Shenwu Energy Statements
00
Data from Shenwu Energy`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:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Shenwu Energy 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
36.907
25.3 %
100
28.343
76.8
8.564
52.1 %
23.2
3.53
9.6
14.135
38.3
17.647
47.2 %
47.8
-9.083
-42.9 %
-24.6
-0.072
-0.2
—
0
-9.155
-41.2 %
-24.8
-0.281
-0.8
-8.126
-2.5 %
-22.02
-0.013
637.25
29.448
40.8 %
100
23.818
80.9
5.63
62.6 %
19.1
0.988
3.4
11.052
37.5
11.988
16 %
40.7
-6.358
7.5 %
-21.6
-0.053
-0.2
-0.073
-0.2
-6.484
6.5 %
-22.02
0.028
0.1
-7.927
-8.2 %
-26.9
-0.012
637.25
20.917
-78.3 %
100
17.454
83.4
3.463
-75.6 %
16.6
0.735
3.5
9.6
45.9
10.335
-49.1 %
49.4
-6.872
-12.3 %
-32.9
-0.064
-0.3
0.001
0.005
-6.935
36.2 %
-33.2
0.36
1.7
-7.327
37.9 %
-35.03
-0.011
637.25
96.389
146.4 %
100
82.193
85.3
14.196
273.8 %
14.7
1.14
1.2
19.181
19.9
20.316
265.6 %
21.1
-6.12
-247.8 %
-6.3
-0.092
-0.1
-4.65
-4.8
-10.863
-512.7 %
-11.3
3.583
3.7
-11.805
-1116.5 %
-12.2
-0.019
637.25
39.124
234.2 %
100
35.326
90.3
3.798
19.1 %
9.7
0.429
1.1
5.137
13.1
5.557
92.7 %
14.2
-1.76
-679.9 %
-4.5
0.01
0.03
-0.017
-0.04
-1.773
-60409.2 %
-4.5
-0.038
-0.1
-0.97
-160.1 %
-2.5
-0.002
637.25
11.707
23.1 %
100
8.519
72.8
3.188
166.1 %
27.2
0.214
1.8
2.67
22.8
2.884
-54.1 %
24.6
0.303
106 %
2.6
0.095
0.8
-0.401
-3.4
-0.003
99.9 %
-0.03
-0.151
-1.3
-0.373
86.5 %
-3.2
-0.001
637.25
9.507
-92 %
100
8.309
87.4
1.198
-92.9 %
12.6
0.268
2.8
6.02
63.3
6.288
-42.5 %
66.1
-5.09
-186.8 %
-53.5
0.023
0.2
—
0
-5.066
-189 %
-53.3
-0.219
-2.3
-2.767
-121.9 %
-29.1
-0.004
637.25
118.61
44387.7 %
100
101.82
85.8
16.798
12870.2 %
14.2
0.32
0.3
12.529
10.6
10.935
278.3 %
9.2
5.863
312.3 %
4.9
0.042
0.04
-0.164
-0.1
5.691
-60.2 %
4.8
-19.098
-16.1
12.633
-18.9 %
10.7
0.02
637.21
0.267
-79.1 %
100
0.137
51.4
0.13
-87.4 %
48.6
0.656
246.1
2.237
838.9
2.891
-80.5 %
1084.2
-2.761
79.9 %
-1035.6
17.071
6402.7
-0.032
-11.8
14.304
-99.3 %
5364.8
—
0
15.576
-99.2 %
5841.9
0.024
637.25
1.278
—
100
0.251
19.7
1.027
356.6 %
80.3
0.254
19.9
14.541
1138.1
14.795
7.2 %
1158
-13.768
3 %
-1077.7
1 546.11
121015.8
442.36
34624.2
2 001.02
7121.1 %
156622.3
0.008
0.6
1 990.53
7084.3 %
155801.4
3.124
637.25
—
100 %
100
0.4
0
-0.4
-104.9 %
0
—
0
13.7
0
13.8
-94.3 %
0
-14.2
93.9 %
0
0.9
0
-15.2
0
-28.5
84.3 %
0
—
0
-28.5
84.3 %
0
-0.04
713.2
-1.9
-733.3 %
100
-10
526.3
8.2
2633.3 %
-431.6
-6.8
357.9
255.6
-13452.6
241
2989.7 %
-12684.2
-232.8
-3004 %
