Sealand Statements
00
Sealand 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
950.48
—
—
—
519.8
885.21
65.277
—
-25.441
11.978
-11.014
2.014
0
5 444.53
1 088.21
100
—
0
—
0
—
0
554.99
51
812.54
74.7
275.67
25.3
—
0
-0.576
-0.05
242.17
22.3
55.546
5.1
163.89
15.1
0.03
5 444.53
988.82
100
—
0
—
0
—
0
545.23
55.1
713.61
72.2
275.21
27.8
—
0
-0.74
-0.07
334.95
33.9
78.302
7.9
226.32
22.9
0.042
5 444.53
814.46
100
—
0
—
0
—
0
700.13
86
897.38
110.2
-82.927
-10.2
—
0
-0.514
-0.06
-28.88
-3.5
-8.693
-1.07
-52.057
-6.4
-0.01
5 444.53
1 118.18
100
—
0
—
0
—
0
527.11
47.1
998.29
89.3
119.89
10.7
—
0
-4.226
-0.4
97.64
8.7
12.073
1.1
59.958
5.4
0.011
5 444.53
1 020.91
100
—
0
—
0
—
0
507.09
49.7
588.88
57.7
432.03
42.3
—
0
-58.87
-5.8
286.81
28.1
53.262
5.2
189.1
18.5
0.035
5 444.53
663.1
100
—
0
—
0
—
0
466.81
70.4
620.58
93.6
42.529
6.4
—
0
-0.528
-0.08
91.756
13.8
13.903
2.1
52.245
7.9
0.01
5 444.53
1 230.02
100
—
0
—
0
—
0
884.74
71.9
1 138.3
92.5
91.717
7.5
—
0
-44.761
-3.6
-26.115
-2.1
-45.826
-3.7
-15.085
-1.2
-0.003
5 444.53
1 302.38
100
—
0
—
0
—
0
653.83
50.2
697.07
53.5
605.31
46.5
—
0
2.388
0.2
477.41
36.7
122.28
9.4
320.07
24.6
0.059
5 444.53
1 568.36
100
—
0
—
0
—
0
595.97
38
1 009.56
64.4
558.8
35.6
—
0
-0.62
-0.04
420.99
26.8
95.62
6.1
285.6
18.2
0.047
6 046.29
1 064.9
100
—
0
—
0
—
0
534.4
50.2
793.9
74.6
271
25.4
—
0
—
0
275.3
25.9
68.5
6.4
174
16.3
0.03
5 444.5
833.7
100
—
0
—
0
—
0
945.9
113.5
1 092.1
131
-258.4
-31
—
0
-2.1
-0.3
-257.4
-30.9
-89.1
-10.7
-193
-23.1
-0.04
5 444.5
1 187.5
100
—
0
—
0
—
0
553.8
46.6
746.6
62.9
440.9
37.1
—
0
-0.8
-0.07
451.2
38
110.5
9.3
313.9
26.4
0.06
5 444.5
1 410.8
100
—
0
—
0
—
0
776.3
55
983.9
69.7
427
30.3
—
0
-0.5
-0.04
434.3
30.8
109.1
7.7
304
21.5
0.06
5 444.5
1 024.9
100
—
0
—
0
—
0
508.1
49.6
610.2
59.5
414.7
40.5
—
0
-4.7
-0.5
413.2
40.3
101.2
9.9
300.5
29.3
0.06
5 444.5
787.1
100
—
0
—
0
—
0
734.8
93.4
907.5
115.3
-120.4
-15.3
—
0
2.4
0.3
-111.4
-14.2
-34
-4.3
-94.7
-12.03
-0.02
4 613.5
892.4
100
—
0
—
0
—
0
547.4
61.3
632.6
70.9
259.8
29.1
—
0
-0.6
-0.07
270.8
30.3
63.4
