Sunward Intelligent Statements
00
Sunward Intelligent 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
1 511.95
100
1 035.89
68.5
476.06
31.5
80.465
5.3
258.26
17.1
333.99
22.1
142.07
9.4
-141.36
-9.3
0.957
0.06
1.902
0.1
6.418
0.4
-1.434
-0.09
-0.001
1 074.62
1 965.17
100
1 453.04
73.9
512.12
26.1
65.449
3.3
426.06
21.7
507.59
25.8
4.533
0.2
-42.212
-2.1
0.606
0.03
-18.165
-0.9
-24.514
-1.2
6.389
0.3
0.006
1 074.62
1 784.72
100
1 333.65
74.7
451.07
25.3
55.62
3.1
280.11
15.7
309.32
17.3
141.75
7.9
-113.77
-6.4
2.671
0.1
27.466
1.5
-3.943
-0.2
30.117
1.7
0.028
1 074.62
1 894.16
100
1 513.02
79.9
381.14
20.1
104.4
5.5
1 262.45
66.6
1 401.94
74
-1 020.81
-53.9
-124.43
-6.6
12.51
0.7
-1 157.35
-61.1
-93.347
-4.9
-1 040.5
-54.9
-0.925
1 124.96
1 697.98
100
1 323.09
77.9
374.89
22.1
56.167
3.3
425.7
25.1
487.46
28.7
-112.57
-6.6
-22.51
-1.3
-0.39
-0.02
-159.01
-9.4
-25.881
-1.5
-131.44
-7.7
-0.122
1 074.62
2 048.46
100
1 614.4
78.8
434.05
21.2
61.658
3
375.95
18.4
369.7
18
64.351
3.1
25.938
1.3
-8.034
-0.4
104.6
5.1
24.206
1.2
83.056
4.1
0.077
1 074.62
1 661.68
100
1 329.69
80
331.99
20
74.766
4.5
279.83
16.8
350.21
21.1
-18.216
-1.1
-82.917
-5
-3.571
-0.2
-102.45
-6.2
-49.493
-3
-48.979
-2.9
-0.046
1 074.62
2 314
100
1 900.55
82.1
413.44
17.9
144.98
6.3
466.6
20.2
536.32
23.2
-122.88
-5.3
-145.46
-6.3
-3.637
-0.2
-251.96
-10.9
-71.35
-3.08
-174.6
-7.5
-0.16
1 089.06
2 207
100
1 697.95
76.9
509.04
23.1
104.15
4.7
450.67
20.4
522.98
23.7
-13.935
-0.6
-40.655
-1.8
-0.569
-0.03
-60.599
-2.7
-30.677
-1.4
-38.456
-1.7
-0.035
1 087.52
3 566.59
100
2 730.42
76.6
836.17
23.4
68.736
1.9
435.61
12.2
460.77
12.9
375.4
10.5
-77.572
-2.2
-0.51
-0.01
292.22
8.2
56.356
1.6
234.12
6.6
0.215
1 086.93
3 320.1
100
2 487.2
74.9
832.9
25.1
80.4
2.4
370.5
11.2
445.9
13.4
386.9
11.7
-47.4
-1.4
5.6
0.2
352.2
10.6
55.6
1.7
297.4
9
0.27
1 087.5
2 894.2
100
2 142.8
74
751.3
26
137.1
4.7
477.7
16.5
678
23.4
73.4
2.5
-156.1
-5.4
-20.5
-0.7
46.4
1.6
-14.7
-0.5
53.3
1.8
0.05
1 036.8
2 103.4
100
1 549.7
73.7
553.7
26.3
70.4
3.3
288.5
13.7
359.5
17.1
194.2
9.2
-45.6
-2.2
4.2
0.2
138.9
6.6
25.7
1.2
113.1
5.4
0.1
1 087.5
2 782.2
100
1 988.4
71.5
793.8
28.5
78
2.8
325
11.7
426.6
15.3
367.2
13.2
-53.7
-1.9
1.7
0.06
313.8
11.3
48.7
1.8
263.2
9.5
0.24
1 087.3
1 597.6
100
1 171.1
73.3
426.5
26.7
35.3
2.2
258.3
16.2
245.5
15.4
181
11.3
-19.1
-1.2
1.6
0.1
163.5
10.2
26.1
1.6
135.4
8.5
0.12
1 087.7
2 263.8
100
1 588
70.1
675.8
29.9
105.5
4.7
491.2
21.7
535.2
23.6