12252.6
77.9
-4100.000000000001
-26.6
1400
-181.6
-245.2 %
9557.9
—
0
-181.6
-245.2 %
9557.9
-0.29
636.1
0.3
-90.6 %
100
—
0
0.3
102 %
100
2.2
733.3
5.6
1866.7
7.8
73.3 %
2600
-7.5
62.1 %
-2500
-29.1
-9700.000000000002
-15.8
-5266.7
-52.6
30 %
-17533.3
—
0
-52.6
30 %
-17533.3
-0.08
637.2
3.2
—
100
18.5
578.1
-15.2
—
-475
1.9
59.4
8.5
265.6
4.5
-50.5 %
140.6
-19.8
-117.6 %
-618.7
-29.1
-909.4
-26.3
-821.9
-75.1
-40.1 %
-2346.9
—
0
-75.1
-40.1 %
-2346.9
-0.12
650.7
—
-100 %
100
—
0
—
100 %
0
2.6
0
6.6
0
9.1
-99.4 %
0
-9.1
99.4 %
0
-29.2
0
-15.3
0
-53.6
97.2 %
0
—
0
-53.6
97.2 %
0
-0.08
637.2
1.6
-77.5 %
100
3.1
193.8
-1.5
-121.4 %
-93.8
-6.3
-393.7
1 375
85937.5
1 518.9
5048.8 %
94931.3
-1 520.4
-6657.3 %
-95025
-38.4
-2400
-346.7
-21668.7
-1 905.5
-3202.4 %
-119093.8
—
0
-1 905.5
-3202.4 %
-119093.8
-2.88
661.2
7.1
29.1 %
100
0.1
1.4
7
1066.7 %
98.6
5
70.4
13.9
195.8
29.5
-12.5 %
415.5
-22.5
32 %
-316.9
-35.2
-495.8
—
0
-57.7
-17 %
-812.7
—
0
-57.7
-17 %
-812.7
-0.09
640.7
5.5
175 %
100
4.9
89.1
0.6
-68.4 %
10.9
5.4
98.2
25.3
460
33.7
99.4 %
612.7
-33.1
-120.7 %
-601.8
-14.9
-270.9
-1.2
-21.8
-49.3
-32.2 %
-896.4
—
0
-49.3
-32.2 %
-896.4
-0.08
637.2
2
-76.7 %
100
0.1
5
1.9
-36.7 %
95
4.4
220
12.3
615
16.9
-96.6 %
845
-15
97 %
-750.0000000000002
-22.2
-1110
—
0
-37.3
92.9 %
-1865
—
0
-37.3
93 %
-1865
-0.06
621
8.6
207.1 %
100
5.5
64
3
11.1 %
34.9
—
0
84.8
986
495.7
911.6 %
5764
-492.6
-963.9 %
-5727.9
-32
-372.09
-0.8
-9.3
-525.5
-981.3 %
-6110.5
3.9
45.3
-529.4
-1087 %
-6155.8
-0.83
645
2.8
660 %
100
0.1
3.6
2.7
775 %
96.4
9
321.4
13.2
471.4
49
122.7 %
1750
-46.3
-106.7 %
-1653.6
-1.9
-67.9
-0.4
-14.3
-48.6
-201.9 %
-1735.7
-4
-142.9
-44.6
-180.5 %
-1592.9
-0.07
636.5
-0.5
-125 %
100
-0.1
20
-0.4
-121.1 %
80
—
0
21.6
-4320
22
-33.7 %
-4400
-22.4
28.4 %
4480
6.2
-1240
0.4
-80
-16.1
75.8 %
3220
-0.2
40
-15.9
76.2 %
3180
-0.02
644.2
2
-99.1 %
100
0.1
5
1.9
-92.6 %
95
—
0
34.3
1715
33.2
-80.5 %
1660
-31.3
78.4 %
-1565
-35.7
-1785.0000000000002
0.2
10
-66.6
56 %
-3330
0.2
10
-66.7
54.2 %
-3335
-0.1
637.2
224.6
-42 %
100
199
88.6
25.6
-85.9 %
11.4
20.8
9.3
61.1
27.2
170.2
190.9 %
75.8
-144.6
-218 %
-64.4
-14.7
-6.5
8.1
3.6
-151.2
-233.9 %
-67.3
-5.7
-2.5
-145.5
-249.5 %
-64.8
-0.23
644.8
387.4
16.2 %
100
206.4
53.3
181
-4.9 %
46.7
—
0
1.3
0.3
58.5
146.8 %
15.1
122.5
-26.5 %
31.6
-10.5
-2.7
1
0.3
112.9
-30 %
29.1
15.7
4.1
97.3
-27.7 %
25.1
0.14
654.1
333.5
121.7 %
100
143.1
42.9
190.4
94.1 %
57.1
—
0
35.4
10.6
23.7
2.6 %
