3.8
96.822
7.2
1.838
0.1
0.082
0.006
98.742
7.3
11.479
0.9
79.17
5.9
0.356
222.14
1 038.18
100
970.43
93.5
67.744
6.5
42.901
4.1
29.896
2.9
69.22
6.7
-1.475
-0.1
9.483
0.9
-2.433
-0.2
5.575
0.5
-1.618
-0.2
8.066
0.8
0.036
222.51
831.12
100
753.14
90.6
77.977
9.4
29.74
3.6
19.675
2.4
49.991
6
27.986
3.4
-0.632
-0.08
-0.546
-0.07
26.808
3.2
4.962
0.6
23.604
2.8
0.107
221
810.27
100
669.45
82.6
140.82
17.4
34.205
4.2
21.566
2.7
51.398
6.3
89.425
11
0.842
0.1
-0.301
-0.04
89.966
11.1
9.06
1.1
82.719
10.2
0.381
216.92
522.3
100
469.9
90
52.4
10
17.3
3.3
9.9
1.9
26.3
5
26.1
5
5.1
1
0.1
0.02
31.3
6
5.8
1.1
26.6
5.1
0.23
115.7
470.6
100
486.1
103.3
-15.5
-3.3
15.8
3.4
9.3
2
-2.5
-0.5
-13
-2.8
10.9
2.3
0.6
0.1
-1.5
-0.3
5.4
1.1
-6.6
-1.4
-0.09
70.7
619.3
100
620.6
100.2
-1.2
-0.2
10
1.6
17.1
2.8
26.3
4.2
-27.5
-4.4
6.3
1
-0.1
-0.02
-21.4
-3.5
-1.5
-0.2
-19.2
-3.1
-0.17
113.3
610
100
507.2
83.1
102.8
16.9
36.5
6
32
5.2
67.6
11.1
35.2
5.8
2.5
0.4
-0.1
-0.02
37.6
6.2
7.2
1.2
31.5
5.2
0.28
113.3
598.2
100
548.4
91.7
49.8
8.3
18.4
3.1
9.2
1.5
22.7
3.8
27
4.5
0.9
0.2
0.2
0.03
28.1
4.7
1
0.2
27.2
4.5
0.32
84.9
762.1
100
649.9
85.3
112.1
14.7
24.6
3.2
35.8
4.7
56.2
7.4
56
7.3
3.6
0.5
-0.6
-0.08
59
7.7
6.6
0.9
54.1
7.1
0.63
85.2
833
100
643.5
77.3
189.5
22.7
39.3
4.7
37.4
4.5
76.1
9.1
113.4
13.6
1.2
0.1
-0.7
-0.08
113.9
13.7
18
2.2
97.7
11.7
1.15
85
822.2
100
703
85.5
119.2
14.5
34
4.1
27
3.3
62.3
7.6
56.9
6.9
1.8
0.2
-0.5
-0.06
58.2
7.1
4.8
0.6
53.4
6.5
0.63
84.7
744
100
652.5
87.7
91.6
12.3
20.9
2.8
26.9
3.6
47.9
6.4
43.7
5.9
-0.2
-0.03
0.8
0.1
44.2
5.9
6.9
0.9
37.4
5
0.44
85