Sundiro Statements
00
Sundiro 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
179.79
128.29
51.504
—
48.359
47.687
3.817
-17.986
-1.8
-15.968
13.487
-37.03
-0.045
814.06
334.39
226.04
108.35
0.828
64.075
64.772
43.577
-6.608
-1.938
35.031
11.599
-4.64
-0.006
814.06
304.72
100
211.37
69.4
93.355
30.6
—
0
49.587
16.3
49.345
16.2
44.01
14.4
-23.09
-7.6
0.948
0.3
21.867
7.2
16.564
5.4
-19.624
-6.4
-0.024
814.06
265.05
100
240.52
90.7
24.527
9.3
5.263
2
76.381
28.8
100.93
38.1
-76.399
-28.8
-51.375
-19.4
-0.19
-0.07
-128.2
-48.4
-3.029
-1.1
-113.58
-42.9
-0.14
814.06
304.79
100
204.09
67
100.7
33
—
0
50.148
16.5
49.984
16.4
50.719
16.6
1.645
0.5
-2.191
-0.7
50.173
16.5
20.349
6.7
-0.234
-0.08
0
814.06
389.77
100
208.66
53.5
181.11
46.5
—
0
48.775
12.5
48.586
12.5
132.52
34
-9.114
-2.3
-8.258
-2.1
115.04
29.5
2.201
0.6
40.906
10.5
0.05
814.06
357.21
100
193.88
54.3
163.32
45.7
—
0
48.958
13.7
48.715
13.6
114.61
32.1
-15.725
-4.4
-1.91
-0.5
97.012
27.2
0.122
0.03
35.231
9.9
0.043
814.06
376.57
100
242.36
64.4
134.21
35.6
—
0
88.286
23.4
103.66
27.5
30.544
8.1
-29.124
-7.7
-62.285
-16.5
-76.603
-20.3
-5.281
-1.4
-81.585
-21.7
-0.1
814.06
396.68
100
265.72
67
130.96
33
—
0
61.002
15.4
61.696
15.6
69.268
17.5
-21.343
-5.4
-14.215
-3.6
38.335
9.7
10.083
2.5
-4.672
-1.2
-0.006
814.06
283.69
100
199.19
70.2
84.5
29.8
—
0
57.491
20.3
60.749
21.4
23.751
8.4
-21.968
-7.7
-5.035
-1.8
-3.19
-1.1
-0.024
-0.008
-27.642
-9.7
-0.034
814.06
130.5
100
143.4
109.9
-12.9
-9.9
—
0
37.2
28.5
20.2
15.5
-33.1
-25.4
-12.4
-9.5
0.1
0.08
-45.3
-34.7
—
0
-33.6
-25.7
-0.04
814.1
171.3
100
163.5
95.4
7.9
4.6
—
0
92.7
54.1
146.3
85.4
-138.5
-80.9
-22.8
-13.3
-127.5
-74.4
-288.8
-168.6
20.9
12.2
-242.1
-141.3
-0.3
814.1
245.1
100
188.9
77.1
56.1
22.9
—
0
56.5
23.1
53.6
21.9
2.5
1
-55.9
-22.8
39
15.9
-15.9
-6.5
2.7
1.1
-40.8
-16.6
-0.05
814.1
342.7
100
220.8
64.4
122
35.6
—
0
75.5
22
77.2
22.5
44.7
13
-30.7
-9
-4.4
-1.3
9.7
2.8
1.1
0.3
-14.3
-4.2
-0.02
814.1
229.9
100
187.6
81.6
42.4
18.4
—
0
47.2
20.5
47.6
20.7
-5.2
-2.3
-22.7
-9.9
-3.5
-1.5
-31.4
-13.7
1.7
0.7
-35.3
-15.4
-0.04
814.1
363.6
100
299
82.2
64.5
17.7
—
0
123.2
33.9
279.7
76.9
-215.1
-59.2
-198.7
-54.6
-128.2
-35.3
-541.6
-149
15.3
4.2
-525.2
-144.4
-0.65
814.1
401.8
100
304.6
75.8
97.1