7.1
166.7
122.6 %
50
-5.6
-1.7
-0.1
-0.03
161.2
86.1 %
48.3
26.6
8
134.6
84.1 %
40.4
0.23
594
150.4
-64.9 %
100
52.4
34.8
98.1
-64.7 %
65.2
—
0
23.1
15.4
23.1
-69.8 %
15.4
74.9
-62.8 %
49.8
12.6
8.4
-1
-0.7
86.6
-59.6 %
57.6
13.4
8.9
73.1
-60 %
48.6
0.11
664.9
428.8
275.5 %
100
150.6
35.1
278.2
261.3 %
64.9
—
0
48.2
11.2
76.6
243.5 %
17.9
201.5
269 %
47
10.4
2.4
2.6
0.6
214.4
268.4 %
50
31.5
7.3
182.9
269.5 %
42.7
0.2
914.1
114.2
-34 %
100
37.2
32.6
77
-22.2 %
67.4
—
0
22.5
19.7
22.3
-16.2 %
19.5
54.6
-24.6 %
47.8
2.5
2.2
1
0.9
58.2
-13.9 %
51
8.7
7.6
49.5
-13.8 %
43.3
0.17
287.8
173.1
15.9 %
100
74.1
42.8
99
24.1 %
57.2
—
0
25.7
14.8
26.6
43 %
15.4
72.4
18.3 %
41.8
-5.1
-2.9
0.2
0.1
67.6
32.3 %
39.1
10.1
5.8
57.4
32 %
33.2
0.27
213.6
149.3
-52.3 %
100
69.5
46.6
79.8
-26 %
53.4
—
0
18.6
12.5
18.6
520 %
12.5
61.2
-41.6 %
41
-10.8
-7.2
0.7
0.5
51.1
-44.8 %
34.2
7.7
5.2
43.5
-45.8 %
29.1
0.12
362.1
313.3
105.8 %
100
205.4
65.6
107.9
112.4 %
34.4
—
0
22.9
7.3
3
-77.9 %
1
104.8
182.5 %
33.5
-12.3
-3.9
0.1
0.03
92.6
-15.8 %
29.6
12.3
3.9
80.3
945.3 %
25.6
0.23
348.6
152.2
15.1 %
100
101.4
66.6
50.8
-28.8 %
33.4
—
0
13.7
9
13.6
23.6 %
8.9
37.1
-38.4 %
24.4
10
6.6
62.9
41.3
110
87.7 %
72.3
15.3
10.1
-9.5
-119.2 %
-6.2
-0.03
354.9
132.2
130.7 %
100
60.9
46.1
71.3
620.2 %
53.9
—
0
6.6
5
11
7.8 %
8.3
60.2
20166.7 %
45.5
-2.2
-1.7
0.6
0.5
58.6
5960 %
44.3
1.4
1.1
49.4
5040 %
37.4
0.11
416.4
57.3
-24.1 %
100
47.4
82.7
9.9
3400 %
17.3
—
0
10.2
17.8
10.2
-12.8 %
17.8
-0.3
97.5 %
-0.5
-0.5
-0.9
-0.1
-0.2
-1
60 %
-1.7
—
0
-1
-171.4 %
-1.7
—
287.8
75.5
-12.7 %
100
75.8
100.4
-0.3
-101.7 %
-0.4
—
0
14.4
19.1
11.7
-42.6 %
15.5
-12
-328.6 %
-15.9
-0.2
-0.3
9.7
12.8
-2.5
24.2 %
-3.3
-3.9
-5.2
1.4
158.3 %
1.9
—
287.8
86.5
11.5 %
100
68.9
79.7
17.6
12.8 %
20.3
—
0
12.3
14.2
20.4
87.2 %
23.6
-2.8
-159.6 %
-3.2
-0.3
-0.3
-0.2
-0.2
-3.3
-175 %
-3.8
-0.9
-1.04
-2.4
-177.4 %
-2.8
-0.01
287.8
77.6
18.7 %
100
62
79.9
15.6
51.5 %
20.1
—
0
10.9
14
10.9
11.2 %
14
4.7
840 %
6.1
—
0
-0.4
-0.5
4.4
1366.7 %
5.7
1.3
1.7
3.1
933.3 %
4
0.01
287.8
65.4
40.3 %
100
55.1
84.3
10.3
47.1 %
15.7
—
0
9.8
15
9.8
-56.4 %
15
0.5
103.2 %
0.8
-0.2
-0.3
—
0
0.3
-91.7 %
0.5
—
0
0.3
-95.6 %
0.5
—
287.8
46.6
-47.6 %
100
39.6
85
7
-63.5 %
15
—
0
24.1
51.7
22.5
65.4 %
48.3
-15.5
-376.8 %
-33.3
8.8
18.9
10.3
22.1
3.6
-34.5 %
7.7
-3.1
-6.7
6.8
30.8 %
14.6
0.02
287.8
89
—
100
69.8
78.4
19.2
—
21.6
—
0
13.7
15.4
13.6
—
15.3
5.6
—
6.3
—
0
—
0
5.5
—
6.2
0.3
0.3
5.2
—
5.8
0.02
287.8