Shenzhen Auto Statements
00
Shenzhen Auto 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
84.843
67.521
17.322
7.074
18.69
18.286
-0.964
-3.477
0.221
-5.584
2.887
-8.157
-0.033
247.81
75.309
55.932
19.377
7.216
20.889
23.14
-3.763
-3.631
0.166
-7.686
0.699
-8.546
-0.034
247.81
67.845
100
55.059
81.2
12.786
18.8
5.798
8.5
18.99
28
22.226
32.8
-9.44
-13.9
-3.357
-4.9
0.01
0.01
-12.786
-18.8
-0.873
-1.3
-11.62
-17.1
-0.047
247.81
107.82
100
86.308
80
21.516
20
9.072
8.4
20.699
19.2
38.308
35.5
-16.792
-15.6
-7.282
-6.8
-0.199
-0.2
-25.204
-23.4
-2.148
-2
-23.536
-21.8
-0.095
247.75
75.234
100
57.991
77.1
17.243
22.9
7.127
9.5
14.839
19.7
17.664
23.5
-0.422
-0.6
0.491
0.7
0.039
0.05
-1.574
-2.09
1.813
2.4
-3.078
-4.09
-0.012
247.81
84.965
100
67.7
79.7
17.265
20.3
7.261
8.5
15.988
18.8
19.667
23.1
-2.403
-2.8
0.274
0.3
-0.43
-0.5
-2.563
-3.02
2.687
3.2
-5.069
-6
-0.02
247.81
43.896
100
34.487
78.6
9.408
21.4
7.015
16
17.494
39.9
21.995
50.1
-12.587
-28.7
1.219
2.8
-0.083
-0.2
-11.387
-25.9
-2.447
-5.6
-8.649
-19.7
-0.035
247.81
76.142
100
55.812
73.3
20.33
26.7
7.601
10
13.96
18.3
27.36
35.9
-7.03
-9.2
-3.419
-4.5
0.923
1.2
-11.67
-15.3
8.115
10.7
-19.303
-25.4
-0.084
229.43
81.374
100
61.101
75.1
20.273
24.9
5.7
7
20.636
25.4
23.501
28.9
-3.228
-4
-1.306
-1.6
0.185
0.2
-4.35
-5.3
-1.983
-2.4
-2.143
-2.6
-0.01
220.6
81.597
100
68.243
83.6
13.355
16.4
5.409
6.6
20.782
25.5
23.182
28.4
-9.827
-12.04
-1.152
-1.4
-0.107
-0.1
-11.086
-13.6
-1.83
-2.2
-8.857
-10.9
-0.04
220.6
48.9
100
38.5
78.7
10.3
21.1
5.8
11.9
12.9
26.4
14.4
29.4
-4
-8.2
-0.6
-1.2
—
0
-4.6
-9.4
-2
-4.09
-2.4
-4.9
-0.01
220.6
145.1
100
100.2
69.1
45
31
5.9
4.1
7.9
5.4
11.7
8.1
33.3
22.9
-1.1
-0.8
0.3
0.2
32.5
22.4
6.5
4.5
25.9
17.8
0.12
220.6
71.7
100
58.9
82.1
12.8
17.9
7.8
10.9
16.7
23.3
18.2
25.4
-5.4
-7.5
-0.6
-0.8
0.1
0.1
-5.9
-8.2
-2.3
-3.2
-3.5
-4.9
-0.02
220.6
66.6
100
53.7
80.6
12.9
19.4
6
9
19.7
29.6
21.8
32.7
-8.9
-13.4
-0.5
-0.8
-1.4
-2.1
-10.8
-16.2
-0.5
-0.8
-10
-15.02
-0.05
220.6
39.7
100
31.3
78.8
8.4
21.2
5.8
14.6
19.4
48.9
16.4
41.3
-8.1
-20.4
-0.4
-1.008
—
0
-8.4
-21.2
-2.4
-6.05
-6.1
-15.4
-0.03
220.6
131.5
100
86.8
66
44.7
34
7.3
5.6
19.5
14.8
24.4
18.6
20.3
15.4
-0.7
-0.5
1.1