24.2
—
0
72.4
18
62.9
15.7
34.3
8.5
-12.7
-3.2
0.2
0.05
21.8
5.4
2
0.5
-3.9
-1
—
814.1
351.9
100
304.9
86.6
47.1
13.4
—
0
70.4
20
68.6
19.5
-21.6
-6.1
-31.6
-9
1.6
0.5
-51.9
-14.7
1.9
0.5
-52.7
-15
-0.06
814.1
321.9
100
259.3
80.6
62.6
19.4
—
0
66.2
20.6
67.5
21
-5
-1.6
-19.4
-6.03
1.4
0.4
-22.9
-7.1
1.9
0.6
-31.4
-9.8
-0.04
814.1
238.3
100
132.8
55.7
105.4
44.2
—
0
91.6
38.4
911.5
382.5
-806.1
-338.3
-220.4
-92.5
2.8
1.2
-1 024.7
-430.004
18
7.6
-861.5
-361.5
-1.06
814.1
426.9
100
369.5
86.6
57.4
13.4
—
0
72.6
17
111.5
26.1
-54.1
-12.7
-11.7
-2.7
1.8
0.4
-63.9
-15
1.2
0.3
-49.8
-11.7
-0.06
814.1
504.2
100
392.5
77.8
111.7
22.2
—
0
80.7
16
75.7
15
35.9
7.1
-11.7
-2.3
3.5
0.7
27.7
5.5
2.2
0.4
14.8
2.9
0.02
814.1
419.2
100
333.6
79.6
85.6
20.4
—
0
72.4
17.3
77.3
18.4
8.3
2
25.2
6
-0.2
-0.05
33.2
7.9
13.2
3.1
18.2
4.3
0.02
814.1
633.1
524.4
108.7
—
130.4
137.6
-28.9
-31.6
63.9
3.4
36.1
-44.3
-0.05
814.1
506.8
369.2
137.7
—
69.4
65.9
71.8
-19.3
1.6
52.5
3.9
17.3
0.02
814.1
334.4
256.8
77.6
—
52.7
54
23.6
17.1
—
40.7
4.9
26.5
0.03
814.1
128.8
133.4
-4.6
—
61.5
66.2
-70.9
88
0.2
18.3
25.3
22
0.03
814.1
288.2
237.1
51.1
—
92.9
108.9
-57.8
4.6
2.7
-80.6
-15.5
-31.8
-0.04
814.1
199.1
150.5
48.5
—
52.5
52.5
-4
41.1
-16.8
21.5
3.7
28.2
0.03
814.1
201.1
164.3
36.9
—
46
44.2
-7.3
6.7
0.9
28.6
2.1
17
0.02
814.1
182
119.9
62.1
—
49.4
48
14
13.6
0.2
28.5
7.3
19.5
0.02
814.1
257.3
206.3
50.9
—
67.6
77.1
-26.2
-21.1
-4.2
-51.4
2.7
-28.1
-0.03
814.1
252.2
180.3
71.9
—
60.9
60.9
11
33.6
0.9
45.5
8.4
34.7
0.04
813.6
251.7
177.4
74.3
—
65.2
65.2
9.1
27.9
-0.6
36.4
9.2
23.9
0.03
814.1
155.8
108.3
47.5
—
50
49.9
-2.4
33.5
0.2
31.3
6.3
26.3
0.03
814.1
284.7
202.8
81.9
—
72.7
78.1
3.8
-18.7
-0.2
-15.1
-0.2
-16.1
-0.02
813.7
238.2
162.2
76
—
59.3
59.2
16.8
38.7
0.5
56
10
41.1
0.05
770.3
244.2
164.8
79.4
—
54.3
54.8
24.6
18.7
0.7
44
11
25.5
0.03
749.1
184.9
115.8
69.1
—
57.2
57.1
11.9
25.4
3.4
40.7
8.3
25.7
0.03
736.1
312.6
162.2
150.4
—
115.1
119.7
30.6
21.2
2.1
53.9
11.9
20.1
0.03
736.1
289.9
172.9
117
—
66.2
66.2
50.9
24.8
-0.4
75.3
16.5
40.5
0.06
736.1
233.6
152
81.6
—
46.3
46.7
34.9
12.8
-1.2
46.5
12.3
23.7
0.03
736.1
194
133.1
60.9
—
43
43
17.9
14.4
—
32.3
6.6
20.4
0.03
736.1
254.4
159.9
94.4
—
91.4
90.6
3.8
-8.8
-1
-6
19.9
-29.1
-0.04
736.1