Jiangsu Yuxing Statements
30
Jiangsu Yuxing 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
428.68
406.37
22.308
22.76
9.016
32.13
-9.822
-5.663
-0.04
-15.526
-8.13
-7.396
-0.026
284.08
503.19
419.86
83.322
26.872
15.816
50.625
32.698
2.603
-0.192
35.109
4.366
30.743
0.108
284.09
501.41
100
435.09
86.8
66.319
13.2
24.638
4.9
10.477
2.1
36.95
7.4
29.369
5.9
-5.485
-1.09
-0.023
-0.005
23.861
4.8
3.333
0.7
20.528
4.1
0.072
284.32
494.61
100
438.75
88.7
55.864
11.3
34.019
6.9
13.827
2.8
48.772
9.9
7.093
1.4
-7.477
-1.5
-0.08
-0.02
-0.464
-0.09
-8.319
-1.7
7.855
1.6
0.027
287.39
516.05
100
458.03
88.8
58.017
11.2
18.575
3.6
12.919
2.5
30.961
6
27.056
5.2
6.995
1.4
-1.442
-0.3
32.61
6.3
4.958
1
27.652
5.4
0.096
288.75
469.05
100
388.99
82.9
80.064
17.1
19.257
4.1
12.632
2.7
33.316
7.1
46.748
10
3.845
0.8
0.003
0.0006
50.596
10.8
7.024
1.5
43.572
9.3
0.151
288.75
386.26
100
296.14
76.7
90.12
23.3
12.69
3.3
9.438
2.4
22.761
5.9
67.358
17.4
2.624
0.7
-0.296
-0.08
69.686
18
10.039
2.6
59.648
15.4
0.207
288.75
353.16
100
275.51
78
77.654
22
26.448
7.5
13.939
3.9
40.103
11.4
37.551
10.6
6.762
1.9
-0.152
-0.04
44.16
12.5
-2.051
-0.6
46.211
13.1
0.168
275.58
366.46
100
266.4
72.7
100.06
27.3
15.683
4.3
12.385
3.4
26.847
7.3
73.209
20
5.315
1.5
-0.05
-0.01
78.474
21.4
11.58
3.2
66.894
18.3
0.232
288.75
334.5
100
246.58
73.7
87.917
26.3
11.32
3.4
7.148
2.1
17.914
5.4
70.003
20.9
3.855
1.2
-0.284
-0.08
73.575
22
10.732
3.2
62.843
18.8
0.218
288.75
311
100
214.5
69
96.5
31
10.5
3.4
15
4.8
26.5
8.5
70
22.5
6.5
2.1
—
0
76.5
24.6
11.2
3.6
65.3
21
0.23
288.8
332.9
100
236.2
71
96.7
29
17.7
5.3
19
5.7
35.6
10.7
61
18.3
16.3
4.9
-0.3
-0.09
77
23.1
9.3
2.8
67.7
20.3
0.23
290.5
265
100
202.3
76.3
62.6
23.6
10.6
4
23.1
8.7
33.1
12.5
29.6
11.2
9.1
3.4
0.1
0.04
38.7
14.6
5.6
2.1
33.1
12.5
0.11
288.8
195.2
100
148.6
76.1
46.6
23.9
8.6
4.4
12.8
6.6
21
10.8
25.6
13.1
6.5
3.3
0.1
0.05
32.1
16.4
4.7
2.4
27.4
14
0.1
288
207.2
100
160.3
77.4
46.9
22.6
8.2
4
14.5
7
24.4
11.8
22.5
10.9
10
4.8
—
0
32.5
15.7
4.6
2.2
27.9
13.5
0.1
287.8
207.5
100
161.2
77.7
46.3
22.3
13.2
6.4
16.5
8
31.4
15.1
15
7.2
5.7
2.7
—
0
20.7
10
0.8
0.4
19.9
