San Bian Statements
00
San Bian 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
378.94
303.88
75.061
11.555
36.147
47.979
27.082
-8.794
0.001
18.521
—
18.521
0.071
262.08
352.4
100
292.95
83.1
59.451
16.9
22.272
6.3
27.88
7.9
45.673
13
13.777
3.9
-5.293
-1.5
0.002
0.0005
8.685
2.5
0.101
0.03
8.584
2.4
0.033
262.08
236.4
100
190.41
80.5
45.985
19.5
8.284
3.5
17.233
7.3
29.626
12.5
16.36
6.9
-9.269
-3.9
-0.153
-0.06
6.701
2.8
—
0
6.701
2.8
0.026
262.08
566.16
100
476.45
84.2
89.711
15.8
17.3
3.1
36.607
6.5
61.235
10.8
28.476
5
-7.175
-1.3
-0.708
-0.1
20.646
3.6
0.101
0.02
20.545
3.6
0.073
280.82
298.76
100
237.94
79.6
60.818
20.4
19.476
6.5
27.318
9.1
46.006
15.4
14.812
5
-5.118
-1.7
0.361
0.1
10.042
3.4
—
0
10.042
3.4
0.038
262.08
251.37
100
208.32
82.9
43.055
17.1
5.454
2.2
25.39
10.1
27.468
10.9
15.588
6.2
-5.026
-2
0.009
0.004
10.387
4.1
0.101
0.04
10.286
4.1
0.039
262.08
190.66
100
159.79
83.8
30.867
16.2
4.316
2.3
17.257
9.1
21.189
11.1
9.678
5.1
-7.962
-4.2
0.093
0.05
1.809
0.9
—
0
1.809
0.9
0.007
262.08
345.12
100
302.02
87.5
43.095
12.5
7.599
2.2
23.375
6.8
32.895
9.5
10.2
3
-4.818
-1.4
-0.487
-0.1
4.895
1.4
0.202
0.06
4.693
1.4
0.018
262.08
259.7
100
205.3
79.1
54.403
20.9
17.002
6.5
22.362
8.6
40.271
15.5
14.132
5.4
-5.786
-2.2
-0.443
-0.2
7.935
3.1
—
0
7.935
3.1
0.03
262.08
261.3
100
222.35
85.1
38.949
14.9
4.124
1.6
23.727
9.1
28.185
10.8
10.764
4.1
-6.172
-2.4
-0.001
-0.0003
4.59
1.8
—
0
4.59
1.8
0.018
262.08
167.5
100
139.5
83.3
28
16.7
3.9
2.3
16.1
9.6
20.3
12.1
7.7
4.6
-6.4
-3.8
—
0
1.3
0.8
—
0
1.3
0.8
0.01
201.6
391.4
100
339.2
86.7
52.1
13.3
17.3
4.4
22.6
5.8
41.6
10.6
10.6
2.7
-5.1
-1.3
—
0
5.6
1.4
0.2
0.05
5.4
1.4
0.03
201.6
277
100
209.8
75.7
67.2
24.3
10.9
3.9
34
12.3
43.5
15.7
23.7
8.6
-6.6
-2.4
-0.8
-0.3
16.4
5.9
—
0
16.4
5.9
0.08
201.6
234.1
100
179.3
76.6
54.8
23.4
3.3
1.4
33.8
14.4
40.4
17.3
14.4
6.2
-5.2
-2.2
—
0
8.9
3.8
—
0
8.9
3.8
0.04
201.6
107.9
100
83.7
77.6
24.3
22.5
2.6
2.4
17.9
16.6
19.9
18.4
4.3
4
-3.2
-3
-0.1
-0.09
1
0.9
—
0
1
0.9
0.01
201.6
222
100
170.2
76.7
51.8
23.3
1.4
0.6
38.5
17.3
38.2
17.2
13.6
6.1
-2.7
-1.2
1.1
0.5
12.1
5.5
7.3
3.3
4.8
2.2
0.02
