Zhongxing Shenyang Statements
00
Zhongxing Shenyang 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
194.86
100
92.39
47.4
102.47
52.6
—
0
70.244
36
70.174
36
32.295
16.6
4.527
2.3
0.17
0.09
36.992
19
9.023
4.6
27.79
14.3
0.067
415.72
197.46
100
94.869
48
102.59
52
—
0
75.626
38.3
75.583
38.3
27.01
13.7
6.68
3.4
0.468
0.2
34.158
17.3
6.405
3.2
27.747
14.1
0.067
415.72
222.3
100
112.36
50.5
109.94
49.5
—
0
85.621
38.5
85.566
38.5
24.376
11
8.052
3.6
0.125
0.06
32.553
14.6
8.143
3.7
24.419
11
0.059
415.72
152.45
100
69.096
45.3
83.359
54.7
—
0
40.768
26.7
40.088
26.3
43.271
28.4
6.623
4.3
0.406
0.3
50.299
33
12.68
8.3
37.614
24.7
0.09
415.81
181.72
100
87.123
47.9
94.593
52.1
—
0
70.563
38.8
70.511
38.8
24.083
13.3
7.639
4.2
0.275
0.2
31.997
17.6
7.962
4.4
24.029
13.2
0.058
415.63
149.53
100
75.874
50.7
73.653
49.3
—
0
75.066
50.2
74.395
49.8
-0.742
-0.5
7.049
4.7
0.153
0.1
6.461
4.3
1.781
1.2
4.575
3.1
0.011
415.72
209.6
100
105.32
50.2
104.28
49.8
—
0
85.66
40.9
85.612
40.8
18.667
8.9
6.931
3.3
0.293
0.1
25.891
12.4
6.472
3.1
19.408
9.3
0.047
415.72
207.67
100
92.666
44.6
115
55.4
—
0
52.192
25.1
51.258
24.7
63.742
30.7
1.375
0.7
2.109
1
67.225
32.4
16.615
8
50.465
24.3
0.121
415.72
211.72
100
101.64
48
110.08
52
—
0
78.217
36.9
77.635
36.7
32.444
15.3
8.646
4.1
-0.741
-0.4
40.348
19.1
10.035
4.7
30.306
14.3
0.073
415.72
217.85
100
104.02
47.8
113.82
52.2
—
0
77.597
35.6
77.607
35.6
36.216
16.6
5.586
2.6
0.134
0.06
42.022
19.3
10.521
4.8
31.509
14.5
0.076
415.72
230.8
100
121.8
52.8
109
47.2
—
0
86.9
37.7
84.7
36.7
24.3
10.5
6.4
2.8
0.8
0.3
31.5
13.6
7.9
3.4
23.6
10.2
0.06
415.7
231
100
102.8
44.5
128.2
55.5
—
0
60.4
26.1
60.1
26
68.2
29.5
29.9
12.9
0.4
0.2
98.5
42.6
19.9
8.6
78.6
34
0.19
415.7
224.5
100
112.4
50.1
112.1
49.9
—
0
77.8
34.7
77.6
34.6
34.5
15.4
4.2
1.9
0.4
0.2
39.1
17.4
9.9
4.4
29.2
13
0.07
415.7
199
100
107.8
54.2
91.2
45.8
—
0
80
40.2
80
40.2
11.2
5.6
3.9
2
0.5
0.3
15.6
7.8
3.8
1.9
11.9
6
0.03
419.1
203.9
100
114.9
56.4
89
43.6
—
0
81.4
39.9
80.4
39.4
8.6
4.2
3.1
1.5
-41.6
-20.4
-30
-14.7
-7.3
-3.6
-22.7
-11.1
-0.06
412.4
679.5
100
544.6
80.1
134.9
19.9
—
0
84.3
12.4
83.7
12.3
51.2
7.5
9.4
1.4
-7.2
-1.06
53.4
7.9
17.1
2.5
36.3
5.3
0.09
415.7
648.2
100
535.1
82.6
