Anhui Sunhere Statements
30
Anhui Sunhere 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
187.41
100
131.98
70.4
55.432
29.6
8.444
4.5
13.622
7.3
20.062
10.7
35.37
18.9
3.816
2
0.201
0.1
39.37
21
4.564
2.4
35.202
18.8
0.15
234.34
205.23
100
142.85
69.6
62.38
30.4
9.639
4.7
13.723
6.7
20.493
10
41.887
20.4
3.093
1.5
0.111
0.05
45.09
22
5.204
2.5
38.941
19
0.17
229.71
247.71
100
168.43
68
79.286
32
12.592
5.1
12.967
5.2
24.566
9.9
54.72
22.1
2.811
1.1
0.144
0.06
57.678
23.3
6.681
2.7
49.388
19.9
0.21
235.18
179.34
100
125.65
70.1
53.683
29.9
10.349
5.8
15.635
8.7
20.729
11.6
32.954
18.4
-1.806
-1.007
0.164
0.09
31.094
17.3
-6.379
-3.6
36.081
20.1
0.161
224.79
165.22
100
120.85
73.1
44.362
26.9
6.987
4.2
12.66
7.7
16.024
9.7
28.339
17.2
3.167
1.9
-0.047
-0.03
31.447
19
3.578
2.2
28.469
17.2
0.12
236.28
168.57
100
119.02
70.6
49.552
29.4
8.128
4.8
10.795
6.4
17.666
10.5
31.886
18.9
3.871
2.3
-0.094
-0.06
35.663
21.2
3.578
2.1
32.32
19.2
0.136
238.04
191.4
100
136.23
71.2
55.173
28.8
8.961
4.7
12.516
6.5
19.171
10
36.003
18.8
2.141
1.1
0.103
0.05
38.2
20
4.694
2.5
33.839
17.7
0.144
234.52
170.47
100
122.36
71.8
48.106
28.2
10.42
6.1
16.634
9.8
26.241
15.4
21.865
12.8
2.006
1.2
-2.861
-1.7
14.866
8.7
0.19
0.1
16.712
9.8
0.069
241.02
140.71
100
105.67
75.1
35.042
24.9
5.175
3.7
12.682
9
15.059
10.7
19.983
14.2
1.7
1.2
-0.029
-0.02
21.59
15.3
2.787
2
19.277
13.7
0.084
228.2
133.07
100
94.258
70.8
38.811
29.2
5.229
3.9
11.031
8.3
15.565
11.7
23.246
17.5
1.538
1.2
-0.359
-0.3
24.412
18.3
3.101
2.3
22.151
16.6
0.094
234.61
172.5
100
122.2
70.8
50.3
29.2
6
3.5
12.1
7
16.3
9.4
34
19.7
1.6
0.9
0.2
0.1
35.8
20.8
5.1
3
31.1
18
0.17
183
152.3
100
107
70.3
45.3
29.7
5.1
3.3
14.4
9.5
16.1
10.6
29.2
19.2
0.5
0.3
-1.4
-0.9
27.8
18.3
2.9
1.9
25.6
16.8
0.15
172.5
121.2
100
88.1
72.7
33.1
27.3
4.4
3.6
9.6
7.9
12.4
10.2
20.7
17.1
0.2
0.2
-0.1
-0.08
20.7
17.1
2.8
2.3
18.3
15.1
0.1
178.8
132.6
100
93.7
70.7
38.9
29.3
4.7
3.5
7
5.3
9.4
7.1
29.5
22.2
1
0.8
0.1
0.08
30.5
23
4.1
3.1
26.2
19.8
0.15
175.2
125.1
100
83.2
66.5
41.9
33.5
4
3.2
12.4
9.9
14.6
11.7
27.3
21.8
1.1
0.9
-0.3
-0.2
28.1
22.5
3.8
3
23.9
19.1
0.13
182.4
135.3
100
87.5
64.7
47.8
35.3
3.6
2.7
19.1
14.1
20.4
15.1
27.4
20.3
0.6
0.4
-0.9
-0.7
27
20
3.4
2.5
22.1
16.3
0.12
178.2
106.1
100
68.3
64.4
37.8
35.6
4.2
4
13.9
13.1
12
11.3
25.8
24.3
1.1
1
-0.1
-0.09
26.8
25.3
3.4
3.2
21.2
20
0.12
180.3
107.4
100
66.7
62.1
40.6
37.8
5.1
4.7
14.7
13.7
17.2
16
23.5
21.9
1.7
1.6
0.6
0.6
25.8
24
2.9
2.7
21.6
20.1
0.12
174.9
115.3
100
76.5
66.3
38.9
33.7
3.3
2.9
13.2
11.4
16.7
14.5
22.2
19.3
1.6
1.4
—
0
23.7
20.6
3.3
2.9
19.5
16.9
0.11
181
117.3
100
77.9
66.4
39.4
33.6
4.1
3.5
16.8
14.3
16.9
14.4
22.6
19.3
1.6
1.4
1
0.9
24.9
21.2
3.6
3.1
19.9
17
0.11
181
97.3
100
64.2
66
33.2
34.1
3.9
4
12.4
12.7
13.4
13.8
19.7
20.2
2.1
2.2
-0.2
-0.2
21.5
22.1
2.7
2.8
16.7
17.2
0.09
181
105.3
100
69.3
65.8
36.1
34.3
—
0
17.7
16.8
13.6
12.9
22.4
21.3
1.5
1.4
-1.1
-1.04
22.8
21.7
3.5
3.3
17.7
16.8
0.1
181
108.5
100
76
70
32.5
30
2.5
2.3
11.4
10.5
13.2
12.2
19.3
17.8
1.2
1.1
0.7
0.6
21.2
19.5
3.3
3
15.8
14.6
0.09
181
110.6
77.9
32.7
2.7
13.8
9.7
23
1.5
-2.7
21.8
3.6
16.2
0.09
181
75.7
53.9
21.8
1.9
10.5
12.7
9.1
1
1.4
11.4
1.8
9
0.05
181
77.9
54.2
23.7
—
12.3
11.7
11.9
1.7
2.3
15.8
2.3
13.5
0.07
181
75.1
52.5
22.6
—
10.4
11.2
11.4
1.6
0.7
13.6
2
11.7
0.06
181
82.5
59
23.5
—
11.4
10.8
12.7
1.3
1.3
15
2.2
12.8
0.07
181
61.5
41.9
19.5
—
10.6
11
8.6
1.1
0.5
10.1
1.4
8.7
0.05
181
72.5
46.3
26.1
—
12.3
11.7
14.4
1.4
1.4
17.2
2.5
14.7
0.08
181
70
45.8
24.2
—
10.3
11.2
13
1.4
0.4
14.7
2.1
12.6
0.07
181
69.6
45.7
23.9
—
10.8
10
13.9
1.1
0.7
15.7
2.3
13.4
0.07
181
57.3
38.3
18.9
—
10.4
11.1
7.8
1.4
3.1
12.3
1.8
10.5
0.06
177.7
64.2
42.1
22.1
—
11.3
10.4
11.6
0.2
0.3
12.1
1.6
10.5
0.07
142.1
67.9
45.1
22.8
—
10.3
11.3
11.6
0.1
0.3
11.7
1.8
9.9
0.07
137.6
64.3
43.5
20.8
—
10
9.3
11.5
0.1
2.2
13.7
2
11.7
0.09
135.7
53
38.3
14.7
—
10.7
11.3
3.4
0.1
0.4
4
0.5
3.4
0.03
135.7