Zhejiang Semir Statements
00
Zhejiang Semir 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
2 815.67
100
1 551.09
55.1
1 264.58
44.9
70.795
2.5
942.73
33.5
1 044.31
37.1
220.27
7.8
66.471
2.4
-0.254
-0.009
286.97
10.2
81.682
2.9
206.06
7.3
0.076
2 694.09
4 762.21
100
2 726.28
57.2
2 035.93
42.8
106.78
2.2
1 330.05
27.9
1 695.73
35.6
340.2
7.1
61.529
1.3
-6.837
-0.1
396.38
8.3
107.46
2.3
289.49
6.1
0.107
2 694.09
3 338.46
100
1 904.3
57
1 434.16
43
74.049
2.2
918.69
27.5
1 044.07
31.3
390.09
11.7
30.085
0.9
-0.136
-0.004
422.84
12.7
106.32
3.2
316.35
9.5
0.117
2 694.09
2 557.99
100
1 412.63
55.2
1 145.37
44.8
59.203
2.3
852.61
33.3
951.13
37.2
194.23
7.6
65.652
2.6
-10.306
-0.4
253.95
9.9
50.626
2
204.68
8
0.076
2 694.09
3 001.87
100
1 700.23
56.6
1 301.64
43.4
40.805
1.4
815.61
27.2
923.9
30.8
377.74
12.6
37.557
1.3
-0.187
-0.006
414.51
13.8
103.71
3.5
310.98
10.4
0.115
2 694.09
4 388.52
100
2 531.87
57.7
1 856.65
42.3
81.792
1.9
1 166.55
26.6
1 391.53
31.7
465.12
10.6
30.775
0.7
-0.532
-0.01
504.51
11.5
146.78
3.3
365.55
8.3
0.136
2 694.09
3 301.71
100
2 010.43
60.9
1 291.28
39.1
97.479
3
912.73
27.6
1 076.96
32.6
214.32
6.5
33.824
1
-2.815
-0.09
238.41
7.2
71.043
2.2
167.05
5.1
0.062
2 694.09
2 331.61
100
1 436.38
61.6
895.22
38.4
69.28
3
908.82
39
1 101.78
47.3
-206.55
-8.9
62.596
2.7
-1.326
-0.06
-145.01
-6.2
-29.101
-1.2
-104.53
-4.5
-0.039
2 694.09
3 309.37
100
1 909.24
57.7
1 400.13
42.3
46.816
1.4
979
29.6
1 167.95
35.3
232.18
7
38.517
1.2
-2.976
-0.09
265.7
8
65.171
2
208.93
6.3
0.078
2 694.09
5 398.91
100
3 193.39
59.1
2 205.52
40.9
105.62
2
1 476.54
27.3
1 576.29
29.2
629.23
11.7
30.086
0.6
-2.649
-0.05
657.08
12.2
116.1
2.2
543.66
10.1
0.199
2 729.49
3 504.44
100
2 089.26
59.6
1 415.18
40.4
91.386
2.6
903.84
25.8
1 040.8
29.7
374.39
10.7
52.881
1.5
-1.633
-0.05
381.33
10.9
100.53
2.9
277.59
7.9
0.101
2 759.45
3 206.06
100
1 818.21
56.7
1 387.86
43.3
74.925
2.3
949.43
29.6
1 141.19
35.6
246.67
7.7
73.6
2.3
-2.318
-0.07
319.99
10
8.613
0.3
312.63
9.8
0.119
2 624.14
3 310.4
100
1 874.6
56.6
1 435.8
43.4
45.2
1.4
803.7
24.3
906.9
27.4
528.9
16
35.8
1.1
-0.5
-0.02
563.8
17
212.4
6.4
352.6
10.7
0.13
2 697.6
5 755.1
100
3 650.9
63.4
2 104.2
36.6
98.8
1.7
1 223.3
21.3
1 349.3
23.4
754.9
13.1
16.2
0.3
-4.4
-0.08
766
13.3
182.2
3.2
589.8
10.2
0.22
2 697.6
3 715.8
100
2 273
61.2
1 442.8
38.8
70.2
1.9
1 055.1
28.4
1 259.2
33.9
183.6
4.9
14.8
0.4
-7.5
-0.2
190.7
5.1
-14.4
-0.4
194.3
5.2
0.07
2 697.6
2 996.1
100
1 653.5
55.2
1 342.6
44.8
72.1
2.4
1 089.4
36.4
1 339.8
44.7
2.8
0.09
58.7
2
-1
-0.03
58.4
1.9
68.2
2.3
4.1
0.1
—
2 696.6
2 737.9
100
1 629.6
59.5
1 108.3
40.5
50.6
1.8
897.5
32.8
1 066.8
39
41.5
1.5
35.8
1.3
-4.3
-0.2
73
2.7
57.6
2.1
17.5
0.6
0.01
2 698.5
6 075.6
100
3 782.6
62.3
2 293
