Shanxi Blue Statements
00
Data from Shanxi Blue`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
31 Mar, 2023
Next reporting period:
29 Jun, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Shanxi Blue 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
571.23
-13.8 %
100
336.56
58.9
234.67
-31 %
41.1
22.413
3.9
33.737
5.9
-71.318
-133.6 %
-12.5
305.99
139.7 %
53.6
-26.31
-4.6
0.088
0.02
279.77
122.8 %
49
46.925
8.2
236.38
127.3 %
41.4
0.244
967.5
662.58
-6.8 %
100
322.58
48.7
339.99
67.6 %
51.3
29.133
4.4
251.65
38
212.35
621.9 %
32
127.65
-26.4 %
19.3
-0.398
-0.06
-1.705
-0.3
125.54
-18.2 %
18.9
20.157
3
103.97
11.4 %
15.7
0.107
967.5
710.77
16.7 %
100
507.94
71.5
202.83
18.8 %
28.5
16.72
2.4
45.2
6.4
29.414
-38.1 %
4.1
173.41
40.7 %
24.4
-20.201
-2.8
0.293
0.04
153.5
54.2 %
21.6
45.378
6.4
93.307
-0.7 %
13.1
0.096
967.5
609.02
17.3 %
100
438.22
72
170.8
-13.2 %
28
26.606
4.4
34.074
5.6
47.529
134.1 %
7.8
123.27
-63.3 %
20.2
-22.992
-3.8
-0.712
-0.1
99.566
-68 %
16.3
22.907
3.8
93.956
-65.5 %
15.4
0.097
967.5
519.41
-11.1 %
100
322.66
62.1
196.75
-13 %
37.9
14.876
2.9
21.781
4.2
-139.58
-432.5 %
-26.9
336.33
82.5 %
64.8
-24.663
-4.7
-1.005
-0.2
310.66
95.6 %
59.8
51.694
10
272.08
263.5 %
52.4
0.28
971.71
584.05
14.3 %
100
357.79
61.3
226.26
34.9 %
38.7
39.246
6.7
71.735
12.3
41.984
-43.9 %
7.2
184.28
98.4 %
31.6
-24.329
-4.2
-1.16
-0.2
158.79
122.8 %
27.2
56.691
9.7
74.846
22.7 %
12.8
0.082
911.76
511.01
13.7 %
100
343.25
67.2
167.76
47.7 %
32.8
39.381
7.7
36.661
7.2
74.89
109.9 %
14.7
92.866
19.2 %
18.2
-21.702
-4.2
0.115
0.02
71.279
27.7 %
13.9
15.601
3.1
61.009
-10.1 %
11.9
0.063
967.5
449.49
3.8 %
100
335.92
74.7
113.58
-30.2 %
25.3
2.962
0.7
49.828
11.1
35.675
39.4 %
7.9
77.901
-43.2 %
17.3
-21.934
-4.9
-0.163
-0.04
55.804
-50.9 %
12.4
15.752
3.5
67.893
-33 %
15.1
0.07
967.5
433.1
0.9 %
100
270.3
62.4
162.8
-2 %
37.6
1
0.2
29.1
6.7
25.6
-89.3 %
5.9
137.2
287.2 %
31.7
-23.4
-5.4
-0.1
-0.02
113.7
214.4 %
26.3
23.5
5.4
101.4
197.2 %
23.4
0.1
967.5
429.3
41.4 %
100
263.2
61.3
166.1
441 %
38.7
49.6
11.6
87.3
20.3
239.4
1275.9 %
55.8
-73.3
-647 %
-17.07
-23.5
-5.5
-2.6
-0.6
-99.4
-425.9 %
-23.2
5.3
1.2
-104.3
-571.9 %
-24.3
-0.11
967.5
303.5
-9.7 %