201.6
131.1
100
95.1
72.5
36
27.5
11.7
8.9
19.2
14.6
30.4
23.2
5.6
4.3
-2.6
-2
-0.1
-0.08
3
2.3
—
0
3
2.3
0.02
201.6
197.4
100
165.2
83.7
32.1
16.3
6.3
3.2
22.5
11.4
28.2
14.3
4
2
-2.6
-1.3
—
0
1.4
0.7
—
0
1.4
0.7
0.01
228.4
159.9
100
132.9
83.1
27
16.9
5.3
3.3
16.7
10.4
21.9
13.7
5.1
3.2
-4.4
-2.8
—
0
0.8
0.5
—
0
0.8
0.5
—
201.6
153.7
100
124.2
80.8
29.5
19.2
7.2
4.7
17.6
11.5
13.8
9
15.7
10.2
15.9
10.3
-0.4
-0.3
51.2
33.3
—
0
51.2
33.3
0.25
201.6
153.9
100
144
93.6
9.9
6.4
3.1
2
30.7
19.9
34.5
22.4
-24.6
-16
-1.9
-1.2
—
0
-26.4
-17.2
—
0
-26.4
-17.2
-0.13
201.6
156.9
100
146.8
93.6
10.1
6.4
—
0
15.3
9.8
22.5
14.3
-12.4
-7.9
-5.9
-3.8
-0.2
-0.1
-10.8
-6.9
—
0
-10.8
-6.9
-0.05
203.8
106.3
100
87.1
81.9
19.1
18
—
0
21
19.8
22
20.7
-2.9
-2.7
-9.1
-8.6
—
0
-7.7
-7.2
—
0
-7.7
-7.2
-0.04
201.6
163.6
164.6
-1
—
52.3
55.9
-56.9
-9.7
-3.4
-70
—
-69.9
-0.35
201.6
158.8
139.3
19.5
13
22.5
38.7
-19.1
-5.3
0.3
-24.1
—
-24.1
-0.12
201.6
125.2
112.5
12.7
—
17.6
34.5
-21.8
2.9
1.2
-17.7
—
-17.7
-0.09
203.8
88.4
78.7
9.7
—
19.8
19.7
-10
-3.4
0.6
-12.8
—
-12.8
-0.06
201.6
95.8
86.4
9.4
—
27.7
24.8
-15.4
-1
2.7
-13.3
—
-13.4
-0.07
201.6
93
77.2
15.8
—
30.2
31.4
-15.6
-4.5
1.9
-18
4.6
-22.6
-0.11
201.6
171.6
144.5
27.1
—
33.1
47.1
-20
-0.3
56.1
35.8
-4.6
40.4
0.2
201.6
124.1
94.2
29.9
—
23.7
22.5
7.4
-6.6
0.1
0.9
—
0.9
—
201.6
305.5
246.6
58.9
—
48.6
54.6
4.3
-3.3
2.5
3.4
—
3.4
0.02
201.6
242.8
195.5
47.2
—
35
41.5
5.8
-6.5
1.2
0.5
—
0.5
—
201.6
236.2
179.4
56.7
—
42.3
46.6
10.1
-5.7
0.2
4.5
—
4.3
0.02
201.6
144.1
109.6
34.4
—
29.8
29.1
5.3
-3.9
—
1.4
—
1.5
0.01
201.6
294.5
233.6
60.9
—
51.9
49.4
11.5
-5.3
1.1
7.3
0.1
7.4
0.04
201.6
240.6
187.4
53.2
—
40.3
47.3
5.8
-4.7
0.8
1.9
—
2.2
0.01
201.6
197.9
144.7
53.3
—
41.3
45.5
7.7
-4.8
0.5
3.4
0.2
3.4
0.02
201.6
190.8
143.2
47.6
—
34.4
36.9
10.7
-7.1
0.1
3.6
—
3.6
0.02
201.6
317.2
249.8
67.4
—
58.5
59.6
7.9
1.1
—
9
—
9
0.04
201.6
230.7
169.4
61.3
—
53.1
55.5
5.8
-2.9
0.9
3.8
—
3.8
0.02
201.6
200.6
149.9
50.7
—
42
43
7.7
-4.2
—
3.5
—
3.5
0.02
201.6
172.6
126.8
45.8
—
35.1
38.1
7.7
-4.2
-0.2
3.3
—
3.3
0.02
201.6
209.6
164.1
45.4
—
49.8
42.4
3.1
-1.3
1.9
3.7
—
3.7
0.02
201.6