Sunwave Statements
00
Sunwave 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
3 370.1
100
3 205.33
95.1
164.77
4.9
40.336
1.2
89.227
2.6
118.82
3.5
45.951
1.4
0.324
0.01
4.765
0.1
51.02
1.5
7.101
0.2
39.805
1.2
0.049
810.99
3 177.79
100
3 033.3
95.5
144.49
4.5
42.334
1.3
83.651
2.6
110.03
3.5
34.458
1.1
21.525
0.7
-2.089
-0.07
53.975
1.7
12.725
0.4
34.993
1.1
0.043
810.99
3 394.24
100
3 258.87
96
135.37
4
36.143
1.1
73.729
2.2
91.314
2.7
44.055
1.3
-8.091
-0.2
-0.028
-0.0008
35.949
1.1
6.298
0.2
20.325
0.6
0.025
810.99
2 876.67
100
2 692.77
93.6
183.9
6.4
44.979
1.6
109.86
3.8
157.36
5.5
26.535
0.9
16.117
0.6
-5.254
-0.2
37.246
1.3
0.895
0.03
46.909
1.6
0.058
812.01
2 536.95
100
2 425.32
95.6
111.63
4.4
36.659
1.4
70.136
2.8
79.933
3.2
31.697
1.2
22.221
0.9
-0.781
-0.03
53.295
2.1
10.483
0.4
38.816
1.5
0.048
810.07
2 449.59
100
2 323.45
94.9
126.15
5.1
35.708
1.5
67.455
2.8
83.499
3.4
42.647
1.7
4.034
0.2
-0.587
-0.02
46.092
1.9
9.313
0.4
33.24
1.4
0.041
819.24
2 432.86
100
2 330.06
95.8
102.79
4.2
27.949
1.1
58.708
2.4
76.601
3.1
26.191
1.1
0.162
0.007
-0.224
-0.009
26.113
1.1
7.865
0.3
16.344
0.7
0.02
817.18
2 509.87
100
2 370.7
94.5
139.17
5.5
32.531
1.3
94.592
3.8
919.34
36.6
-780.18
-31.08
1.041
0.04
-2.561
-0.1
-780.64
-31.1
-9.998
-0.4
-764.32
-30.5
-1.018
751.01
2 537.97
100
2 423.41
95.5
114.56
4.5
22.825
0.9
65.507
2.6
75.138
3
39.419
1.6
-3.346
-0.1
0.024
0.0009
36.972
1.5
15.779
0.6
24.838
1
0.035
716.96
2 531.2
100
2 435.38
96.2
95.814
3.8
24.607
1
45.98
1.8
53.617
2.1
42.197
1.7
-6.155
-0.2
-5.088
-0.2
30.956
1.2
20.88
0.8
16.344
0.6
0.023
716.96
2 684.7
100
2 580.8
96.1
103.9
3.9
21.6
0.8
66.4
2.5
72.2
2.7
31.6
1.2
-3.9
-0.1
-0.6
-0.02
27.2
1
10.4
0.4
18.9
0.7
0.03
717
2 523.1
100
2 440.5
96.7
82.6
3.3
10.9
0.4
76.6
3
60.7
2.4
21.9
0.9
-17.9
-0.7
1.3
0.05
6.9
0.3
15.9
0.6
0.1
0.004
—
722
2 288.8
100
2 167.6
94.7
121.2
5.3
21.7
0.9
62.2
2.7
61
2.7
60.2
2.6
-9.9
-0.4
-1.1
-0.05
58.6
2.6
17.2
0.8
40.6
1.8
0.06
717
2 030.7
100
1 930.1
95
100.6
5
17.2
0.8
51.4
2.5
57.5
2.8
43.1
2.1
-7.4
-0.4
-2.4
-0.1
33.4
1.6
12.3
0.6
21.9
1.1
0.03
719.2
1 895.4
100
1 833.2
96.7
62.2
3.3
25.6
1.4
55.3
2.9
77.2
4.1
-15
-0.8
-29.9
-1.6
-0.1
-0.005
-45
-2.4
5.8
0.3
-45
-2.4
-0.06
719.2
2 059.8
100
1 939.5
94.2
120.3
5.8
36.8
1.8
52.6
2.6
81.8
4
38.6
