Dare Power Statements
00
Dare Power 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
1 783.48
1 331.83
451.66
44.071
292.55
303.03
148.62
20.301
0.246
165.67
18.276
142.06
0.26
547.4
1 652.72
1 210.69
442.03
37.463
280.56
306.37
135.67
34.258
0.074
170.07
20.077
145.52
0.266
547.4
1 022.17
100
791.82
77.5
230.35
22.5
26.413
2.6
257.27
25.2
267.12
26.1
-36.773
-3.6
-7.388
-0.7
0.357
0.03
-43.746
-4.3
4.796
0.5
-43.611
-4.3
-0.08
547.4
2 081.23
100
1 604.07
77.1
477.16
22.9
25.564
1.2
343.52
16.5
374.13
18
103.03
5
-9.282
-0.4
-6.414
-0.3
110.46
5.3
12.249
0.6
96.796
4.7
0.177
547.4
1 953.65
100
1 503.6
77
450.05
23
36.402
1.9
295.22
15.1
320.92
16.4
129.13
6.6
21.487
1.1
8.908
0.5
159.58
8.2
19.006
1
132.17
6.8
0.241
547.4
2 005.16
100
1 524
76
481.16
24
39.866
2
287.16
14.3
291.41
14.5
189.75
9.5
22.569
1.1
1.925
0.1
253.49
12.6
36.177
1.8
213.27
10.6
0.39
547.4
1 322.92
100
1 032.83
78.1
290.09
21.9
28.613
2.2
293.6
22.2
311.36
23.5
-21.263
-1.6
-5.294
-0.4
0.503
0.04
-20.568
-1.6
7.791
0.6
-21.935
-1.7
-0.04
547.4
2 614.28
100
2 019.93
77.3
594.35
22.7
47.211
1.8
380.53
14.6
414.35
15.8
180
6.9
-17.224
-0.7
-14.478
-0.6
148.33
5.7
24.514
0.9
115.75
4.4
0.211
547.4
2 572.92
100
1 986.13
77.2
586.79
22.8
43.239
1.7
325.99
12.7
355.22
13.8
231.58
9
-5.842
-0.2
0.841
0.03
226.8
8.8
40.913
1.6
177.66
6.9
0.325
547.4
2 153.5
100
1 555.38
72.2
598.12
27.8
38.589
1.8
312.51
14.5
317.42
14.7
280.7
13
7.834
0.4
-2.446
-0.1
284.25
13.2
46.139
2.1
230.69
10.7
0.421
547.4
1 409.8
100
1 012.4
71.8
397.4
28.2
26.9
1.9
292.8
20.8
304.1
21.6
93.3
6.6
-6.9
-0.5
1.5
0.1
88
6.2
19.6
1.4
71
5
0.13
547.4
2 608
100
2 244.7
86.1
363.3
13.9
42.2
1.6
82.4
3.2
113.6
4.4
249.7
9.6
-32
-1.2
4.3
0.2
222.9
8.5
21.7
0.8
197.8
7.6
0.36
547.4
2 115.8
100
1 323.8
62.6
792
37.4
45.4
2.1
432.6
20.4
446.9
21.1
345.1
16.3
-18.2
-0.9
1.1
0.05
327.4
15.5
47.8
2.3
269.3
12.7
0.49
547.4
1 785.4
100
1 135.7
63.6
649.7
36.4
34.2
1.9
385.1
21.6
395.1
22.1
254.6
14.3
-0.8
-0.04
-1.1
-0.06
252.4
14.1
35
2
214
12
0.39
553
754.9
100
518.7
68.7
236.2
31.3
14.6
1.9
275.1
36.4
276.5
36.6
-40.3
-5.3
-13.5
-1.8
-1.9
-0.3
-55.7
-7.4
7.8
1
-55.5
-7.4
-0.1
553
2 184.4
100
1 437.3
65.8
747.1
34.2
37.4
1.7
461.8
21.1
476.9
21.8
270.2
12.4
2.4
0.1
-4.5
-0.2
268.7
12.3
12.2
0.6
251.9
11.5
0.45
553.7
2 030.3
100
1 290
63.5
740.4
36.5
40.3
2
410.4
20.2
426.3
21
314.1
15.5
8.5
0.4
-0.7
-0.03
321.9
15.9
44
2.2
270.8