100
272.8
89.9
30.7
-10 %
10.1
4.7
1.5
40.5
13.3
17.4
116.4 %
5.7
13.4
-90.4 %
4.4
-19.9
-6.6
37.1
12.2
30.5
-72.9 %
10
5.2
1.7
22.1
-79.4 %
7.3
0.02
967.5
336.2
-9.6 %
100
302.2
89.9
34.1
-76 %
10.1
6.2
1.8
39.1
11.6
-106.1
-4922.7 %
-31.6
140.1
0.3 %
41.7
-28
-8.3
0.6
0.2
112.7
-1.1 %
33.5
27.3
8.1
107.5
8 %
32
0.11
967.5
372
-11.8 %
100
230.1
61.9
141.9
-10 %
38.1
1.4
0.4
20.6
5.5
2.2
-97 %
0.6
139.7
63.4 %
37.6
-25.2
-6.8
-0.5
-0.1
114
127.1 %
30.6
21.7
5.8
99.5
94.7 %
26.7
0.1
967.5
421.7
-12 %
100
264
62.6
157.7
-26.7 %
37.4
28
6.6
84.5
20
72.2
387.6 %
17.1
85.5
-64.4 %
20.3
-34.7
-8.2
-0.7
-0.2
50.2
-76 %
11.9
18.1
4.3
51.1
-70.4 %
12.1
0.05
967.5
479.3
-17.2 %
100
264.2
55.1
215.1
-15.1 %
44.9
15.9
3.3
39.7
8.3
-25.1
28.5 %
-5.2
240.1
-16.7 %
50.1
-31.2
-6.5
0.4
0.08
209.3
-17.9 %
43.7
35
7.3
172.8
-16.8 %
36.1
0.18
967.5
579.2
42.4 %
100
325.9
56.3
253.3
88.3 %
43.7
6.1
1.1
35.6
6.1
-35.1
15.8 %
-6.06
288.4
63.6 %
49.8
-33.3
-5.7
-0.2
-0.03
254.9
75.9 %
44
42.7
7.4
207.8
65.3 %
35.9
0.21
967.5
406.7
-55.6 %
100
272.2
66.9
134.5
-57.3 %
33.1
0.8
0.2
27.6
6.8
-41.7
-226 %
-10.3
176.3
-37.5 %
43.3
-31.3
-7.7
—
0
144.9
-41 %
35.6
26.5
6.5
125.7
-37.3 %
30.9
0.13
967.5
915.5
120.7 %
100
600.5
65.6
315
117.4 %
34.4
37.7
4.1
80.6
8.8
33.1
148.2 %
3.6
281.9
32 %
30.8
-33.8
-3.7
-2.9
-0.3
245.6
37.2 %
26.8
49.7
5.4
200.5
34.7 %
21.9
0.21
967.5
414.8
-36.9 %
100
269.9
65.1
144.9
-48.1 %
34.9
5.1
1.2
37.2
9
-68.7
-316.4 %
-16.6
213.6
-27.8 %
51.5
-33.7
-8.1
-0.9
-0.2
179
-30.9 %
43.2
32.7
7.9
148.9
-32.3 %
35.9
0.15
967.5
657
89.9 %
100
377.7
57.5
279.4
110.7 %
42.5
—
0
41.9
6.4
-16.5
53 %
-2.5
295.9
76.4 %
45
-36.8
-5.6
0.1
0.02
259.2
93.9 %
39.5
40.8
6.2
219.8
100.9 %
33.5
0.23
967.5
346
-54.3 %
100
213.4
61.7
132.6
-38.2 %
38.3
—
0
25.2
7.3
-35.1
13.3 %
-10.1
167.7
-34.3 %
48.5
-33.9
-9.8
-0.1
-0.03
133.7
-37.3 %
38.6
27
7.8
109.4
-36.5 %
31.6
0.11
967.5
756.4
120.4 %
541.8
214.6
84.8 %
59.5
56.1
-40.5
-255.3 %
255.1
100.1 %
-38.5
-5.7
213.1
141.3 %
38
172.4
156.2 %
0.19
923.4
343.2
-22.2 %
227.1
116.1
-33.1 %
—
49.2
-11.4
91.4 %
127.5
-58.3 %
-41.5
0.7
88.3
-56.9 %
28.6
67.3
-61.5 %
0.07
967.5
441.3
21.6 %
267.7
173.6
47.5 %
—
8.7
-132.5
-384.9 %
306.1
329.3 %
