Shenzhen Comix Statements
00
Shenzhen Comix 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
3 306.67
3 044.7
261.97
13.518
177.19
196.63
65.339
9.81
-0.142
75.061
9.261
67.739
0.095
710.31
2 542.34
100
2 335.78
91.9
206.56
8.1
13.891
0.5
151.72
6
160.18
6.3
46.382
1.8
6.413
0.3
0.158
0.006
53.037
2.1
19.808
0.8
36.062
1.4
0.049
732.31
1 910.73
100
1 721.83
90.1
188.9
9.9
20.538
1.1
138.35
7.2
155.54
8.1
33.36
1.7
14.806
0.8
-0.268
-0.01
47.875
2.5
6.265
0.3
44.545
2.3
0.063
710.31
1 888.88
100
1 706.3
90.3
182.58
9.7
6.354
0.3
231.82
12.3
212.07
11.2
-29.492
-1.6
-14.689
-0.8
0.315
0.02
-43.69
-2.3
-24.667
-1.3
-16.064
-0.9
-0.023
710.31
2 479.2
100
2 268.07
91.5
211.13
8.5
21.961
0.9
148.82
6
168.47
6.8
42.656
1.7
24.022
1
-0.533
-0.02
66.243
2.7
11.17
0.5
57.48
2.3
0.073
785.92
2 113.21
100
1 898.83
89.9
214.39
10.1
22.307
1.1
178.28
8.4
179.17
8.5
35.213
1.7
4.607
0.2
-1.473
-0.07
38.445
1.8
9.868
0.5
30.347
1.4
0.041
734.02
2 147.85
100
1 936.61
90.2
211.23
9.8
23.853
1.1
136.41
6.4
156.55
7.3
54.682
2.5
13.944
0.6
-4.913
-0.2
63.776
3
7.727
0.4
54.924
2.6
0.075
734.02
1 392.93
100
1 162.11
83.4
230.83
16.6
13.351
1
294.82
21.2
956.65
68.7
-725.83
-52.1
-2.972
-0.2
-4.819
-0.3
-739.94
-53.1
-48.219
-3.5
-690.93
-49.6
-0.858
805.16
2 357.51
100
2 126.91
90.2
230.61
9.8
26.645
1.1
145.55
6.2
169.2
7.2
61.404
2.6
8.344
0.4
-1.767
-0.07
67.952
2.9
12.753
0.5
56.823
2.4
0.08
710.31
2 425.96
100
2 194.54
90.5
231.42
9.5
22.594
0.9
158.37
6.5
174.38
7.2
57.043
2.4
-31.881
-1.3
0.477
0.02
25.64
1.1
8.403
0.3
17.533
0.7
0.025
710.31
2 059.9
100
1 869.3
90.7
190.6
9.3
17.3
0.8
132.7
6.4
145.7
7.1
44.9
2.2
17.4
0.8
0.7
0.03
63
3.1
8.9
0.4
54.3
2.6
0.07
775.9
1 913.9
100
1 494.7
78.1
419.2
21.9
10.6
0.6
273.1
14.3
328
17.1
91.2
4.8
-119.6
-6.2
0.8
0.04
-28.1
-1.5
12.1
0.6
-38.8
-2.03
-0.06
667.1
2 338.7
100
2 115
90.4
223.7
9.6
13.2
0.6
161.1
6.9
169.2
7.2
54.5
2.3
17.7
0.8
1.3
0.06
73.5
3.1
19.3
0.8
55.2
2.4
0.08
734
2 234.5
100
1 948.8
87.2
285.7
12.8
12.6
0.6
147.7
6.6
154.1
6.9
131.6
5.9
15.3
0.7
-1.9
-0.09
145
6.5
11.2
0.5
133.1
6
0.19
687.4
1 522.3
100
1 317.9
86.6
204.4
13.4
13.8
0.9
113.7
7.5
124.1
8.2
80.3
5.3
-11.7
-0.8
0.2
0.01
68.8
4.5
16.4
1.1
51.3
3.4
0.07
733.2
1 631.7
100
1 354.6
83
277.1
17
12.5
0.8
198.1
12.1
198.1
12.1
79
4.8
-24.5
-1.5
-0.7
-0.04
53.7
3.3
7.6
0.5
46.8
2.9
0.11
429.3
1 686.4
100
1 500.3
89
186.1
11
12.9
0.8
160.2
9.5
172
10.2
14.1
0.8
31.9
1.9
-0.8
-0.05
45.3
2.7
2.6
0.2
42.8
2.5
0.07
612.1
1 587.8
100
1 323.5
83.4
264.3
16.6
12.4
0.8
127.2
8
146.4
9.2
117.9
7.4
2.4
0.2
1.2
0.08
121.5
7.7
20
1.3
101.5
6.4
0.16
641.8
1 075.4
100
902.4
83.9
173
16.1
12.6
1.2
99.7
9.3
108