1.9
-33.1
-1.6
-1
-0.05
3.7
0.2
-1
-0.05
5
0.2
0.01
719.2
1 412.2
100
1 273.8
90.2
138.4
9.8
30.7
2.2
50
3.5
73.5
5.2
65
4.6
57.4
4.1
0.3
0.02
124
8.8
28.2
2
92
6.5
0.13
717.9
1 086.2
100
986.5
90.8
99.7
9.2
25.9
2.4
50
4.6
64.4
5.9
35.3
3.2
14.4
1.3
-0.3
-0.03
50.1
4.6
14
1.3
37.5
3.5
0.05
719.7
1 000.7
100
862.6
86.2
138.1
13.8
28.5
2.8
43.2
4.3
78.9
7.9
59.1
5.9
-15.2
-1.5
2.6
0.3
45.3
4.5
9.4
0.9
24
2.4
0.03
719.6
1 172.3
100
1 022
87.2
150.3
12.8
38.7
3.3
62.3
5.3
100.6
8.6
49.7
4.2
-10.6
-0.9
-4.2
-0.4
61.8
5.3
5.5
0.5
47.5
4.1
0.07
719.6
952.5
100
826.6
86.8
125.9
13.2
33
3.5
55.5
5.8
90.4
9.5
35.6
3.7
-0.3
-0.03
—
0
114.7
12
10
1
97.9
10.3
0.14
720.1
908.9
100
788.8
86.8
120.1
13.2
—
0
62.3
6.9
70.4
7.7
49.6
5.5
4.7
0.5
-0.4
-0.04
54.1
6
6.6
0.7
47.6
5.2
0.07
720.1
519.9
100
442.1
85
77.8
15
—
0
63
12.1
65.1
12.5
12.7
2.4
13.4
2.6
-2.1
-0.4
24
4.6
4
0.8
21.7
4.2
0.03
720.1
454
334.1
120
28.4
65.2
99
20.9
-0.6
0.1
20.7
-3
26.2
0.04
654.4
276
204.6
71.4
—
8.9
61.6
9.8
-6.9
—
3
1
4.1
0.01
539.1
234.5
164.8
69.7
—
49.1
49.6
20
14.1
-0.5
33.6
0.7
26.2
0.05
533.9
216.9
176.3
40.6
—
52.8
53
-12.3
-5
3.1
-12
0.7
-9.2
-0.02
533.9
397.7
279.7
118
—
67.4
78.2
39.8
4.9
4.6
49.1
1.6
48.2
0.09
533.9
213.5
157.5
56
—
50.4
52.7
3.3
-2.8
2
2.3
—
3.4
0.01
533.9
200.4
151.6
48.8
—
52.5
55.1
-6.3
-5.4
1.6
-10.2
-0.7
-9.1
-0.02
533.9
177.2
143.8
33.3
—
46.7
48.1
-14.7
-4.2
3.6
-15.4
-0.2
-14.9
-0.03
533.9
266.2
191
75.2
—
69
79.5
-4.3
6.3
6.2
8.2
0.2
7.2
0.01
533.9
203.1
151.4
51.7
—
46.7
47.5
4.2
-1.2
2
4.5
-0.4
4.9
0.01
533.9
253.6
164.9
88.7
—
63.9
63
25.7
-5.3
1.5
22.2
0.4
22.1
0.04
533.9
142.2
104.1
38.1
—
51.6
51.8
-13.7
-4.4
2.7
-15.9
-0.5
-15.2
-0.03
533.9
385.7
287.5
98.2
—
57.7
64.8
33.4
-1.4
6
37.6
-0.1
36.9
0.07
533.9
183
125.7
57.3
—
42.6
46.7
10.6
-5.1
2.3
6.4
1.1
5.5
0.01
533.9
204.8
147.3
57.6
—
51.7
55.7
1.8
-5.4
2
-1.7
-0.1
-1.9
—
533.9
131.1
96.6
34.4
—
55.1
59.5
-25
-7.7
2.3
-30.4
-3.9
-26.5
-0.05
533.9
226.3
212.9
13.4
—
77.3
131.1
-117.7
-6
3.6
-118.7
6.3
-118.3
-0.22
533.9
215.4
171.6
43.8
—
68.8
71.1
-27.3
-7.2
3.6
-32.4
-3.1
-27.4
-0.05
533.9
179.2
116.6
62.6
—
59.3
61.2
1.4
-6.5
3.9
-1.1
-0.5
0.4
—
533.9
170.6
113.4
57.2
—
47.7
50.4
6.8
-3
7.6
11.4
1.5
10.1
0.02
533.9
329.5
229
100.6
—
91.5
82.2
18.3
-1.7
9
25.6
2.6
21.3
0.04
533.9