-41.4
-60.1
204.7
125.2 %
36.3
174.9
133.8 %
0.18
967.5
362.8
2.7 %
245.1
117.7
2.4 %
—
46.5
46.5
-67.5 %
71.3
354.6 %
-42.2
61.8
90.9
-59.4 %
18.7
74.8
-64 %
0.08
967.5
353.1
15.1 %
238.1
114.9
100.5 %
—
128.7
143
278.3 %
-28
-243.6 %
-33
287.4
224.1
166.8 %
16.6
208
207.7 %
0.13
1 565.2
306.8
-10.1 %
249.6
57.3
-7.3 %
—
48.8
37.8
-58.2 %
19.5
168.2 %
-37.5
104.1
84
-24.7 %
18.9
67.6
-29.7 %
0.13
513.7
341.2
36.5 %
279.3
61.8
-0.2 %
—
78.9
90.5
142.6 %
-28.6
-216.3 %
-50.6
190.7
111.6
520 %
17.3
96.1
650.8 %
0.19
513.7
249.9
150.2 %
188
61.9
-93.6 %
—
37.3
37.3
142.3 %
24.6
-97.7 %
-34.6
28
18
-98.9 %
5.2
12.8
-99 %
0.02
776.6
99.9
-80.4 %
-864.4
964.3
452.8 %
—
-12.5
-88.2
-195.2 %
1 052.5
387.7 %
163.7
417.7
1 632
430.2 %
59.1
1 319.8
454.4 %
5.02
262.9
508.7
5.3 %
781.9
-273.3
-36.7 %
—
93.3
92.6
-48.8 %
-365.8
4 %
-127.5
-0.2
-494.3
16 %
0.5
-372.4
19.9 %
-0.72
513.7
483.1
9.5 %
683
-199.9
-207.1 %
—
84.5
181
86.2 %
-380.9
-134.5 %
-167.9
-39.5
-588.3
-100.8 %
-2.1
-464.8
-112.9 %
-0.9
513.7
441.3
2.4 %
506.4
-65.1
64.9 %
—
97.2
97.2
-64.1 %
-162.4
64.4 %
-128.9
-1.7
-293
46.6 %
2.7
-218.3
53.6 %
-0.42
513.7
431
5.3 %
616.7
-185.6
-295.7 %
—
139.6
270.6
134.5 %
-456.3
-181.3 %
-88.7
-0.3
-549
-121.3 %
-38.2
-470
-120.2 %
-0.91
513.7
409.5
-9.8 %
456.4
-46.9
15.9 %
—
115.4
115.4
-24.8 %
-162.2
22.4 %
-82.6
-3.3
-248.1
11.8 %
0.5
-213.4
12.5 %
-0.42
513.7
454.2
5.9 %
509.9
-55.8
-173.1 %
—
126.4
153.4
64.6 %
-209.1
-1144.6 %
-67.7
-4.5
-281.4
-274.7 %
3.3
-244
-261.5 %
-0.48
513.7
428.8
-25.6 %
352.5
76.3
206.1 %
—
93.1
93.2
-80.6 %
-16.8
97 %
-53.7
-4.6
-75.1
-122.8 %
6.2
-67.5
-119 %
-0.13
513.7
576.1
30.2 %
648.1
-71.9
-717 %
—
352.8
481.5
531.1 %
-553.4
-551.1 %
-43.8
927.4
330.1
352.4 %
24.4
354.9
369.1 %
0.69
513.7
442.4
-12.6 %
451.2
-8.8
-108.7 %
—
76.2
76.3
-41.6 %
-85
-188.1 %
-45.9
0.1
-130.8
-62.7 %
1.5
-131.9
-37.7 %
-0.26
513.7
506.3
-9.7 %
405.2
101.1
-25.9 %
—
122.6
130.6
-18 %
-29.5
-29.4 %
-46.7
-4.2
-80.4
-25.2 %
12.9
-95.8
-17.1 %
-0.19
513.7
560.8
-17.8 %
424.3
136.5
12.8 %
—
159.3
159.3
-26 %
-22.8
75.8 %
-35.9
-5.5
-64.2
30.7 %
11.9
-81.8
33.8 %
-0.16
513.7
682
—
561
121
—
—
206
215.3
—
-94.4
—
-30.3
32
-92.7
—
26.2
-123.5
—
-0.24
513.7