Beijing Shunxin Statements
00
Beijing Shunxin 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
2 596.01
100
2 183.36
84.1
412.65
15.9
8.053
0.3
539.36
20.8
544.71
21
-132.06
-5.09
-34.349
-1.3
-0.114
-0.004
-166.52
-6.4
44.638
1.7
-211.31
-8.1
-0.285
741.77
2 123.53
100
1 918.53
90.3
205.01
9.7
8.284
0.4
396.89
18.7
416.77
19.6
-211.76
-10
-40.328
-1.9
-0.104
-0.005
-253.44
-11.9
156.51
7.4
-408.84
-19.3
-0.551
741.77
4 087.77
100
2 946.81
72.1
1 140.96
27.9
7.686
0.2
583.35
14.3
591.04
14.5
549.93
13.5
-50.217
-1.2
-0.002
-0.00005
499.71
12.2
173.92
4.3
327.87
8
0.442
741.77
2 571.9
100
2 663.17
103.5
-91.269
-3.5
8.392
0.3
481.37
18.7
489.77
19
-581.03
-22.6
-32.061
-1.2
-0.639
-0.02
-620.27
-24.1
80.005
3.1
-700.83
-27.2
-0.945
741.77
2 587.48
100
1 997.28
77.2
590.2
22.8
8.54
0.3
528.86
20.4
533.93
20.6
56.277
2.2
-24.269
-0.9
0.011
0.0004
32.019
1.2
49.027
1.9
-12.383
-0.5
-0.017
741.77
2 611.9
100
2 260.71
86.6
351.19
13.4
8.174
0.3
289.46
11.1
297.63
11.4
53.558
2.1
-52.219
-2
-2.507
-0.1
-4.888
-0.2
68.949
2.6
-64.306
-2.5
-0.087
741.77
3 907.06
100
3 047.03
78
860.03
22
8.387
0.2
585.43
15
593.82
15.2
266.21
6.8
-50.127
-1.3
-0.224
-0.006
215.86
5.5
113.88
2.9
104.28
2.7
0.141
741.77
3 258.39
100
2 741.54
84.1
516.85
15.9
10.029
0.3
400.72
12.3
481.22
14.8
35.623
1.1
-48.712
-1.5
-1.167
-0.04
-14.058
-0.4
257.87
7.9
-269.55
-8.3
-0.363
741.77
2 419.67
100
2 032.26
84
387.41
16
8.961
0.4
452.23
18.7
461.2
19.1
-73.785
-3.05
-27.225
-1.1
-0.04
-0.002
-101.12
-4.2
5.047
0.2
-103.84
-4.3
-0.14
741.77
3 705.77
100
3 067.07
82.8
638.7
17.2
7.367
0.2
408.64
11
414.41
11.2
224.29
6.1
-47.418
-1.3
-0.35
-0.009
176.49
4.8
73.046
2
102.49
2.8
0.138
741.77
5 485.5
100
4 469.5
81.5
1 016.1
18.5
6.6
0.1
469.8
8.6
478
8.7
538.1
9.8
-37.6
-0.7
—
0
500.4
9.1
120.4
2.2
373.2
6.8
0.5
741.8
3 091.9
100
2 656.9
85.9
435
14.1
4.4
0.1
199.3
6.4
350.2
11.3
84.9
2.7
-49.3
-1.6
-0.4
-0.01
35.2
1.1
54.5
1.8
-13.5
-0.4
-0.02
741.8
2 899.2
100
2 433.2
83.9
465.9
16.1
3.4
0.1
535.4
18.5
533
18.4
-67
-2.3
-34.9
-1.2
-1.4
-0.05
-103.3
-3.6
7.1
0.2
-115
-4
-0.15
741.8
3 995.9
100
3 145.9
78.7
850
21.3
3.8
0.1
479.3
12
481.5
12
368.5
9.2
-80.6
-2.02
-0.1
-0.003
287.8
7.2
87.3
2.2
195.5
4.9
0.26
741.8
5 524.4
100
4 383.1
79.3
1 141.4
20.7
3.9
0.07
565.7
10.2
571.2
10.3
570.1
10.3
-76.3
-1.4
-12.3
-0.2
481.5
8.7
125.8
2.3
353
6.4
0.48
741.8
3 838.2
100
2 832
73.8
1 006.2
26.2
6.1
0.2
648.2
16.9
744.3
19.4
261.9
6.8
-13.4
-0.3
-0.5
-0.01
247.9
6.5
100.9
2.6
144.5
3.8
0.19
741.8
2 645.9
100
2 219.4
83.9
