Yinbang Clad Statements
30
Yinbang Clad 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
1 144.61
1 017.32
127.29
38.684
20.187
64.94
62.347
-21.705
-3.254
37.428
1.263
36.308
0.044
821.92
1 139.43
1 029.59
109.84
45.11
34.483
77.23
32.608
-13.032
-0.837
18.762
-1.297
20.363
0.025
821.92
1 003.26
100
912.42
90.9
90.843
9.1
32.051
3.2
25.606
2.6
54.595
5.4
36.248
3.6
-24.856
-2.5
1.08
0.1
12.472
1.2
0.108
0.01
12.366
1.2
0.015
821.92
1 036.79
100
931.86
89.9
104.93
10.1
49.885
4.8
23.555
2.3
96.036
9.3
8.897
0.9
-11.378
-1.1
-2.117
-0.2
-3.552
-0.3
-0.963
-0.09
-2.251
-0.2
-0.003
821.92
1 000.43
100
959.45
95.9
40.985
4.1
37.961
3.8
15.721
1.6
31.253
3.1
9.732
1
-24.701
-2.5
-5.661
-0.6
-20.631
-2.06
1.103
0.1
-20.951
-2.09
-0.025
821.92
1 048.59
100
933.78
89.1
114.81
10.9
34.119
3.3
24.317
2.3
55.877
5.3
58.934
5.6
-9.765
-0.9
0.559
0.05
49.728
4.7
-0.266
-0.03
49.973
4.8
0.061
821.92
858.49
100
758.12
88.3
100.37
11.7
25.954
3
16.718
1.9
40.334
4.7
60.033
7
-20.595
-2.4
-0.205
-0.02
40.71
4.7
0.323
0.04
40.532
4.7
0.049
821.92
986.34
100
880.97
89.3
105.37
10.7
32.408
3.3
25.306
2.6
56.054
5.7
49.313
5
-31.958
-3.2
-2.206
-0.2
15.148
1.5
-0.436
-0.04
15.807
1.6
0.019
821.92
791.71
100
713.4
90.1
78.318
9.9
25.299
3.2
27.315
3.5
49.87
6.3
28.448
3.6
-22.212
-2.8
-0.286
-0.04
5.926
0.7
0.387
0.05
5.55
0.7
0.007
821.92
703.35
100
622.52
88.5
80.831
11.5
25.439
3.6
21.881
3.1
46.909
6.7
33.922
4.8
-25.059
-3.6
-0.844
-0.1
8.019
1.1
-0.589
-0.08
8.595
1.2
0.01
821.92
713.9
100
643.1
90.1
70.7
9.9
23.4
3.3
20.7
2.9
39.7
5.6
31
4.3
-18.8
-2.6
0.2
0.03
11.4
1.6
0.6
0.08
10.7
1.5
0.01
821.9
704.4
100
639.3
90.8
65.1
9.2
27.6
3.9
12.2
1.7
29.9
4.2
35.2
5
-28.8
-4.09
-7.3
-1.04
1
0.1
-1.7
-0.2
15.6
2.2
0.02
821.9
585.9
100
499.2
85.2
86.8
14.8
22
3.8
27.5
4.7
46.8
8
40
6.8
-22.2
-3.8
-0.3
-0.05
17.5
3
0.8
0.1
13.7
2.3
0.02
821.9
651
100
560.6
86.1
90.4
13.9
26.9
4.1
30.7
4.7
54.2
8.3
36.1
5.5
-14.9
-2.3
-0.3
-0.05
18.9
2.9
5.5
0.8
3.9
0.6
—
821.9
429.2
100
393.4
91.7
35.8
8.3
7
1.6
26.9
6.3
31.2
7.3
4.6
1.1
-20
-4.7
-0.1
-0.02
-15.4
-3.6
0.4
0.09
-16.2
-3.8
-0.02
821.9
639.9
100
560.5
87.6
79.4
12.4
27.7
4.3
44.2
6.9
52.6
8.2
26.7
4.2
55
8.6
9.9
1.5
92.5
14.5
1.8
0.3
84.3
13.2
0.1
821.9