7.1
193.9
21.7
0.05
4 244.7
893
100
—
0
—
0
—
0
553.4
62
695
77.8
198
22.2
—
0
-0.7
-0.08
200.6
22.5
54.7
6.1
138.2
15.5
0.03
4 613.5
965.6
100
—
0
—
0
—
0
465.6
48.2
609.8
63.2
355.8
36.8
—
0
0.2
0.02
356.8
37
88.7
9.2
250.2
25.9
0.05
4 613.5
628.7
100
—
0
—
0
—
0
541.6
86.1
699.6
111.3
-70.9
-11.3
—
0
-1.4
-0.2
-65.4
-10.4
-15.7
-2.5
-55
-8.7
-0.01
4 613.5
475.8
100
—
0
—
0
—
0
374.6
78.7
449.7
94.5
26.2
5.5
—
0
-4.2
-0.9
46.2
9.7
8.1
1.7
26.1
5.5
0.01
4 613.5
396.2
100
—
0
—
0
—
0
311.9
78.7
437.7
110.5
-41.5
-10.5
—
0
-0.2
-0.05
-38.1
-9.6
-12.5
-3.2
-37.9
-9.6
-0.01
4 664.2
587
100
—
0
—
0
—
0
358.9
61.1
387.3
66
199.7
34
—
0
-0.6
-0.1
199.3
34
50.2
8.6
140
23.9
0.03
4 613.5
375.7
—
—
—
528.8
625.2
-249.5
—
-43.1
-227.6
-56.6
-185.5
-0.04
4 613.5
780.2
—
—
—
472.4
496.7
283.5
—
11.2
294.7
69.4
203.4
0.04
4 613.5
701
—
—
—
433
505.3
195.7
—
-0.3
196
47.8
138.4
0.03
4 613.5
737
—
—
—
414.7
462.4
274.7
—
—
306.9
78.3
219.5
0.05
4 613.5
973.2
—
—
—
850.9
921.2
52.1
—
23.4
75.8
26.5
36.8
0.01
4 613.5
1 170.6
—
—
—
553.4
576
594.6
—
1.6
596.2
154.2
435.4
0.09
4 613.5
769.7
—
—
—
415.5
467.9
301.8
—
1.4
302.6
71.7
213.1
0.05
4 613.5
924.1
—
—
—
458.9
473.4
450.7
—
0.7
451.4
107.8
330.3
0.07
4 623.3
1 368.8
—
—
—
808
859.5
509.3
—
8.6
514.6
126.3
382.6
0.08
4 616.1
1 070.6
—
—
—
625.7
650.6
420
—
6.9
426.9
103.4
308.8
0.07
4 234
1 507
—
—
—
570.7
565.7
941.3
—
3.5
942.7
236.9
685.4
0.18
3 800.7
1 012.7
—
—
—
440.9
446.6
566.1
—
-2
564.1
140.8
416.1
0.11
3 800.7
872.3
—
—
—
556.4
556.7
315.6
—
4.2
319
87.2
224.6
0.06
3 800.7
692.6
—
—
—
402.7
403.1
289.5
—
16.9
306.4
75.9
220.7
0.06
3 800.7
521.8
—
—
—
350.5
350.9
170.9
—
1.9
172.4
43.6
124.5
0.03
3 800.7
458.3
—
—
—
300.8
302.2
156
—
9.9
165.9
41.7
120.2
0.03
3 800.7
424.5
—
—
—
377.4
380.1
44.4
—
10.1
53.9
25.4
22.5
0.01
3 405.5
496.5
—
—
—
346
346.3
150.2
—
0.3
150.5
37.4
104.8
0.03
3 800.7
459.9
—
—
—
332.5
332.8
127
—
1.4
128.2
33
86
0.03
3 260.3
437.9
—
—
—
297.5
297.8
140.1
—
1.5
141.6
35.7
95.4
0.03
3 260.3
428.2
63
365.2
—
383.4
393.9
-28.7
—
26.5
-0.8
11.4
-20.9
-0.01
3 260.3