426.5
16.1
5.2
0.2
371.1
14
378
14.3
48.5
1.8
-23.9
-0.9
-0.1
-0.004
24.1
0.9
4.7
0.2
16.7
0.6
0.02
741.8
3 650.8
100
2 731.2
74.8
919.6
25.2
3.1
0.08
570.6
15.6
573.2
15.7
346.4
9.5
-42.7
-1.2
0.1
0.003
303.4
8.3
80.2
2.2
219.4
6
0.3
741.8
4 765.2
100
3 434
72.1
1 331.1
27.9
3.8
0.08
680.6
14.3
687
14.4
644.2
13.5
-33.8
-0.7
-0.6
-0.01
609.3
12.8
180.6
3.8
428.6
9
0.58
741.8
2 871
100
2 038
71
833
29
14.3
0.5
396
13.8
449.5
15.7
383.5
13.4
-25.5
-0.9
-0.6
-0.02
328.7
11.4
120.8
4.2
207.9
7.2
0.28
741.8
1 970.8
100
1 603.8
81.4
367.1
18.6
—
0
227.4
11.5
226
11.5
141.1
7.2
-29.8
-1.5
0.3
0.02
80.6
4.1
38.9
2
55
2.8
0.07
741.8
3 259.9
100
2 399.1
73.6
860.8
26.4
—
0
659.9
20.2
660.3
20.3
200.5
6.2
-46.4
-1.4
—
0
154.1
4.7
40.6
1.2
115.5
3.5
0.16
741.8
3 972.7
100
2 809.1
70.7
1 163.6
29.3
—
0
621.3
15.6
623.9
15.7
539.7
13.6
-40.9
-1.03
-2.1
-0.05
496
12.5
131.1
3.3
365.8
9.2
0.49
741.8
2 885
2 377.6
507.4
—
275.7
307.6
199.8
52.2
1.4
251.9
87.2
166.2
0.22
741.8
2 300.7
1 829.3
471.3
—
415.9
414.7
56.6
-16
-0.1
40.4
12.3
27.6
0.04
741.8
2 704.8
2 077.3
627.5
—
472.9
472.7
154.8
-55.7
-0.1
98.5
38.9
56.6
0.08
741.8
3 843.3
2 761.9
1 081.4
—
785.6
790.6
290.8
-43.5
-0.1
246.2
56.3
188
0.25
741.8
2 417.7
1 987.2
430.5
—
409.2
401.4
29.1
137.7
3.8
166.6
2
165.8
0.22
741.8
2 511.9
2 025.5
486.3
—
376.8
376.2
110.2
-68.6
0.1
41.4
20.2
16.1
0.02
741.8
2 634
2 032.6
601.4
—
437.7
442.6
158.8
-61.4
-0.2
97.2
36.4
55.4
0.07
741.8
3 633.7
2 563.4
1 070.3
—
755.5
750.1
320.2
-77.7
—
239.3
61.3
175.3
0.24
741.8
2 106
1 573.6
532.4
—
355.1
358.7
173.7
-50.6
10.8
128.8
38.1
88.3
0.12
741.8
1 786.9
1 359.7
427.3
—
326.8
323.8
103.5
-39.5
1.1
64.5
21.1
40.6
0.05
741.8
2 510.2
1 989.9
520.3
—
384.6
387.7
132.5
-32.7
1.8
99.8
43.5
55.4
0.07
741.8
3 234.4
2 200.5
1 033.9
—
717.9
719.3
314.6
-44.1
-2.9
267
74.1
192
0.26
741.8
2 338.6
1 939
399.6
—
251
255.2
144.4
-31.2
-0.8
111.3
34.4
77
0.1
741.8
1 340.5
975
365.5
—
252.6
252.4
113.1
-44.4
-0.1
68.3
31.2
36.2
0.05
741.7
2 595.1
2 058.2
536.9
—
381.5
381.7
155.2
-47.3
-0.1
107.6
40.6
65.4
0.11
570.1
3 206.5
2 334
872.4
—
585.4
586.7
285.8
-37.5
-0.1
247.9
64.2
180.8
0.32
570.1
2 511.8
2 114.7
397.1
—
297.5
295.6
101.5
-37.2
-1.1
63.1
22.7
38.7
0.07
570.1
1 772.5
1 373.3
399.2
—
318.8
323.2
76
-40.6
-1.4
34
19.3
13.8
0.02
570.1
2 188.1
1 742.3
445.9
—
345.4
346.3
99.6
-36.2
-0.4
63
19.4
41.6
0.07
576.4
2 599.9
1 869.5
730.4
—
557.2
558.3
172.1
-31.9
-0.3
139.9
33.9
103.5
0.18
570.1
1 949.3
1 522.7
426.6
—
360.7
362.4
64.2
-40.6
0.2
23.8
9.5
15.2
0.03
570.1