Sinomach Precision Statements
00
Sinomach Precision 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
565.62
100
373.6
66.1
192.02
33.9
50.362
8.9
101.6
18
132.11
23.4
59.913
10.6
-25.66
-4.5
3.911
0.7
38.137
6.7
-10.118
-1.8
44.914
7.9
0.086
524.35
859.68
100
606.38
70.5
253.3
29.5
43.369
5
108.21
12.6
115.56
13.4
137.74
16
20.371
2.4
0.361
0.04
158.58
18.4
34.59
4
121.58
14.1
0.228
533.91
617.67
100
414.36
67.1
203.31
32.9
48.005
7.8
88.763
14.4
107.93
17.5
95.38
15.4
-4.529
-0.7
0.294
0.05
91.26
14.8
14.547
2.4
74.444
12.1
0.142
524.35
714.03
100
542.46
76
171.57
24
51.979
7.3
107.75
15.1
178.51
25
-6.948
-1
18.002
2.5
10.572
1.5
21.416
3
-16.526
-2.3
35.199
4.9
0.067
524.35
741.31
100
541.75
73.1
199.57
26.9
46.525
6.3
90.241
12.2
118.53
16
81.035
10.9
-21.047
-2.8
2.713
0.4
63.168
8.5
0.173
0.02
61.723
8.3
0.118
524.35
1 025.16
100
784.05
76.5
241.11
23.5
73.422
7.2
84.209
8.2
139.61
13.6
101.5
9.9
-5.805
-0.6
5.696
0.6
101.71
9.9
16.7
1.6
83.55
8.1
0.159
524.35
955.5
100
764.38
80
191.12
20
28.395
3
83.481
8.7
98.072
10.3
93.043
9.7
-25.176
-2.6
0.031
0.003
67.902
7.1
15.527
1.6
52.811
5.5
0.101
524.35
808.36
100
656.03
81.2
152.33
18.8
68.737
8.5
91.916
11.4
225.32
27.9
-72.989
-9.03
-17.639
-2.2
31.792
3.9
-58.664
-7.3
-11.648
-1.4
-46.754
-5.8
-0.089
524.35
851.67
100
700.41
82.2
151.26
17.8
39.842
4.7
66.676
7.8
87.438
10.3
63.82
7.5
-7.585
-0.9
-0.944
-0.1
55.605
6.5
4.164
0.5
47.951
5.6
0.091
524.35
979.03
100
763.71
78
215.32
22
35.468
3.6
75.325
7.7
105.19
10.7
110.13
11.2
-4.518
-0.5
0.977
0.1
106.61
10.9
24.552
2.5
79.885
8.2
0.152
524.35
688.8
100
535.9
77.8
152.9
22.2
17.1
2.5
79.9
11.6
89.7
13
63.2
9.2
-4.5
-0.7
-3
-0.4
55.7
8.1
10.7
1.6
46.3
6.7
0.09
524.3
746.9
100
607.9
81.4
139.1
18.6
30.6
4.1
45.5
6.1
127.3
17
11.7
1.6
-10.8
-1.4
4
0.5
4.4
0.6
-10.4
-1.4
7.3
1
0.01
524.3
582.6
100
429.8
73.8
152.8
26.2
34.7
6
63.5
10.9
91.9
15.8
60.9
10.5
-8
-1.4
-5.4
-0.9
47.2
8.1
11.4
2
31.8
5.5
0.06
524.3
672.5
100
488.3
72.6
184.3
27.4
27.2
4
81
12
87.1
13
97.2
14.5
-13.4
-2
1.2
0.2
85.8
12.8
20.4
3
57.2
8.5
0.11
524.3
353.1
100
289.9
82.1
63.2
17.9
13.9
3.9
62.9
17.8
68.3
19.3
-5.1
-1.4
-22.8
-6.5
2
0.6
-25.9
-7.3
3.5
1
-34
-9.6
-0.06
524.3
666.1
100
514.3
77.2
151.8
22.8
25.9
3.9
75.1
11.3
120.4
18.1
31.4
4.7
-13.7
-2.06
-17.4
-2.6
0.3
0.05
-1.1
