Shenzhen ESUN Statements
00
Shenzhen ESUN 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
47.942
100
28.663
59.8
19.28
40.2
8.151
17
23.629
49.3
31.249
65.2
-11.969
-25
-18.968
-39.6
0.286
0.6
-30.652
-63.9
0.033
0.07
-30.64
-63.9
-0.198
154.53
22.574
100
10.863
48.1
11.711
51.9
5.757
25.5
8.877
39.3
72.166
319.7
-60.455
-267.8
15.841
70.2
4.829
21.4
-40.38
-178.9
4.16
18.4
-49.312
-218.4
-0.303
162.58
48.776
100
33.799
69.3
14.977
30.7
9.09
18.6
47.427
97.2
55.533
113.9
-40.557
-83.1
-31.535
-64.7
-0.273
-0.6
-72.373
-148.4
-4.066
-8.3
-67.535
-138.5
-0.444
152.16
55.704
100
28.708
51.5
26.996
48.5
9.981
17.9
86.857
155.9
96.74
173.7
-69.744
-125.2
-32.27
-57.9
0.252
0.5
-101.76
-182.7
-10.108
-18.1
-86.453
-155.2
-0.577
149.79
74.752
100
68.655
91.8
6.097
8.2
8.883
11.9
28.098
37.6
33.919
45.4
-27.822
-37.2
-19.452
-26.02
-0.028
-0.04
-47.302
-63.3
-0.467
-0.6
-48.975
-65.5
-0.317
154.54
195.01
100
477.64
244.9
-282.63
-144.9
14.064
7.2
85.907
44.1
125.15
64.2
-407.78
-209.1
-169.24
-86.8
-45.372
-23.3
-622.39
-319.2
-48.761
-25.005
-519.39
-266.3
-3.359
154.61
140.05
100
95.128
67.9
44.926
32.1
9.96
7.1
33.358
23.8
37.478
26.8
7.448
5.3
-22.585
-16.1
-0.064
-0.05
-15.219
-10.9
-5.48
-3.9
-10.249
-7.3
-0.066
154.72
207.77
100
144.04
69.3
63.734
30.7
11.983
5.8
37.718
18.2
46.946
22.6
16.788
8.1
-2.902
-1.4
0.004
0.002
12.697
6.1
2.518
1.2
13.507
6.5
0.087
154.48
260.8
100
191
73.2
69.8
26.8
10.3
3.9
34.8
13.3
29.2
11.2
40.6
15.6
-19.3
-7.4
-0.1
-0.04
21.1
8.1
5.2
2
16.8
6.4
0.11
154.5
406.8
100
300.7
73.9
106.1
26.1
9.1
2.2
60
14.7
78.7
19.3
27.4
6.7
16.1
4
3
0.7
46.6
11.5
7.6
1.9
27.3
6.7
0.18
150.3
214.3
100
129.8
60.6
84.5
39.4
11.6
5.4
33.9
15.8
43.9
20.5
40.6
18.9
-22.5
-10.5
—
0
18.1
8.4
4.6
2.1
6.4
3
0.04
152.2
269.9
100
192.8
71.4
77.1
28.6
10.6
3.9
33.6
12.4
38
14.1
39.2
14.5
-21.5
-8
-0.2
-0.07
17.5
6.5
0.7
0.3
19.3
7.2
0.13
152.2
133.3
100
93.4
70.1
39.9
29.9
7
5.3
10.2
7.7
13.4
10.1
26.5
19.9
-21.3
-16
—
0
5.2
3.9
3.3
2.5
0.1
0.08
—
154.6
283.5
100
174.3
61.5
109.2
38.5
25
8.8
71.1
25.1
98.3
34.7
10.9
3.8
-4.5
-1.6
0.2
0.07
6.1
2.2
-2.2
-0.8
6.7
2.4
0.04
154.6
294.2
100
218.6
74.3
75.6
25.7
0.4
0.1
42.7
14.5
33
11.2
42.6
14.5
-19.5
-6.6
0.2
0.07
23.3
7.9
5.5
1.9
12
4.1
0.08
154.6
300.6
100
195.6
65.1
105
34.9
6.9
2.3
34.6
11.5
37.5
12.5
67.5
22.5
-27.3
-9.08
0.1
0.03
40.3
13.4
-0.4
-0.1
17.7
5.9
0.11
154.6
167.2
100
111.6
66.7
55.6
33.3
11.6
6.9
30.7
18.4
38
22.7
17.6
10.5
-7.3
-4.4
—
0
10.4
6.2
0.8
0.5
6.8
4.1
0.04
154.6
530.9
100
387.6
73
143.3
27
12.5
2.4
54.9
10.3
86.4
16.3
56.9
10.7
9.1
1.7
-4.6
-0.9
62.4
11.8
-5.5
-1.04
23.5
4.4
0.16
144.5
258.3
100
166.7
64.5
91.7
35.5
8.1
3.1
38.8
15
49.7
19.2
41.9
16.2
-8.5
-3.3
1.2
0.5
34.6
13.4
4.6
1.8
35.7
13.8
0.23
154.6
198.2
100
136.9
69.1
61.3
30.9
—
0
41.6
21
38.7
19.5
22.6
11.4
-9
-4.5
1.4
0.7
15
7.6
4.1
2.1
16.4
8.3
0.1
163.3
136.6
100
91.1
66.7
45.5
33.3
—
0
38.4
28.1
33.6
24.6
11.9
8.7
-10.1
-7.4
-0.1
-0.07
1.6
1.2
2
1.5
4.9
3.6
0.03
141.2
249.6
189.5
60.2
—
46.7
43.4
16.7
-6.2
-2
8.5
-4.2
16.8
0.12
136.5
203.9
133.6
70.3
—
39
40.6
29.7
-10.5
0.7
19.9
3.2
22.5
0.16
140.9
158.3
107.2
51.1
—
32.5
35.1
16
-10.4
0.5
6.1
4.4
6.8
0.05
140.5
120.5
84.4
36.1
—
31.9
28.7
7.5
-11.9
0.5
-3.9
2
1.4
0.01
140.5
216.5
168.4
48.1
—
45.1
45.3
2.8
-9.7
3
-4
2
1.2
0.01
140.5
164.9
112.4
52.5
—
32.9
33.5
18.9
-14.1
1.4
6.2
5.4
8
0.06
140.5
150.7
106.4
44.2
—
31.5
31.3
13
-14.8
0.6
-1.2
0.5
6.3
0.04
140.5
108.5
72.8
35.6
—
29
30.8
4.8
-11.7
1.9
-4.9
1.5
-0.4
—
140.5
142.9
98.6
44.3
—
34.3
34.9
9.4
-8.2
2.2
3.3
1.9
4.9
0.03
140.5
144.4
99.2
45.2
—
20.9
21.2
24.1
-6.7
1.1
18.5
4.2
14.1
0.1
140.5
149.9
104.8
45.1
—
22.8
21.2
23.9
-8.5
1.5
16.9
1.3
15.6
0.11
140.5
99.9
67.6
32.3
—
19.1
21.3
11
-5.1
0.3
6.2
1.2
5
0.05
105.4
134.1
91.7
42.4
—
28.7
28.7
13.6
-5.6
-3.1
9.5
3
6.5
0.06
105.4
104.1
70.1
34
—
19.1
23.4
10.7
-3.9
5.3
12.1
0.5
11.6
0.11
105.4
108.1
71.9
36.2
—
18
16.2
20
-5.9
1.2
15.3
3
12.3
0.12
105.4
87.9
61.7
26.2
—
16.8
19
7.2
-1.6
0.3
6
1.1
4.9
0.05
105.4