Chongqing Zongshen Statements
00
Chongqing Zongshen 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
1 812.84
100
1 493.65
82.4
319.2
17.6
78.557
4.3
106.27
5.9
176.67
9.7
142.53
7.9
-17.922
-1
-0.934
-0.05
124.22
6.9
4.806
0.3
113.93
6.3
0.1
1 145.03
1 925.02
100
1 590.95
82.6
334.07
17.4
72.434
3.8
106.56
5.5
175.72
9.1
158.35
8.2
17.623
0.9
0.179
0.009
176.41
9.2
19.413
1
148.1
7.7
0.129
1 145.03
2 139.12
100
1 811.62
84.7
327.5
15.3
67.819
3.2
118.13
5.5
181.32
8.5
146.18
6.8
-20.768
-1
-0.228
-0.01
125.7
5.9
10.074
0.5
111.31
5.2
0.097
1 145.03
1 715.38
100
1 460.88
85.2
254.49
14.8
113.42
6.6
163.43
9.5
287.17
16.7
-32.674
-1.9
3.307
0.2
-0.985
-0.06
-30.147
-1.8
-24.614
-1.4
-4.774
-0.3
-0.004
1 145.03
1 781.95
100
1 518.52
85.2
263.44
14.8
63.067
3.5
81.075
4.5
123.21
6.9
140.22
7.9
16.691
0.9
-0.522
-0.03
156.31
8.8
18.311
1
132.7
7.4
0.116
1 145.03
2 356.23
100
2 026
86
330.23
14
63.429
2.7
102
4.3
167.79
7.1
162.44
6.9
16.211
0.7
-0.096
-0.004
178.53
7.6
17.092
0.7
156.98
6.7
0.137
1 145.03
2 297.45
100
2 011.43
87.6
286.02
12.4
50.747
2.2
104.68
4.6
143.76
6.3
142.25
6.2
-17.333
-0.8
-0.214
-0.009
124.7
5.4
12.663
0.6
105.42
4.6
0.092
1 145.03
2 333.3
100
2 113.13
90.6
220.17
9.4
66.313
2.8
47.662
2
99.945
4.3
120.23
5.2
-23.609
-1.01
1.298
0.06
97.742
4.2
-14.332
-0.6
105.48
4.5
0.092
1 145.03
2 304.37
100
2 019.5
87.6
284.88
12.4
54.572
2.4
101.39
4.4
130.15
5.6
154.73
6.7
-13.614
-0.6
-0.544
-0.02
140.38
6.1
11.428
0.5
118.01
5.1
0.103
1 145.03
2 496
100
2 172.1
87
323.9
13
50.244
2
108.29
4.3
158.69
6.4
165.21
6.6
-19.596
-0.8
1.044
0.04
146.62
5.9
12.799
0.5
124.88
5
0.109
1 145.03
2 230.6
100
1 919.5
86.1
311.1
13.9
41.4
1.9
121
5.4
154.2
6.9
156.9
7
2
0.09
—
0
158.9
7.1
16.9
0.8
129
5.8
0.11
1 145
2 206.9
100
1 876
85
330.9
15
71.8
3.3
197.4
8.9
209.1
9.5
121.8
5.5
-18.5
-0.8
-1.7
-0.08
101.5
4.6
2.9
0.1
85.2
3.9
0.07
1 145
2 142.3
100
1 746.4
81.5
395.9
18.5
49.1
2.3
117.8
5.5
155.4
7.3
240.5
11.2
-38.1
-1.8
-2.2
-0.1
200.1
9.3
23.4
1.1
166.6
7.8
0.15
1 145
2 106
100
1 682
79.9
424
20.1
39.7
1.9
108.7
5.2
128.6
6.1
295.4
14
-13.2
-0.6
-1.1
-0.05
281.2
13.4
32.3
1.5
237
11.3
0.21
1 145
1 392.7
100
1 132.4
81.3
260.3
18.7
36.4
2.6
106.1
7.6
139.7
10
120.7
8.7
0.4
0.03
-0.2
-0.01
120.8
8.7
12
0.9
98.9
7.1
0.09
1 145
1 576.6
100
1 278
81.1
298.6
18.9
47.6
3
151.7
9.6
185.7
11.8
112.8
7.2
-9.2
-0.6
-1.5
-0.1
102.9
6.5
12.3
0.8
83.5
5.3
0.07
1 145
1 520.3
100
1 196.8