-0.2
-8.9
-1.3
-0.02
524.3
498.3
100
373.4
74.9
124.8
25
29.4
5.9
68.7
13.8
100
20.1
24.9
5
-11.3
-2.3
0.7
0.1
14.5
2.9
7.5
1.5
4.1
0.8
0.01
543.5
514.9
100
401.7
78
113.2
22
22.5
4.4
86.6
16.8
98.9
19.2
14.3
2.8
-2
-0.4
-1.7
-0.3
10.7
2.1
5.7
1.1
4.4
0.9
0.01
524.3
405.8
100
302.3
74.5
103.5
25.5
16.2
4
59.2
14.6
65.8
16.2
37.8
9.3
8.6
2.1
1.7
0.4
48.1
11.9
6.7
1.7
27.9
6.9
0.05
524.3
620.8
100
466.7
75.2
154.1
24.8
27.2
4.4
77.2
12.4
117.8
19
36.3
5.8
-11.7
-1.9
-28.3
-4.6
-2.6
-0.4
9.6
1.5
-19
-3.06
-0.04
524.3
471.5
100
361.4
76.6
110.2
23.4
20.1
4.3
72.1
15.3
73
15.5
37.1
7.9
-6.4
-1.4
1.4
0.3
30.8
6.5
7.6
1.6
19.2
4.1
0.04
518.8
623.8
100
496
79.5
127.8
20.5
—
0
77.2
12.4
86.2
13.8
41.6
6.7
-5.4
-0.9
-4.1
-0.7
32.1
5.1
6.7
1.1
15.3
2.5
0.03
524.3
349.8
100
264.2
75.5
85.6
24.5
—
0
65.8
18.8
56.7
16.2
28.9
8.3
-11.2
-3.2
4.2
1.2
22
6.3
7
2
7.4
2.1
0.02
491
468.9
319.6
149.4
18
73.3
162.5
-13.1
110.4
-96.3
-0.1
4.2
-12.7
-0.03
463.1
370.9
263.2
107.7
13.9
49.9
63.2
44.5
-13.9
3.1
33.3
2.5
22.2
0.06
353.6
369
273.2
95.8
—
61.8
62.9
32.9
-7.8
-2.9
21.9
4
13.3
0.04
353.6
285.2
216
69.2
—
62.5
59.2
10
-11.3
4.2
3
4.4
-6.5
-0.02
353.6
1 068.7
815.7
253
—
184.5
241.8
11.1
16
153.8
183.2
30.6
141.6
0.39
361.7
109.8
79.3
30.5
—
33.1
38.1
-7.6
-5.4
3
-9.7
1.1
-10.6
-0.03
353.6
124.9
107.5
17.4
—
25
31.9
-14.5
-4.9
2.8
-16.6
0.8
-17.2
-0.05
347.2
82
71.7
10.3
—
21.1
22.5
-12.2
-4.6
2.2
-14.6
4.1
-18.2
-0.05
353.6
110.5
105.6
4.9
—
59.6
174.5
-169.6
-3.8
4.2
-168.6
-17.6
-145.8
-0.43
340.6
124.9
99.7
25.2
—
26.3
29.3
-4.1
-3.5
1.5
-6.4
1.5
-7.7
-0.02
340.6
118.4
100.7
17.6
—
21.7
28.1
-10.5
-5.4
2.9
-13
-0.1
-12.9
-0.04
340.6
70.6
59.3
11.3
—
22.5
22.2
-10.9
-4.3
2.9
-12.2
—
-12
-0.04
340.6
145.4
100.2
45.2
—
29.6
40.3
4.9
-2.2
4.1
6.8
2.2
6.5
0.02
340.6
99.3
83.4
15.8
—
21.2
16.3
-0.4
-3.1
2.1
-1.4
2.1
-3.2
-0.01
340.6
167.2
118.9
48.3
—
26.7
28.7
19.5
-4
5.6
21.2
2.4
18.8
0.06
310.2
100.8
77.6
23.2
—
22.6
26.6
-3.4
-5.4
4.5
-4.3
0.2
-4.4
-0.01
310.2
184.4
146.4
38
—
32.4
37.1
0.9
-2.2
11.9
10.6
1.4
8.7
0.03
310.2
149.4
115.5
33.9
—
26.2
26.8
7.1
-7.1
9.4
9.4
2.1
7.1
0.02
310.2
184.7
134.4
50.3
—
27.1
27.5
22.8
-4.7
6.9
24.9
4.2
20.6
0.07
310.2
132.7
111.2
21.4
—
25.3
30.2
-8.8
-3.2
13.5
1.5
—
1.7
0.01
310.2
215.9
174.3
41.6
—
32.2
26
15.5
-4
19.1
30.6
8.4
21.8
0.07
310.2