140.7
6.2
-37.7
-1.7
-20.9
-0.9
98
4.3
11.7
0.5
75.9
3.4
0.07
1 030.4
1 534.1
100
1 090.1
71.1
444
28.9
33.4
2.2
242.8
15.8
276.9
18
167.1
10.9
-34
-2.2
2.4
0.2
136.3
8.9
26.5
1.7
110.8
7.2
0.1
1 088.1
1 978.7
100
1 400.8
70.8
577.9
29.2
49.3
2.5
304.2
15.4
354.8
17.9
223.1
11.3
-35.2
-1.8
0.3
0.02
187.9
9.5
32.1
1.6
158.2
8
0.14
1 099
1 650.7
100
1 155.2
70
495.5
30
32.6
2
231.9
14
266.2
16.1
229.3
13.9
-39.9
-2.4
6.6
0.4
195.8
11.9
30.5
1.8
157.9
9.6
0.15
1 077.2
1 792.3
100
1 324.7
73.9
467.6
26.1
57.4
3.2
258.4
14.4
383.4
21.4
84.2
4.7
-44
-2.5
-8.8
-0.5
56.7
3.2
11.9
0.7
31.1
1.7
0.03
1 056.1
1 240
100
866.8
69.9
373.2
30.1
24.9
2
192
15.5
224.2
18.1
149.1
12
-30.8
-2.5
3.4
0.3
117.3
9.5
17.8
1.4
98.7
8
0.09
1 056.1
1 519.1
100
1 031.2
67.9
487.9
32.1
—
0
176.9
11.6
230.2
15.2
257.8
17
-6.7
-0.4
3.3
0.2
258
17
58.5
3.9
188.7
12.4
0.18
1 056.1
1 204
100
796.2
66.1
407.8
33.9
—
0
155.6
12.9
185.6
15.4
222.2
18.5
-64.1
-5.3
-0.2
-0.02
158.3
13.1
41.5
3.4
110.8
9.2
0.1
1 056.1
1 366.8
976.4
390.4
46.3
170.1
353.6
36.8
-24.8
-2.7
45.5
13.5
44.8
0.04
1 056.8
814.7
556
258.7
25.8
131.7
151.1
107.7
-61.3
0.2
45
5.6
29.6
0.04
755.3
830.7
597.8
232.9
—
139.8
144.7
88.2
-52.2
1.6
38.8
13.1
13.4
0.02
755.3
939.6
567
372.6
—
149.6
177.1
195.5
-45.8
-0.4
149.4
41.8
70.8
0.09
755.3
805.6
505.6
300
—
174.4
207.2
92.8
-52.3
29.3
69.7
7.8
32.6
0.04
755.3
342.8
273
69.8
—
78.8
70.9
-1.1
-5.5
23.5
17.1
-0.1
16.7
0.02
755.3
423.9
291.3
132.6
—
75.6
112
20.5
-30.5
22.5
7.6
5
4.3
0.01
755.3
419.3
284
135.3
—
75.7
89.1
46.2
-30.6
2.5
18.1
5.6
13.4
0.02
755.3
309.6
226.2
83.4
—
95.4
137.3
-53.9
-52.9
99.1
-8.7
8
-14.8
-0.02
755.3
392
283.8
108.2
—
96.8
98.8
9.4
-35.3
4.5
-21.5
-1.4
-17.5
-0.02
755.3
335.7
232.7
103
—
102.7
116.2
-13.2
-37.3
49.1
-1.5
2.2
-2.6
—
755.3
419
310
108.9
—
69.7
71
37.9
-36.1
6.2
7.9
2.6
5.7
0.01
755.3
449.7
328.2
121.5
—
93.7
102
19.4
-49
12.7
-17.1
-11.1
-4.9
-0.01
751.7
331.9
261.8
70.2
—
94.2
88.8
-18.7
-40
52.8
-5.9
-2.9
-2.6
—
755.3
559.4
418.6
140.8
—
88.8
104
36.8
-41.8
9.9
4.9
5
0.5
—
617.2
498.6
367.4
131.2
—
73.8
77.3
53.8
-43.6
4.7
14.7
1.7
13.5
0.02
617.2
454.7
331.6
123.1
—
127.5
145.6
-22.5
-32.5
21.5
-33.5
-8.3
-25
-0.04
617.2
448.7
340
108.7
—
103.8
99.7
9
-39.7
32.6
1.9
2.1
0.6
—
617.2
744.1
556.3
187.8
—
93.3
108
79.7
-29.5
0.7
50.5
10.5
40.5
0.07
617.2
465.4
349.9
115.5
—
73.1
75.6
39.9
-36.2
10.7
13.9
2.4
11.2
0.02
617.2
336.2
246.7
89.5
—
117.7
102.7
-13.2
-31.6
29
-15.9
-1.4
-13.6
-0.02
617.2