10
65
6
-14.2
-1.3
0.1
0.009
50.9
4.7
10.9
1
39.1
3.6
0.06
641.8
1 488.5
100
1 229.3
82.6
259.3
17.4
25
1.7
167.1
11.2
215.1
14.5
44.1
3
-16.3
-1.1
31.8
2.1
59.7
4
8
0.5
51.8
3.5
0.08
631.4
1 066.5
100
914.5
85.7
151.9
14.2
10.6
1
121.2
11.4
128.6
12.1
23.3
2.2
2.9
0.3
1.3
0.1
27.4
2.6
-1.6
-0.2
28.8
2.7
0.04
641.8
986.8
100
795.9
80.7
190.9
19.3
—
0
122.9
12.5
120.9
12.3
70
7.1
26.9
2.7
-4.2
-0.4
92.7
9.4
11.1
1.1
81.3
8.2
0.13
641.8
699.4
100
554.5
79.3
144.9
20.7
—
0
90.9
13
88.7
12.7
56.2
8
-25.2
-3.6
7.5
1.1
38.4
5.5
7.2
1
29.8
4.3
0.05
641.8
977.9
100
782.7
80
195.2
20
14.3
1.5
113.7
11.6
124.7
12.8
70.5
7.2
-15.8
-1.6
-3.7
-0.4
51
5.2
8.6
0.9
42.6
4.4
0.07
641.8
863.1
100
724.6
84
138.6
16.1
13.7
1.6
97.8
11.3
108.4
12.6
30.1
3.5
-10.9
-1.3
-1
-0.1
18.2
2.1
0.7
0.08
17.2
2
0.03
641.8
738.7
100
585.5
79.3
153.2
20.7
—
0
89.9
12.2
89.3
12.1
63.9
8.7
-8.9
-1.2
7
0.9
61.9
8.4
9.6
1.3
51.2
6.9
0.08
641.8
601.9
100
492.7
81.9
109.2
18.1
—
0
93.8
15.6
90.3
15
18.9
3.1
11.5
1.9
—
0
30.5
5.1
1.6
0.3
29
4.8
0.05
641.8
1 048.5
100
865.5
82.5
183
17.5
—
0
128.2
12.2
133.2
12.7
49.7
4.7
-14.5
-1.4
7.4
0.7
43.2
4.1
5.7
0.5
38.1
3.6
0.07
560.4
789.6
100
675.6
85.6
114.1
14.5
—
0
84.4
10.7
84.4
10.7
29.7
3.8
-8.2
-1.04
3
0.4
24.4
3.1
4
0.5
20.1
2.5
0.04
560.4
591.7
100
473.4
80
118.3
20
—
0
83.7
14.1
85.8
14.5
32.5
5.5
3.2
0.5
5.4
0.9
41.7
7
2.5
0.4
38.7
6.5
0.07
560.4
435.1
100
361.3
83
73.8
17
—
0
57.6
13.2
57.6
13.2
16.2
3.7
-8.1
-1.9
0.7
0.2
8.8
2
1
0.2
7.9
1.8
0.01
560.4
613.9
100
528
86
85.9
14
—
0
90.2
14.7
97.4
15.9
-11.6
-1.9
31.6
5.1
-0.5
-0.08
19.5
3.2
-18.9
-3.08
38.5
6.3
0.07
564.2
329.6
100
272.3
82.6
57.3
17.4
—
0
83.4
25.3
83.4
25.3
-26.1
-7.9
25.6
7.8
2
0.6
1.5
0.5
0.3
0.09
1.1
0.3
—
564.2
329.1
100
266.3
80.9
62.8
19.1
—
0
89.6
27.2
89.4
27.2
-26.6
-8.08
-5.8
-1.8
6.3
1.9
-26.3
-8
0.8
0.2
-27
-8.2
-0.05
564.2
309.4
100
249.8
80.7
59.6
19.3
—
0
51.4
16.6
51.4
16.6
8.1
2.6
-0.2
-0.06
3.8
1.2
9.5
3.1
2.1
0.7
7.1
2.3
0.01
564.2
517.4
100
420.9
81.3
96.5
18.7
—
0
80.4
15.5
80.8
15.6
15.7
3
-3.2
-0.6
0.8
0.2
13.3
2.6
0.1
0.02
13.1
2.5
0.02
564.2
337.6
100
274.4
81.3
63.2
18.7
—
0
58.8
17.4
58.9
17.4
4.3
1.3
-2.1
-0.6
0.6
0.2
2.4
0.7
-0.6
-0.2
3
0.9
0.01
568.4
445
100
373.6
84
71.5
16.1
—
0
60.9
13.7
64.2
14.4
7.2
1.6
-1.8
-0.4
1.9
0.4
6.9
1.6
0.5
0.1
6.3
1.4
0.01
571.3
332.7
100
274.5
82.5
58.2
17.5
—
0
49.8
15
49.9
15
8.3
2.5
-1.3
-0.4
1.3
0.4
8.4
2.5
1.9
0.6
6.5
2
0.01
569
610.6
100
506.4
82.9
104.2
17.1
—
0
86.5
14.2
84.5
13.8
19.7
3.2
-6.4
-1.05
2.4
0.4
15.2
2.5
2.5
0.4
12.5
2
0.02
575.8
338.6
100
278.2
82.2
60.4
17.8
—
0
55.6
16.4
55.5
16.4
4.9
1.4
-0.8
-0.2
1.6
0.5
5.6
1.7
—
0
5.6
1.7
0.01
575.8