VS Statements
10
Data from VS`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
31 Jul, 2023
Next reporting period:
27 Jan, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
VS 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
40.613
13.3 %
32.693
7.92
120.6 %
—
14.068
11.936
-14.7 %
-4.016
61.4 %
1.162
-0.019
-13.949
-67.2 %
-0.026
-13.923
-65.8 %
-0.006
2 307.51
35.83
0 %
100
32.239
90
3.591
13400 %
10
—
0
16.38
45.7
13.995
70.6 %
39.1
-10.404
-26.4 %
-29.04
0.555
1.5
-0.048
-0.1
-8.343
78.6 %
-23.3
0.054
0.2
-8.397
79.2 %
-23.4
-0.004
2 307.51
35.818
-58.1 %
100
35.845
100.1
-0.027
-100.3 %
-0.08
—
0
16.2
45.2
8.202
-59.2 %
22.9
-8.229
17.1 %
-23
1.945
5.4
-0.035
-0.1
-38.917
-314.4 %
-108.7
1.509
4.2
-40.426
-416.9 %
-112.9
-0.018
2 307.51
85.583
-25.8 %
100
75.382
88.1
10.201
-59.4 %
11.9
—
0
21.703
25.4
20.125
6.1 %
23.5
-9.924
-261.8 %
-11.6
0.535
0.6
-0.071
-0.08
-9.391
-637.2 %
-11
-1.57
-1.8
-7.821
-875.9 %
-9.1
-0.003
2 307.51
115.4
-18 %
100
90.298
78.2
25.104
-14 %
21.8
—
0
21.161
18.3
18.969
-29.7 %
16.4
6.135
176.5 %
5.3
3.577
3.1
0.069
0.06
1.748
125.2 %
1.5
0.74
0.6
1.008
115.2 %
0.9
0
2 307.51
140.79
-40.9 %
100
111.59
79.3
29.203
-9.7 %
20.7
—
0
29.814
21.2
26.984
2.8 %
19.2
2.219
-63.6 %
1.6
-6.682
-4.7
-0.212
-0.2
-6.939
72.9 %
-4.9
-0.319
-0.2
-6.62
74.1 %
-4.7
-0.003
2 307.51
238.34
-2.3 %
100
206
86.4
32.345
17.4 %
13.6
—
0
28.753
12.1
26.251
-13.1 %
11
6.094
329.4 %
2.6
-6.432
-2.7
-0.3
-0.1
-25.597
-228.5 %
-10.7
-0.085
-0.04
-25.512
-210.7 %
-10.7
-0.011
2 307.51
243.99
-14.4 %
100
216.43
88.7
27.561
3131.1 %
11.3
—
0
34.85
14.3
30.218
-28.6 %
12.4
-2.657
93.6 %
-1.09
-5.07
-2.08
-0.201
-0.08
-7.792
91.7 %
-3.2
0.42
0.2
-8.212
91 %
-3.4
-0.004
2 307.51
285.15
-21.7 %
100
284.29
99.7
0.853
-96.9 %
0.3
—
0
43.341
15.2
42.33
-12.7 %
14.8
-41.477
-97.5 %
-14.5
-4.205
-1.5
-2.027
-0.7
-94.02
-240.8 %
-33
-2.331
-0.8
-91.689
-200.9 %
-32.2
-0.04
2 307.51
363.94
-20.2 %
100
336.46
92.4
27.489
-55.8 %
7.6
—
0
50.69
13.9
48.494
-20.7 %
13.3
-21.005
-2121.7 %
-5.8
-6.81
-1.9
-1.666
-0.5
-27.588
-40.3 %
-7.6
2.885
0.8
-30.473
-118.2 %
-8.4
-0.013
2 307.51
456.18
-30.8 %
100
393.98
86.4
62.203
-28.8 %
13.6
—
0
65.996
14.5
61.164
-16.9 %
13.4
1.039
-92.5 %
0.2
-17.612
-3.9
-2.321
-0.5
-19.667
-375.3 %
-4.3
-5.7
-1.2
-13.967
-373 %
-3.06
-0.006
2 306.67
659.7
9.3 %
100
572.32
86.8
87.38
-10.6 %
13.2
—
0
77.487
11.7
73.603
-11.3 %