13.3
0.49
553.7
1 670.1
100
1 092.7
65.4
577.4
34.6
48.2
2.9
364.3
21.8
403
24.1
174.5
10.4
3.1
0.2
0.4
0.02
177.8
10.6
35.2
2.1
133.8
8
0.23
579.5
1 413.1
100
941.1
66.6
472
33.4
25.9
1.8
369.9
26.2
378
26.7
94
6.7
-7.3
-0.5
-0.1
-0.007
86.3
6.1
26.2
1.9
63.1
4.5
0.12
527.8
2 151.4
100
1 379.8
64.1
771.6
35.9
66.5
3.1
421.8
19.6
466.4
21.7
305.2
14.2
8.9
0.4
0.9
0.04
320.6
14.9
29.9
1.4
282.8
13.1
0.54
527.8
1 949.3
100
1 258.8
64.6
690.5
35.4
43.1
2.2
373.8
19.2
374.6
19.2
315.9
16.2
3.6
0.2
-0.1
-0.005
319.2
16.4
45.1
2.3
262.3
13.5
0.47
554
1 762.6
100
1 151.9
65.4
610.7
34.6
—
0
440.1
25
428.1
24.3
182.6
10.4
0.4
0.02
-0.1
-0.006
180.5
10.2
40.5
2.3
122.2
6.9
0.23
527.5
1 398
100
940
67.2
458
32.8
—
0
380.4
27.2
366
26.2
92
6.6
-10.7
-0.8
—
0
81.4
5.8
21.4
1.5
57.5
4.1
0.11
527.5
2 219.7
1 474.4
745.2
13.7
424.9
379.2
366
-5.7
-5.2
356.8
23.3
296
0.56
527.5
1 876.3
1 212.6
663.7
21.2
356.2
360.8
302.9
-12.2
0.8
290
39.5
223.4
0.42
527.5
1 693.7
1 138.6
555.1
—
401.3
394
161.1
-15.4
1.5
147.2
33.5
99.1
0.19
527.5
1 258.6
829.2
429.4
—
379.3
362
67.4
-9.8
2
59.6
19.9
40.7
0.08
527.5
2 209.6
1 529.9
679.8
—
388.2
490
189.8
4.7
108.2
300.7
73.8
259.1
0.5
517.7
1 598.9
1 047.1
551.8
—
327.2
338.2
213.6
-11.2
28
230.3
36.7
178.5
0.34
530.8
1 613.9
1 101.8
512
—
372.9
382.6
129.5
-17.6
5.3
115
31.8
74.2
0.14
527.5
1 109
733.7
375.2
—
332.2
332.9
42.4
-19.9
19.5
42
11.6
29.4
0.06
527.5
1 873.8
1 302.5
571.3
—
410.4
470.1
101.2
-1.9
59.6
181.4
35.5
163
0.31
527.5
2 173.8
1 584
589.8
—
440
451.4
138.4
-16.3
22.3
150
26.8
83.9
0.16
527.5
2 029
1 495.7
533.3
—
419
422.7
110.6
-49.8
33.3
94.1
19
47.1
0.09
527.5
1 600.1
1 161.4
438.7
—
358.5
363.3
75.4
-40.4
25.4
60.4
14.1
24
0.05
527.5
2 389
1 760
628.9
—
468.6
503.4
125.6
-50.5
52.2
127.3
23.7
82.4
0.16
527.5
2 307
1 726
581
—
437
442.2
138.9
-63.6
18.4
93.7
21.3
32.9
0.06
549.1
2 202.6
1 678.2
524.4
—
396.6
398.5
125.9
-79.2
29
75.7
13.8
27.4
0.05
527.5
1 541.1
1 149.5
391.6
—
331.3
336.1
55.5
-49.4
37.9
43.9
7.9
20.9
0.04
527.5
2 452.7
1 838.4
614.3
—
451.8
468.9
145.4
-64.8
47.9
128.5
11.2
70.2
0.13
527.5
2 220.5
1 702.8
517.7
—
396.9
401.1
116.6
-66.5
43.8
93.9
24.8
26.5
0.05
527.5
2 064.2
1 546.4
517.8
—
389.6
389.7
128.2
-88.6
14.8
54.3
7.4
15.2
0.03
527.5
1 452.3
1 125.6
326.7
—
286.6
278.7
48
-67.9
52.6
32.7
5.4
18.6
0.04
527.5
2 434.2
1 832.4
601.8
—
448.2
462.1
139.7
-95.8
75.3
119.2
21.8
57.6
0.11
527.5