Suofeiya Home Statements
00
Suofeiya Home 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
3 465.19
100
2 204.13
63.6
1 261.06
36.4
114.36
3.3
734.31
21.2
910.96
26.3
350.1
10.1
85.486
2.5
-2.188
-0.06
433.38
12.5
99.712
2.9
308.85
8.9
0.331
933.45
3 456.67
100
2 215.68
64.1
1 240.99
35.9
110.25
3.2
535.8
15.5
633.12
18.3
607.87
17.6
-6.671
-0.2
-0.533
-0.02
600.77
17.4
125.04
3.6
452.81
13.1
0.499
907.48
2 939.05
100
1 914.25
65.1
1 024.8
34.9
109.54
3.7
447.16
15.2
565.92
19.3
458.88
15.6
-3.858
-0.1
-1.614
-0.05
453.85
15.4
44.238
1.5
395.29
13.4
0.436
907.48
1 804.73
100
1 221.95
67.7
582.78
32.3
79.106
4.4
364.78
20.2
433.38
24
149.4
8.3
-18.514
-1.03
0.027
0.002
131.13
7.3
27.068
1.5
104.34
5.8
0.115
907.48
3 288.71
100
2 221.7
67.6
1 067.01
32.4
103.11
3.1
604.6
18.4
775.85
23.6
291.15
8.9
25.004
0.8
1.741
0.05
315.13
9.6
58.133
1.8
260.85
7.9
0.287
907.48
3 152.83
100
2 099.85
66.6
1 052.98
33.4
98.533
3.1
452.4
14.3
543.83
17.2
509.15
16.1
-15.482
-0.5
-3.278
-0.1
489.65
15.5
94.578
3
391.6
12.4
0.432
907.48
2 782.5
100
1 902.14
68.4
880.35
31.6
90.741
3.3
456.5
16.4
541.91
19.5
338.44
12.2
-1.611
-0.06
6.684
0.2
343.35
12.3
32.801
1.2
297.37
10.7
0.328
907.48
1 998.51
100
1 386.48
69.4
612.03
30.6
65.717
3.3
396.41
19.8
455.44
22.8
156.59
7.8
-11.382
-0.6
-1.224
-0.06
142.84
7.1
29.962
1.5
114.48
5.7
0.126
907.48
3 163.32
100
2 286.94
72.3
876.38
27.7
81.882
2.6
1 146.25
36.2
1 480.79
46.8
-604.41
-19.1
-13.44
-0.4
0.986
0.03
-616.52
-19.5
106.22
3.4
-726.28
-23
-0.701
1 036.54
2 943.85
100
1 914.99
65.1
1 028.87
34.9
78.98
2.7
434.71
14.8
507.33
17.2
521.54
17.7
2.954
0.1
-1.436
-0.05
522.05
17.7
100.7
3.4
402.95
13.7
0.443
910.27
2 539.64
100
1 616.3
63.6
923.34
36.4
73.468
2.9
453.89
17.9
523.62
20.6
399.72
15.7
3.279
0.1
-0.117
-0.005
403.04
15.9
63.019
2.5
328.04
12.9
0.36
912.37
1 760.3
100
1 227.3
69.7
533
30.3
55.6
3.2
354.2
20.1
402.6
22.9
130.4
7.4
6.9
0.4
-0.3
-0.02
137.4
7.8
22.1
1.3
117.9
6.7
0.13
912.4
3 258.6
100
2 169.7
66.6
1 088.9
33.4
63
1.9
426.7
13.1
485.2
14.9
603.7
18.5
21.6
0.7
-1.8
-0.06
623.6
19.1
114.8
3.5
495.2
15.2
0.54
912.4
2 539.4
100
1 579
62.2
960.4
37.8
58.7
2.3
409.5
16.1
460.3
18.1
500.1
19.7
-40.9
-1.6
—
0
459.2
18.1
90.8
3.6
354.4
14
0.39
912.4
1 791.5
100
1 084.4
60.5
707
39.5
50.5
2.8
296.1
16.5
334.6
18.7
372.5
20.8
89.4
5
-0.2
-0.01
462
25.8
88.3
4.9
359.2
20.1
0.39
912.4
763.4
100
534.6
70
228.8
30
34.9
4.6
270.7
35.5
302.5
39.6
-73.7
-9.7
52.1
6.8
-2
-0.3
-23.7
-3.1
3.1
0.4
-16.5
-2.2
-0.02
912.4
2 374.5
100
1 509