11.2
13.777
-6.6 %
2.1
-6.227
-0.9
-1.097
-0.2
7.144
1178 %
1.1
2.028
0.3
5.116
351.5 %
0.8
0.002
2 202.59
603.71
-9.5 %
100
506
83.8
97.713
-15.5 %
16.2
—
0
85.716
14.2
82.967
3.7 %
13.7
14.746
-58.8 %
2.4
-10.986
-1.8
-1.132
-0.2
0.559
-97.6 %
0.09
2.593
0.4
-2.034
-113.1 %
-0.3
-0.001
2 064.27
667
62.4 %
100
551.3
82.7
115.7
65.5 %
17.3
—
0
82.7
12.4
80
-12.9 %
12
35.8
262 %
5.4
-11.1
-1.7
-1
-0.1
23
179 %
3.4
7.5
1.1
15.5
146.4 %
2.3
0.01
1 941.3
410.8
-13.4 %
100
341
83
69.9
-12 %
17
—
0
62.7
15.3
91.9
42.7 %
22.4
-22.1
-247.3 %
-5.4
-4.5
-1.1
-1.1
-0.3
-29.1
-459.3 %
-7.08
4.2
1
-33.4
-3136.4 %
-8.1
-0.02
2 040.5
474.3
6.9 %
100
394.9
83.3
79.4
22.9 %
16.7
—
0
67.2
14.2
64.4
-5.2 %
13.6
15
541.2 %
3.2
-6
-1.3
-1.2
-0.3
8.1
165.9 %
1.7
7
1.5
1.1
106.4 %
0.2
—
1 801.2
443.7
-9.6 %
100
379.1
85.4
64.6
-11.5 %
14.6
—
0
66.4
15
67.9
7.8 %
15.3
-3.4
-134 %
-0.8
-5.8
-1.3
-1.3
-0.3
-12.3
-2360 %
-2.8
4.9
1.1
-17.1
-185 %
-3.9
-0.01
1 901.8
490.8
-14.2 %
100
417.8
85.1
73
-1.7 %
14.9
—
0
64.8
13.2
63
-4.7 %
12.8
10
22 %
2
-7.1
-1.4
-1.5
-0.3
-0.5
95.7 %
-0.1
5.5
1.1
-6
63.2 %
-1.2
—
1 647.3
572.2
11.3 %
100
497.9
87
74.3
24.9 %
13
—
0
68.1
11.9
66.1
13.8 %
11.6
8.2
446.7 %
1.4
-15.2
-2.7
-1.6
-0.3
-11.6
-1188.9 %
-2.03
4.8
0.8
-16.3
-297.6 %
-2.8
-0.01
1 509.7
514
20.2 %
100
454.4
88.4
59.5
88.3 %
11.6
—
0
59.8
11.6
58.1
6.6 %
11.3
1.5
106.6 %
0.3
-1.3
-0.3
-1
-0.2
-0.9
96.8 %
-0.2
3.3
0.6
-4.1
87.4 %
-0.8
—
1 412.1
427.5
-22.7 %
100
395.9
92.6
31.6
-41.9 %
7.4
—
0
54.3
12.7
54.5
6.4 %
12.7
-22.8
-790.9 %
-5.3
-3
-0.7
-1.7
-0.4
-27.7
-643.1 %
-6.5
4.9
1.1
-32.6
-1581.8 %
-7.6
-0.02
1 368.9
552.8
4.1 %
100
498.3
90.1
54.4
46.2 %
9.8
—
0
52.4
9.5
51.2
-10.8 %
9.3
3.3
116.3 %
0.6
2.8
0.5
-1
-0.2
5.1
111.6 %
0.9
2.9
0.5
2.2
104.4 %
0.4
—
1 331
530.9
-24.7 %
100
493.7
93
37.2
-55.8 %
7
—
0
62
11.7
57.4
-7.3 %
10.8
-20.2
-190.6 %
-3.8
-16.8
-3.2
-2.3
-0.4
-44
-900 %
-8.3
6.1
1.1
-50.1
-396 %
-9.4
-0.04
1 215.8
705.2
10.6 %
100
621
88.1
84.2
88.8 %
11.9
—
0
63.1
8.9
61.9
-15.1 %
8.8
22.3
178.8 %
3.2
-9
-1.3
-2.5
-0.4
-4.4
84.5 %
-0.6
5.6
0.8
-10.1
78.4 %
-1.4
-0.01
1 215.8
637.5
-14.6 %
100
592.9
93
44.6
-40.5 %
7
—
0
73.5
11.5
72.9
3.4 %
11.4
-28.3
-743.2 %
-4.4
-9.7
-1.5
-3.8
-0.6
-28.3
-528.9 %
-4.4
18.6
2.9
-46.7
-937.8 %
-7.3
-0.04
1 151.8
746.7
19.5 %
100
671.8
90
74.9
-2.6 %
10
—
0
72.1
9.7
70.5
7.5 %
9.4
4.4
-61.1 %
0.6
-6.8
-0.9
-2.5
-0.3
-4.5
-21.6 %
-0.6