484.8
100
447.3
92.3
37.6
7.8
14.9
3.1
40.6
8.4
52.6
10.8
-15.1
-3.1
-11.9
-2.5
1
0.2
-26
-5.4
2.2
0.5
-31.4
-6.5
-0.04
821.9
496.1
100
419
84.5
77.1
15.5
25.3
5.1
28.9
5.8
58
11.7
19
3.8
-16.2
-3.3
-1.3
-0.3
1.5
0.3
0.5
0.1
-3.2
-0.6
—
811.1
404.1
100
408.3
101
-4.2
-1.04
5.4
1.3
29.2
7.2
12
3
-16.2
-4.009
-18.7
-4.6
0.8
0.2
-34.1
-8.4
—
0
-33.1
-8.2
-0.04
832.8
469.4
100
483.8
103.1
-14.4
-3.07
13.4
2.9
33.4
7.1
64.3
13.7
-78.7
-16.8
-12
-2.6
-4.1
-0.9
-94.9
-20.2
4.6
1
-95.3
-20.3
-0.12
821.9
487.9
100
425.3
87.2
62.5
12.8
12.2
2.5
28.2
5.8
36.5
7.5
26
5.3
-8.1
-1.7
0.1
0.02
18.1
3.7
—
0
7.1
1.5
0.01
821.9
497.9
100
459.6
92.3
38.3
7.7
—
0
28.9
5.8
21.3
4.3
17
3.4
-13.3
-2.7
0.1
0.02
3.7
0.7
—
0
3.7
0.7
—
821.9
475.2
100
431
90.7
44.2
9.3
—
0
36.4
7.7
16.8
3.5
27.3
5.7
-16.3
-3.4
-0.3
-0.06
10.7
2.3
—
0
10.7
2.3
0.01
821.9
590.4
541.9
48.5
—
39.6
13.8
34.7
-11.8
-22.6
3.7
1.8
1.9
—
821.9
511.3
480.2
31.2
—
41.1
44
-12.8
-10.1
1.4
-21.5
—
-21.5
-0.03
821.9
457
406.5
50.5
—
40.8
43.6
6.9
-7.8
6.4
5.5
—
5.5
0.01
821.9
430.4
379
51.3
—
34.1
34.1
17.3
-7.1
11.9
22.1
—
22.1
0.03
821.9
438.7
390.9
47.8
—
33.3
49.7
-2
-6.3
8
3.5
6.5
-3
—
821.9
361
332.4
28.6
—
32.9
34
-5.3
-7
20.3
8
—
8
0.01
821.9
406.1
375.4
30.7
—
36.3
28.8
1.8
8.4
0.1
10.3
—
10.3
0.01
821.9
359.1
349.7
9.4
—
29.6
12.1
-2.6
-6.6
1.2
-8
—
-8
-0.01
821.9
327.2
377.5
-50.4
—
34.5
78.5
-128.9
-2
-2.2
-133.1
-6.5
-126.5
-0.15
821.9
312.5
313.6
-1.1
—
31.4
31.4
-32.4
-6.8
9.1
-30.1
—
-30.1
-0.04
821.9
368.8
344.2
24.7
—
24.6
29.5
-4.8
-7.1
-2.4
-14.3
-0.9
-13.4
-0.02
821.9
352.2
332.3
19.9
—
35.7
35.7
-15.9
-2.5
1.5
-16.8
—
-16.8
-0.02
821.9
369.6
323.8
45.9
—
28
40.2
5.6
-2.8
2.8
5.7
2.2
3.4
—
821.9
369.5
319.1
50.4
—
38.6
38.6
11.8
-1.4
3.3
13.6
2.1
11.6
0.01
821.9
351.3
295.5
55.8
—
36.5
32.7
23.1
-0.7
0.3
22.6
3.4
19.2
0.02
821.9
338.3
288.2
50.1
—
25.9
25.9
24.2
0.4
0.5
25.2
3.8
21.4
0.03
821.9
393.2
344
49.2
—
32.9
36.9
12.3
-1.6
2
12.7
1.4
11.3
0.01
821.9
363.4
321.5
41.8
—
27.5
27.5
14.3
1.5
0.6
16.4
2.5
13.9
0.02
821.9
459.8
390.9
69
—
30.2
34.4
34.6
1.8
0.2
36.6
5.5
31.1
0.04
821.9
353.8
301.7
52.1
—
33.4
33.4
18.7
3.5
0.5
22.7
3.4
19.3
0.02
821.9
309.4
256.6
52.8
—
38.9
39.8
13
4.3
-2.7
14.6
5.9
8.7
0.03
341.4