78.7
323.5
21.3
38.6
2.5
135
8.9
143.1
9.4
180.4
11.9
-18.6
-1.2
-1.7
-0.1
159.7
10.5
24.7
1.6
123.6
8.1
0.11
1 145
1 393.9
100
1 080.7
77.5
313.2
22.5
33.8
2.4
105
7.5
128.5
9.2
184.7
13.3
-6.7
-0.5
-0.4
-0.03
177.6
12.7
20.5
1.5
141.8
10.2
0.12
1 145
1 316
100
1 055.4
80.2
260.6
19.8
36.3
2.8
110.5
8.4
144.9
11
115.7
8.8
-22.2
-1.7
0.3
0.02
93.8
7.1
12.7
1
73
5.5
0.06
1 145
1 376.8
100
1 122.5
81.5
254.3
18.5
41.6
3
149.2
10.8
149.6
10.9
104.7
7.6
4
0.3
-2.7
-0.2
107.2
7.8
9.2
0.7
81
5.9
0.07
1 145
1 580
100
1 239.4
78.4
340.6
21.6
33.4
2.1
131.9
8.3
155.1
9.8
185.5
11.7
-25.5
-1.6
—
0
159.2
10.1
22.6
1.4
123.9
7.8
0.11
1 145
1 685.1
100
1 360.3
80.7
324.8
19.3
—
0
160.6
9.5
168.7
10
156.1
9.3
-21.7
-1.3
1.7
0.1
135.8
8.1
21.6
1.3
109.2
6.5
0.1
1 145
1 384.4
100
1 139.9
82.3
244.4
17.7
—
0
130.6
9.4
136.6
9.9
107.8
7.8
-26.6
-1.9
0.3
0.02
81.4
5.9
14.6
1.1
59.9
4.3
0.05
1 145
1 240
1 006.1
233.9
34.4
125.9
136.7
97.2
-14.5
3.4
85.5
15.4
50.1
0.04
1 145
1 295.5
1 046.5
249
28.8
105.7
133.1
116
-27.9
1.1
88.3
14.5
58.5
0.05
1 145
1 303.7
1 055.3
248.4
—
135.2
129.1
119.3
-17.1
0.2
102.1
1.6
85.9
0.08
1 145
1 358.1
1 112.3
245.8
—
128.7
129.5
116.3
-7.9
0.7
109
16.8
77.9
0.07
1 145
1 272.8
1 032.1
240.7
—
141.1
182.5
58.2
10
31.9
97.1
24.9
46.6
0.04
1 145
1 105.1
867.2
237.9
—
130.5
140.3
97.6
-7.7
3.8
93.1
11.4
72.3
0.06
1 145
1 161.1
916.9
244.2
—
129.4
138
106.2
6.2
6.9
118.7
20.6
82.4
0.07
1 145
1 151.2
909.7
241.5
—
124
130.2
111.3
5.6
4.9
121.5
17.5
89.8
0.08
1 145
1 107.5
876
231.5
—
119.3
107.7
123.8
-7.6
20
136.2
22.3
89
0.08
1 145
1 192.6
960.8
231.9
—
118.6
121
110.9
6.5
5.9
122
16.5
95.3
0.08
1 145
1 313.6
1 039.1
274.5
—
124.5
128.2
146.3
-12.2
3.4
136.7
19
105
0.09
1 157.6
1 076.4
850.9
225.5
—
98.5
108.8
116.8
2.8
3.8
122.9
16.8
91.9
0.08
1 145
1 077.2
878.9
198.3
—
110.1
81.9
116.4
-9
6.5
113.9
17.4
79.8
0.07
1 145
1 127.6
891.9
235.6
—
99.3
104.8
130.9
-4.4
3.7
130.2
19.4
96.3
0.08
1 145
1 242
983.9
258.1
—
100.5
127.6
130.5
-2.3
5.8
133.8
16.4
111.5
0.1
1 145
1 100.7
875.2
225.5
—
84.3
94
131.5
-13.4
1.3
119.4
19.1
87.6
0.08
1 145
1 044.6
863.4
181.2
—
94
92.8
88.3
-9.1
8.7
85.5
14.3
70.2
0.06
1 145
1 078.7
892.4
186.3
—
92
89.9
96.4
-4.7
4.2
96
13.6
79.3
0.07
1 145
1 176.4
975.8
200.7
—
92.1
95
105.6
1.4
2.5
109.5
15.6
90.3
0.08
1 186.5
1 068.4
898.4
170
—
75.8
84.2
85.8
-5.3
0.7
81.2
10.4
67.1
0.06
1 186.5
993.2
826.4
166.8
—
81.1
71.8
95
1.4
-0.4
96
8.4
87.7
0.07
1 241.6