0.8
20.7
15.7
2.1
1.6
18.5
14.1
0.08
220.6
92.9
100
63.9
68.8
29.1
31.3
9.1
9.8
20.6
22.2
28.6
30.8
0.4
0.4
-1.3
-1.4
-0.1
-0.1
-1
-1.08
-0.3
-0.3
-0.7
-0.8
—
220.6
66.2
100
47.9
72.4
18.3
27.6
5.3
8
20.4
30.8
21.6
32.6
-3.3
-5
-0.9
-1.4
-1.5
-2.3
-5.7
-8.6
-1.8
-2.7
-4.5
-6.8
-0.02
220.6
48.3
100
30.2
62.5
18
37.3
7.5
15.5
17.2
35.6
21.2
43.9
-3.1
-6.4
-0.7
-1.4
0.1
0.2
-3.7
-7.7
-1.8
-3.7
-2
-4.1
-0.01
220.6
152.4
100
110.6
72.6
41.8
27.4
1.7
1.1
17.1
11.2
25.3
16.6
16.5
10.8
-0.9
-0.6
0.6
0.4
16.3
10.7
-4.2
-2.8
20.3
13.3
0.09
220.6
70.1
100
46.4
66.2
23.7
33.8
8.5
12.1
20
28.5
25.4
36.2
-1.7
-2.4
-0.8
-1.1
0.2
0.3
-2.4
-3.4
-1
-1.4
-1.3
-1.9
-0.01
220.6
90.3
100
60.5
67
29.8
33
8.6
9.5
22
24.4
28.6
31.7
1.2
1.3
-0.3
-0.3
—
0
1.1
1.2
-0.3
-0.3
1.4
1.6
0.01
220.6
40.3
100
27.2
67.5
13
32.3
8.8
21.8
16.2
40.2
25
62
-11.9
-29.5
-0.2
-0.5
—
0
-12.1
-30.02
-1.9
-4.7
-9.9
-24.6
-0.04
220.6
151.5
95.7
55.8
7.1
29.4
33
22.8
-0.3
-1.2
21.3
7.8
13
0.06
220.6
77.4
45.3
32.1
10.8
21.9
31.8
0.3
-0.1
0.3
0.5
—
0.6
—
220.6
93
55.1
37.9
—
31.9
29.8
8.1
0.2
0.4
8.7
0.3
8.5
0.04
223
44.7
25.2
19.5
—
26.7
28.7
-9.2
0.1
—
-9.1
-1.4
-7.5
-0.03
220.6
123.1
83.8
39.3
—
21.2
23
16.3
-0.4
5.3
21.2
3.4
17.5
0.08
220.6
92
60.6
31.5
—
31.6
34.4
-3
—
2.5
-0.5
-0.5
0.2
—
220.6
86.1
57.1
29
—
30.5
32.7
-3.7
0.7
1.8
-1.2
-1.8
0.7
—
220.6
59.7
42.5
17.2
—
24.8
26.6
-9.4
0.5
-0.3
-9.2
0.3
-9.3
-0.04
220.4
113.9
82.7
31.2
—
18.3
17.5
13.7
0.4
3.6
17.7
3.2
14.5
0.07
221.9
89.6
57.9
31.7
—
31.1
31
0.7
0.7
2.1
3.4
-0.4
4
0.02
219.3
96.9
62.6
34.4
—
32.1
34.1
0.3
1.7
1.6
3.6
0.1
3.6
0.02
219.3
43.4
28
15.4
—
30.2
29.9
-14.5
0.7
1.9
-11.9
1.1
-12.6
-0.06
219.3
201.7
109
92.7
—
24.3
22.8
69.9
0.7
2.6
73.2
9.1
64
0.29
219.9
103.2
70.2
33
—
28.9
31.1
1.9
1
2.6
5.5
-2.3
7.9
0.04
214
83
50.2
32.8
—
26.9
28.1
4.7
1.4
1.3
7.3
1
6.6
0.03
219.7
70
42.4
27.6
—
25.7
26.9
0.7
2.1
2.8
5.6
2.6
3.2
0.01
217.2
160
103.5
56.5
—
21.8
25.8
30.7
1.4
2.4
34.5
-3.7
37.9
0.17
218.6
71.8
44.2
27.6
—
23
23.4
4.2
1.5
6.2
11.9
3.7
8.4
0.04
217.2
63.7
39.5
24.2
—
21.6
22.2
2.1
1.2
—
3.3
0.8
2.7
0.01
217.2
52.4
31.8
20.6
—
18.7
19
1.7
1.3
0.1
3.1
0.8
2.5
0.01
217.2
114.6
78
36.6
—
22
28.3
8.3
2.6
9.5
20.3
3.6
16.8
0.08
217.2