113
17.4
—
0
77.2
11.9
77.2
11.9
35.9
5.5
3.8
0.6
0.2
0.03
39.9
6.2
10.2
1.6
29.6
4.6
0.07
415.7
653
100
519.9
79.6
133.1
20.4
—
0
55
8.4
55
8.4
78
11.9
11.5
1.8
-0.6
-0.09
89.8
13.8
21.7
3.3
68.1
10.4
0.16
415.7
721.5
100
594.4
82.4
127.2
17.6
—
0
100.4
13.9
100.4
13.9
26.7
3.7
-0.1
-0.01
0.1
0.01
26.6
3.7
6.4
0.9
20.3
2.8
0.05
415.7
646.2
100
529.2
81.9
117
18.1
—
0
73.8
11.4
72.2
11.2
44.9
6.9
-2.8
-0.4
-3.2
-0.5
38.9
6
10.4
1.6
28.5
4.4
0.07
415.7
629.2
100
521.8
82.9
107.4
17.1
—
0
82.7
13.1
82.6
13.1
24.7
3.9
4.2
0.7
0.2
0.03
29.2
4.6
7.3
1.2
21.9
3.5
0.05
415.7
597
100
484.1
81.1
113
18.9
—
0
87.5
14.7
87.7
14.7
25.2
4.2
5.3
0.9
0.1
0.02
30.7
5.1
7.9
1.3
22.8
3.8
0.05
415.7
679
100
557.5
82.1
121.5
17.9
—
0
94.6
13.9
94.7
13.9
26.8
3.9
-3.5
-0.5
-1
-0.1
22.4
3.3
5.3
0.8
17.1
2.5
0.04
415.7
641.6
537.1
104.4
—
56
55.9
48.6
-1.5
-2.4
44.3
12.1
32.2
0.08
415.7
591.4
474.5
116.9
—
93.1
93
23.9
0.5
-0.5
23.9
6
17.9
0.04
415.7
580
477.7
102.4
—
82.6
82.7
19.6
5.4
—
25
6.5
18.5
0.04
415.7
645.7
521
124.7
—
98.7
98.6
26.1
-4.5
—
21.6
5.6
16
0.04
415.7
636.4
545.5
90.9
—
-14.5
-14.5
105.4
4.2
-22.8
86.6
29.2
57.4
0.14
415.7
529.9
422.7
107.2
—
90.3
90.3
16.9
-7.9
0.5
9.5
2.8
6.7
0.02
415.7
600.2
483.7
116.5
—
99.8
99.9
16.7
0.8
0.6
18.1
3.5
14.6
0.04
415.7
674.9
541.3
133.7
—
114.8
114.8
18.8
-6.5
1.9
14.2
4.3
9.9
0.02
415.7
560.5
447
113.5
—
59
58.9
54.6
5.1
2
61.7
23.4
38.3
0.09
415.7
612.3
495.6
116.7
—
103
103
13.7
-4.3
0.5
9.9
3.6
6.2
0.01
415.7
774.8
639.6
135.2
—
120.9
121.2
14
1.9
3
18.8
4.8
14.1
0.03
415.7
822.1
674.6
147.5
—
126
126
21.5
-6.8
0.3
15
3.7
11.3
0.03
415.7
770
641.8
128.2
—
90.9
91.2
37.1
-12.1
18.9
43.8
14.7
29.1
0.07
415.7
681.8
555.9
125.8
—
108.8
108.9
17
-5.7
0.6
11.9
3.8
8.1
0.02
415.7
818.9
671.9
147
—
123.8
123.7
23.3
1.7
0.6
25.6
6.1
19.4
0.05
415.7
863.7
706.5
157.2
—
132.1
132.1
25
-5.2
0.5
20.3
5.8
14.5
0.03
415.7
857.2
709
148.2
—
151.6
152
-3.8
-15.5
5.9
-13.4
1.5
-14.9
-0.04
415.7
740.6
608.7
131.8
—
111.4
111.2
20.7
—
-0.8
19.9
4.9
15
0.04
415.7
869.8
717.1
152.7
—
114.5
114.9
37.8
-0.3
—
37.5
9.3
28.3
0.07
415.7
1 012
850.9
161.1
—
128.5
128.5
32.5
-3.1
—
29.5
7.3
22.1
0.05
415.7
862
712.8
149.2
—
86.6
85.5
63.7
-4.5
2.8
62
18.8
43.2
0.1
415.7