9.6
0.07
284.4
219.2
100
178.4
81.4
40.8
18.6
10.3
4.7
13.5
6.2
23.2
10.6
17.7
8.1
11.7
5.3
0.1
0.05
29.4
13.4
4.1
1.9
25.3
11.5
0.09
288.8
235.9
100
189.8
80.5
46
19.5
8.2
3.5
10
4.2
17.7
7.5
28.4
12
6.4
2.7
-0.6
-0.3
34.2
14.5
5.1
2.2
29.1
12.3
0.1
288.8
211.9
100
185.2
87.4
26.8
12.6
7
3.3
6.8
3.2
15.5
7.3
11.2
5.3
11.7
5.5
—
0
22.9
10.8
2.9
1.4
20
9.4
0.07
288.8
224.6
100
195.9
87.2
28.7
12.8
9.7
4.3
6.5
2.9
18.8
8.4
10
4.5
11.5
5.1
—
0
21.5
9.6
0.3
0.1
21.2
9.4
0.07
288.8
186.9
100
164.9
88.2
22
11.8
8.4
4.5
9.3
5
17
9.1
5
2.7
17.1
9.1
—
0
22.1
11.8
3.2
1.7
18.9
10.1
0.07
288.8
173.4
100
143.2
82.6
30.2
17.4
—
0
12.9
7.4
12.8
7.4
17.4
10
7.1
4.1
-0.3
-0.2
24.2
14
3.5
2
20.7
11.9
0.07
287.9
153.6
100
130.8
85.2
22.8
14.8
—
0
10.8
7
12
7.8
10.7
7
7.2
4.7
—
0
17.9
11.7
2.6
1.7
15.3
10
0.05
289.6
164.7
150.1
14.6
8
0.4
10.1
4.5
10.7
-0.1
15.1
-1.8
16.9
0.06
288.1
161.1
134.1
27
6.2
9.1
14.1
12.9
7.2
0.1
20.2
3.6
16.6
0.06
289.8
142.6
119.6
23
—
6
5.5
17.5
9.7
-0.1
27.1
3.7
23.4
0.08
289.8
122.1
104.1
17.9
—
11.9
13.4
4.6
9.3
—
13.9
2
12
0.04
289.6
129.9
110.9
18.9
—
10
12.4
6.5
14.2
0.6
21.4
-0.5
21.9
0.08
290.7
128.5
99.4
29.1
—
16.8
17.5
11.6
5.5
1
18.1
3.4
14.7
0.05
290.5
135.3
101.5
33.9
—
18.2
17.6
16.2
5.9
1.7
23.9
4.5
19.4
0.07
290.8
126.6
92.7
33.9
—
18.3
19.9
14
5.1
0.9
20
3.7
16.3
0.06
288
132
100.1
31.8
—
21.7
23.2
8.7
10.5
1
20.2
3.6
16.6
0.06
288
142.7
105.6
37.1
—
17
18.5
18.6
5.9
0.9
25.4
3.4
22
0.08
290.5
133
99.7
33.3
—
17.3
16.1
17.1
13.8
0.8
31.7
4.8
27
0.09
288.8
113.5
87.2
26.3
—
12
13.7
12.6
5
1.3
18.8
2.4
16.5
0.06
288
140
111.9
28.1
—
17.2
20.5
7.6
6.1
0.8
14.5
0.4
14.1
0.05
288
163.9
133.2
30.7
—
13.6
14.5
16.1
4.2
0.9
21.3
3
18.2
0.06
288
147.5
120.4
27.1
—
13.6
13.9
13.2
11.6
0.7
25.5
3.6
21.9
0.08
288
131.4
107.6
23.7
—
11.6
12.6
11.2
2.9
0.6
14.7
2
12.7
0.04
288
147.3
120.6
26.7
—
14.1
17.4
9.3
4.4
1.2
14.9
0.8
14.1
0.05
288
139.9
116.4
23.5
—
11
10.9
12.6
2.2
0.3
15.1
2.1
13
0.05
288
160.6
136.8
23.8
—
11.3
11.5
12.3
13.1
0.4
25.7
3.7
22.1
0.08
288
122
104.7
17.4
—
9.8
9.8
7.5
2.2
1.1
10.9
1.6
9.3
0.03
288
114.5
91.9
22.6
—
11.8
16.2
6.4
3
-1.3
8.1
-0.2
8.3
0.03
289.6