Guosen Statements
00
Guosen 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
4 394.85
100
—
0
—
0
—
0
1 824.73
41.5
2 241.18
51
2 153.68
49
—
0
-0.028
-0.0006
1 818.26
41.4
-91.619
-2.08
1 634.11
37.2
0.17
9 612.43
4 873.82
100
—
0
—
0
—
0
1 714.3
35.2
3 115.67
63.9
1 758.15
36.1
—
0
-16.722
-0.3
1 566.92
32.1
13.29
0.3
1 249.62
25.6
0.13
9 612.43
4 234.59
100
—
0
—
0
—
0
1 867.47
44.1
2 784.76
65.8
1 449.83
34.2
—
0
7.754
0.2
1 402.19
33.1
118.09
2.8
961.24
22.7
0.1
9 612.43
4 043.35
100
—
0
—
0
—
0
2 000.45
49.5
2 111.33
52.2
1 932.02
47.8
—
0
3.579
0.09
1 766.78
43.7
-54.494
-1.3
1 537.99
38
0.16
9 612.43
4 163.53
100
—
0
—
0
—
0
2 065.03
49.6
2 096.77
50.4
2 066.75
49.6
—
0
13.784
0.3
2 119.27
50.9
350.97
8.4
1 441.86
34.6
0.15
9 612.43
2 571.06
100
—
0
—
0
—
0
1 645.39
64
1 811.17
70.4
759.89
29.6
—
0
90.611
3.5
992.87
38.6
-333.13
-13
1 147.97
44.6
0.119
9 612.43
4 997.77
100
—
0
—
0
—
0
2 045.37
40.9
3 183.93
63.7
1 813.84
36.3
—
0
19.43
0.4
1 559.78
31.2
4.7
0.09
1 555.08
31.1
0.162
9 612.43
5 329.9
100
—
0
—
0
—
0
2 103.49
39.5
2 463.77
46.2
2 866.13
53.8
—
0
4.494
0.08
2 840.56
53.3
401.06
7.5
1 718.66
32.2
0.276
6 217.98
2 974.93
100
—
0
—
0
—
0
1 648.77
55.4
2 068.78
69.5
906.15
30.5
—
0
12.545
0.4
828.95
27.9
64.951
2.2
576.75
19.4
0.06
9 612.43
6 822.27
100
—
0
—
0
—
0
2 970.63
43.5
4 217.4
61.8
2 604.88
38.2
—
0
339.46
5
2 754.13
40.4
438.65
6.4
1 993.94
29.2
0.207
9 612.43
6 675.47
100
—
0
—
0
—
0
2 768.49
41.5
3 048.13
45.7
3 627.34
54.3
—
0
-18.344
-0.3
3 719.8
55.7
709.2
10.6
3 331.03
49.9
0.347
9 612.43
6 069.05
100
—
0
—
0
—
0
2 161.87
35.6
2 339.58
38.5
3 729.47
61.5
—
0
1.874
0.03
4 046.04
66.7
940.67
15.5
2 340.3
38.6
0.243
9 612.43
4 231
100
—
0
—
0
—
0
1 689
39.9
2 154
50.9
2 077
49.1
—
0
18
0.4
2 115
50
429
10.1
1 538
36.4
0.16
9 612
4 781
100
—
0
—
0
—
0
2 489
52.1
3 249
68
1 532
32
—
0
-101
-2.1
1 434
30
292
6.1
961
20.1
0.1
9 612
5 957
100
—
0
—
0
—
0
2 006
33.7
2 680
45
3 277
55
—
0
8
0.1
3 289
55.2
760
12.8
2 691
45.2
0.28
9 612
3 916
100
—
0
—
0
—
0
1 949
49.8
2 032
51.9
1 884
48.1
—
0
-104
-2.7
1 787
45.6
265
6.8
1 956
49.9
0.18
11 130
4 106
100
—
0
—
0
—
0
2 050
49.9
2 185
53.2
1 921
46.8
—
0
-93
-2.3
1 833
44.6
408
9.9
1 312
32
0.16
8 200
4 189
100
—
0
—
0
—
0
2 104
50.2
2 686
64.1
1 504
35.9
—
0
-105
-2.5
1 436
34.3
259
6.2
984
23.5
0.12
8 200
3 330
100
—
0
—
0
—
0
1 650
49.5
1 856
55.7
1 474
44.3
—
0
-13
-0.4
1 463
43.9
326
9.8
1 148
34.5
0.14
8 200
2 788
100
—
0
—
0
—
0
1 734
62.2
1 769
63.5
1 019
36.5
—
0
-132
-4.7
887
31.8
174
6.2
656
23.5
0.08
8 200
3 741
100
—
0
—
0
—
0
1 190
31.8
1 315
35.2
2 426
64.8
—
0
17
0.5
2 445
65.4
559
14.9
1 804
48.2
0.22
8 200
3 685
100
—
0
—
0
—
0
1 347
36.6
1 912
51.9
1 773
48.1
—
0
104
2.8
1 886
51.2
392
10.6
1 492
40.5
0.18
8 200
2 274
100
—
0
—
0
—
0
1 125
49.5
1 328
58.4
947
41.6
—
0
4
0.2
954
42
179
7.9
774
34
0.09
8 200
1 722
100
—
0
—
0
—
0
918
53.3
1 171
68
552
32.1
—
0
-21
-1.2
532
30.9
111
6.4
418
24.3
0.05
8 200
2 336
100
—
0
—
0
—
0
1 274
54.5
1 415
60.6
922
39.5
—
0
14
0.6
937
40.1
194
8.3
739
31.6
0.09
8 200
3 172
—
—
—
1 305
1 590
1 582
—
-13
1 575
358
1 215
0.15
8 200
3 306
—
—
—
1 450
1 543
1 764
—
-7
1 761
412
1 347
0.16
8 200
2 833
—
—
—
1 261
1 396
1 437
—
-124
1 312
340
972
0.12
8 200
2 602
—
—
—
1 240
1 274
1 329
—
25
1 354
313
1 041
0.13
8 200
3 071
—
—
—
1 698
1 944
1 127
—
18
1 143
292
851
0.1
8 200
3 527
—
—
—
1 511
1 569
1 958
—
3
1 961
452
1 509
0.18
8 200
3 270
—
—
—
1 513
1 533
1 737
—
57
1 794
440
1 354
0.17
8 200
2 880
—
—
—
1 539
1 673
1 207
—
1
1 209
366
843
0.1
8 200
7 096
—
—
—
2 841
3 254
3 843
—
46
3 889
1 023
2 866
0.35
8 200
4 571
—
—
—
1 846
1 866
2 705
—
13
2 718
657
2 061
0.25
8 200
11 090
—
—
—
3 171
3 454
7 637
—
18
7 654
1 888
5 766
0.7
8 200
6 382
—
—
—
1 905
2 049
4 332
—
1
4 333
1 078
3 255
0.4
8 200
4 601
—
—
—
1 581
1 710
2 891
—
8
2 899
724
2 175
0.31
7 000
2 897
—
—
—
1 229
1 292
1 605
—
-2
1 603
362
1 228
0.18
7 000
1 927
—
—
—
1 066
1 181
745
—
22
768
196
574
0.08
7 000
2 367
—
—
—
1 008
1 100
1 268
—
3
1 271
315
950
0.14
6 786
1 334
—
—
—
816
882
452
—
2
454
128
326
0.05
7 000
1 694
—
—
—
924
940
754
—
-1
753
178
578
0.08
7 000