37.7
190
3.1
1 508
24.8
1 903.6
31.3
389.4
6.4
49.3
0.8
-6.8
-0.1
411.9
6.8
173.1
2.8
242.1
4
0.09
2 698.5
5 041.7
100
2 878.4
57.1
2 163.4
42.9
43.6
0.9
1 248
24.8
1 450.3
28.8
713
14.1
21.7
0.4
-9.8
-0.2
725.2
14.4
142.6
2.8
585.2
11.6
0.22
2 698.5
4 101.6
100
2 149.5
52.4
1 952.1
47.6
114.8
2.8
1 196.5
29.2
1 407.2
34.3
545
13.3
7.6
0.2
-8.2
-0.2
544.3
13.3
176.3
4.3
375.2
9.1
0.14
2 711.5
4 117.8
100
2 429.7
59
1 688.1
41
65.2
1.6
1 148.4
27.9
1 346.7
32.7
341.4
8.3
104.8
2.5
1.6
0.04
447.8
10.9
103.4
2.5
346.9
8.4
0.13
2 685.6
5 955
100
3 539.8
59.4
2 415.2
40.6
204.3
3.4
1 408.1
23.6
2 136.9
35.9
278.3
4.7
47.6
0.8
191.1
3.2
521.6
8.8
103.7
1.7
421.8
7.1
0.16
2 685.6
4 231.7
100
2 593.3
61.3
1 638.4
38.7
71.6
1.7
588.8
13.9
789
18.6
849.3
20.1
34
0.8
-1.1
-0.03
882.2
20.8
276.6
6.5
604.4
14.3
0.23
2 685.6
3 020.1
100
1 896.8
62.8
1 123.3
37.2
—
0
622.9
20.6
717.8
23.8
405.4
13.4
51.8
1.7
-1
-0.03
456.2
15.1
106.1
3.5
355
11.8
0.13
2 685.6
2 512.4
100
1 547.3
61.6
965.1
38.4
—
0
560.9
22.3
634.8
25.3
330.3
13.1
78.9
3.1
-0.9
-0.04
408.2
16.2
100.4
4
312.4
12.4
0.12
2 685.6
3 984.1
2 859.7
1 124.4
189.9
625.6
1 070.7
53.7
61.2
9.3
119.1
-8.4
125.9
0.05
2 685.6
3 609.2
2 303
1 306.1
53.9
502.8
636.7
669.4
15
-1.8
682.9
208.6
478.2
0.18
2 685.6
2 366.5
1 462.9
903.6
—
517.7
579.9
323.7
54.7
-0.3
379.9
102.5
281.7
0.1
2 685.6
2 066.6
1 213.1
853.5
—
512.4
545
308.5
27.6
-4.7
331.9
80.6
252.2
0.09
2 685.6
3 543.4
2 223
1 320.3
—
703.4
833.7
486.7
37.7
3.7
528.1
118.2
424.5
0.16
2 685.6
3 244.5
2 017.5
1 227
—
532.9
583
644
40.1
6.9
691
205.7
489.4
0.18
2 680
1 956.2
1 193.8
762.5
—
417.3
481
281.5
45.7
-1.4
325.8
62.6
268.1
0.1
2 680
1 923
1 229
694
—
353.5
399.1
295
35.7
0.2
330.8
87.1
244.5
0.09
2 680
3 285.1
2 029.1
1 256.1
—
491.4
608.8
647.2
64.6
12.9
724.6
208.4
520.4
0.19
2 680
2 799.9
1 790.5
1 009.4
—
369.4
527.4
482.1
38.6
5.8
526.5
122.5
406.2
0.15
2 680
1 713.7
1 061.7
652
—
347.1
420.1
231.9
52.8
-1.6
283.1
58.2
226.3
0.08
2 680
1 655.7
1 077.5
578.1
—
299
355.4
222.8
55.8
-4
274.4
77
196.3
0.07
2 680
2 785.6
1 826.6
959
—
357.3
448.7
510.3
82.6
28.2
621.1
202.2
420.9
0.16
2 680
2 429.8
1 557
872.8
—
317
471.4
401.4
32.7
1.6
435.7
109.1
327.6
0.12
2 680
1 474.4
942.8
531.6
—
281.4
357
174.5
46.3
-1.3
219.6
37.6
182.8
0.07
2 680
1 457.4
946.8
510.6
—
275.2
319.1
191.5
34.8
0.8
227.1
66.4
160.9
0.06
2 680
2 366.6
1 574.1
792.5
—
333.3
333.7
458.8
56.6
-13.8
501.6
151.5
350.3
0.13
2 680
2 202.1
1 411.7
790.4
—
280.2
461.2
329.2
24.3
6.3
359.8
92.2
267.6
0.1
2 680
1 323.2
887.2
435.9
—
291.4
354.6
81.3
85.3
47.7
214.3
63
151.3
0.06
2 680
1 401.8
906.7
495.1
—
277.6
315
180.1
20.4
-5.3
195.2
62.4
132.9
0.05
2 680
2 452.2
1 702.2
750
—
405.6
369.8
380.2
31.1
-2.8
408.5
121.4
287.1
0.11
2 680