63.6
865.5
36.4
56.4
2.4
367.8
15.5
427
18
438.5
18.5
10.4
0.4
-2.2
-0.09
446.1
18.8
80.2
3.4
357.6
15.1
0.39
912.4
2 169.2
100
1 362.4
62.8
806.8
37.2
49.1
2.3
381.9
17.6
428.2
19.7
378.6
17.5
44.6
2.1
0.8
0.04
423.6
19.5
83.8
3.9
328.9
15.2
0.36
912.4
1 957.5
100
1 229
62.8
728.5
37.2
46.1
2.4
340.1
17.4
360
18.4
368.4
18.8
-13
-0.7
—
0
355.2
18.1
61.9
3.2
284.1
14.5
0.31
902.6
1 184.9
100
788.9
66.6
396
33.4
33.5
2.8
271
22.9
303.9
25.6
92.1
7.8
30.6
2.6
-0.1
-0.008
121.7
10.3
25.8
2.2
106.9
9
0.12
923.4
2 205
100
1 417.1
64.3
787.9
35.7
46.2
2.1
371.3
16.8
406
18.4
381.9
17.3
-9.9
-0.4
1
0.05
370.2
16.8
92.5
4.2
267.3
12.1
0.29
923.4
2 117.9
100
1 330.1
62.8
787.8
37.2
35.3
1.7
351.5
16.6
385.4
18.2
402.5
19
5
0.2
-0.5
-0.02
400.2
18.9
72.3
3.4
322.8
15.2
0.35
923.4
1 744.9
100
1 070.1
61.3
674.8
38.7
—
0
353.7
20.3
344.5
19.7
330.3
18.9
10
0.6
-3.8
-0.2
336.5
19.3
63.6
3.6
265.9
15.2
0.29
923.4
1 243
100
823.2
66.2
419.9
33.8
—
0
299.3
24.1
298.8
24
121.1
9.7
3.6
0.3
-0.1
-0.008
124
10
38.3
3.1
103.1
8.3
0.11
923.4
1 910.5
1 191.7
718.8
—
300.2
300.3
418.6
5.1
-2.4
419.7
86.3
331
0.36
923.4
1 763.5
1 074
689.5
—
321.3
321.3
368.2
3.7
1.8
373.3
88.7
281.5
0.3
923.4
1 533.6
957.6
576
—
288.5
288.3
287.8
4.2
0.1
291.5
70.8
217
0.24
923.4
953.8
654.7
299.1
—
214.2
214.1
85
11
0.8
96.8
31
77.2
0.08
923.4
1 558.7
1 005.2
553.5
—
267.7
274.4
279.1
7.2
4.1
288.2
30.3
255.8
0.29
897.3
1 301.9
827.2
474.7
—
201.6
201.6
273.1
2.5
7.8
282.6
81.4
208.2
0.23
905.3
1 026.3
660.5
365.7
—
171.8
172.4
193.3
-0.7
0.8
193.3
56.7
147.3
0.17
882
643.2
427.9
215.2
—
150.7
150.7
64.6
1.7
0.5
66.7
25
52.6
0.06
882
1 124.7
703.6
421.1
—
184.4
195.8
225.3
1.1
2.5
228.3
51.4
183.3
0.21
882
912.6
560.3
352.3
—
164.2
164.2
188.1
5.4
2.1
195.5
56.6
140.6
0.16
882
718.6
466.5
252.1
—
125.6
126.8
125.2
5.2
1.9
132.3
31.1
99.2
0.11
882
439.9
286.1
153.8
—
108.8
108.7
45.1
4.6
—
49.7
14.8
35.9
0.04
882
828.6
521.8
306.8
—
160.1
163.4
143.4
5.3
—
147.9
18.5
128.8
0.15
882
685.7
425.9
259.7
—
133.9
133.9
125.9
-1.9
1.6
125.5
26.7
102.3
0.12
882
535.2
344.4
190.8
—
103.6
104.6
86.1
5.8
3.3
94.6
18.8
70.9
0.08
882
311.7
205.5
106.1
—
82.4
82.5
23.7
7.7
1.4
32.8
6.4
24.8
0.03
882
635.4
399
236.4
—
120.4
122.2
114.1
6.8
1.3
122.2
20.7
96.9
0.11
882
516.7
326.1
190.6
—
106.5
106.5
84.1
6.7
1.7
92.2
16.8
73.2
0.08
882
394.5
256.4
138.1
—
85.7
85.9
52.2
6.7
1.9
60.8
9.4
50.1
0.06
879.4
236.9
153.7
83.2
—
61
61
22.2
6.5
1.8
30.5
5.5
24.6
0.03
879.4
437.5
278.5
159
—
82.2
84.9
74.1
8.4
1.1
83.6
14.1
68.6
0.08
856