—
0
-4.5
41.6 %
-0.6
—
911.8
624.8
-9.6 %
100
547.9
87.7
76.9
9.2 %
12.3
—
0
69.7
11.2
65.6
19.1 %
10.5
11.3
-26.1 %
1.8
-9.6
-1.5
-2.9
-0.5
-3.7
31.5 %
-0.6
4.1
0.7
-7.7
-57.1 %
-1.2
-0.01
911.8
690.9
59.1 %
100
620.5
89.8
70.4
217.1 %
10.2
—
0
58.8
8.5
55.1
19.5 %
8
15.3
163.8 %
2.2
-12.5
-1.8
-1.8
-0.3
-5.4
88.2 %
-0.8
-0.9
-0.1
-4.9
89.8 %
-0.7
-0.01
911.8
434.3
-30.2 %
100
412.1
94.9
22.2
-68.7 %
5.1
—
0
50
11.5
46.1
-12.4 %
10.6
-24
-231.1 %
-5.5
-13.9
-3.2
-3
-0.7
-45.8
-320.2 %
-10.5
2
0.5
-47.9
-277.2 %
-11.03
-0.05
911.8
621.8
7.4 %
100
550.8
88.6
71
35.2 %
11.4
—
0
55.4
8.9
52.6
28 %
8.5
18.3
61.9 %
2.9
-26.7
-4.3
-2
-0.3
-10.9
-251.6 %
-1.8
2
0.3
-12.7
-89.6 %
-2.04
-0.01
911.8
578.7
-16.8 %
100
526.3
90.9
52.5
-34.6 %
9.1
—
0
47.5
8.2
41.1
-18.8 %
7.1
11.3
-62 %
2
-16.3
-2.8
-2.4
-0.4
-3.1
-115.3 %
-0.5
3.7
0.6
-6.7
-137 %
-1.2
-0.01
911.8
695.9
0.9 %
100
615.6
88.5
80.3
-13.3 %
11.5
—
0
59.7
8.6
50.6
9.1 %
7.3
29.7
-35.7 %
4.3
-8.2
-1.2
-1.1
-0.2
20.3
1.5 %
2.9
2.4
0.3
18.1
2.3 %
2.6
0.02
912.5
689.6
-14.2 %
100
597
86.6
92.6
-25.9 %
13.4
—
0
53.7
7.8
46.4
-22.1 %
6.7
46.2
-29.1 %
6.7
-26.1
-3.8
0
0
20
-47.9 %
2.9
2.6
0.4
17.7
-45.5 %
2.6
0.02
908.6
803.5
13.3 %
100
678.7
84.5
124.9
32.9 %
15.5
—
0
61.9
7.7
59.6
32.2 %
7.4
65.2
33.3 %
8.1
-26.6
-3.3
0
0
38.4
134.1 %
4.8
6.1
0.8
32.5
206.6 %
4
0.04
899.3
709.4
-4.8 %
100
615.4
86.7
94
-22.2 %
13.3
—
0
55.5
7.8
45.1
-17.9 %
6.4
48.9
-25.8 %
6.9
-32.5
-4.6
0
0
16.4
-56 %
2.3
6.1
0.9
10.6
-71 %
1.5
0.01
876.4
745
15.6 %
100
624.2
83.8
120.9
26.9 %
16.2
—
0
54.5
7.3
54.9
1.3 %
7.4
65.9
60.3 %
8.8
-28.6
-3.8
0.4
0.05
37.3
137.6 %
5
0.4
0.05
36.5
172.4 %
4.9
0.04
876.6
644.4
-2.2 %
100
549.1
85.2
95.3
-9.6 %
14.8
—
0
50.6
7.9
54.2
-13.6 %
8.4
41.1
-3.7 %
6.4
-25.4
-3.9
0
0
15.7
-3.1 %
2.4
1.7
0.3
13.4
5.5 %
2.1
0.02
862.6
658.6
23.5 %
100
553.2
84
105.4
51.4 %
16
—
0
56.4
8.6
62.7
39 %
9.5
42.7
74.3 %
6.5
-26.5
-4.02
0
0
16.2
8200 %
2.5
2.7
0.4
12.7
893.7 %
1.9
0.01
862.4
533.1
-3.6 %
100
463.5
86.9
69.6
-11.1 %
13.1
—
0
49.5
9.3
45.1
-11.9 %
8.5
24.5
-9.3 %
4.6
-21.2
-4
-3.5
-0.7
-0.2
-104.4 %
-0.04
0.8
0.2
-1.6
-176.2 %
-0.3
—
862.4
553.2
-3.8 %
100
475
85.9
78.3
23.1 %
14.2
—
0
49.8
9
51.2
1.4 %
9.3
27
106.1 %
4.9
-21.3
-3.9
-1.3
-0.2
4.5
125 %
0.8
2.3
0.4
2.1
75 %
0.4
—
862.4
575.1
—
100
511.5
88.9
63.6
—
11.1
—
0
50.9
8.9
50.5
—
8.8
13.1
—
2.3
-11.1
-1.9
—
0
2
—
0.3
2.6
0.5
1.2
—
0.2
—
862.4