Tianjin Saixiang Statements
00
Tianjin Saixiang 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
128.1
81.587
46.511
19.659
19.059
38.187
8.324
-3.608
-0.576
4.14
0.623
4.064
0.006
626.91
121.45
100
73.049
60.1
48.403
39.9
10.651
8.8
29.734
24.5
41.911
34.5
6.492
5.3
21.019
17.3
-0.026
-0.02
26.573
21.9
-0.492
-0.4
26.857
22.1
0.05
533.89
148.88
100
102.56
68.9
46.324
31.1
13.69
9.2
32.75
22
43.275
29.1
3.049
2
11.997
8.1
-0.026
-0.02
15.025
10.1
-0.676
-0.5
16.109
10.8
0.028
580.4
136.14
100
82.672
60.7
53.471
39.3
14.289
10.5
26.92
19.8
42.308
31.1
11.162
8.2
13.212
9.7
0.018
0.01
24.392
17.9
-0.535
-0.4
26.047
19.1
0.045
580.4
51.817
100
37.674
72.7
14.143
27.3
10.213
19.7
12.283
23.7
19.122
36.9
-4.979
-9.6
-1.434
-2.8
1.541
3
-4.804
-9.3
-0.151
-0.3
-7.385
-14.3
-0.013
580.4
242.76
100
180.44
74.3
62.321
25.7
17.5
7.2
51.995
21.4
77.536
31.9
-15.215
-6.3
15.422
6.4
1.697
0.7
1.899
0.8
2.497
1
3.582
1.5
0.006
619.32
140.15
100
93.981
67.1
46.165
32.9
15.796
11.3
-16.199
-11.6
-3.755
-2.7
49.92
35.6
1.563
1.1
-0.361
-0.3
51.148
36.5
8.597
6.1
31.541
22.5
0.063
501.61
132.82
100
92.833
69.9
39.984
30.1
11.562
8.7
22.992
17.3
31.244
23.5
8.741
6.6
-3.03
-2.3
-0.004
-0.003
5.537
4.2
0.034
0.03
6.792
5.1
0.012
588.62
217.3
100
187.9
86.5
29.4
13.5
13.9
6.4
27.6
12.7
38.8
17.9
-9.3
-4.3
2.1
1
0.4
0.2
-6.8
-3.1
-0.1
-0.05
-4.8
-2.2
-0.01
588.6
115.8
100
123.1
106.3
-7.3
-6.3
14.4
12.4
17.6
15.2
46.9
40.5
-54.1
-46.7
6.3
5.4
-0.3
-0.3
-48.1
-41.5
0.9
0.8
-44.5
-38.4
-0.08
588.6
70.6
100
62.8
89
7.8
11
15.2
21.5
27.7
39.2
42.2
59.8
-34.4
-48.7
-5.3
-7.5
0.1
0.1
-39.7
-56.2
0.2
0.3
-38.2
-54.1
-0.06
588.6
131.8
100
118.9
90.2
12.9
9.8
11
8.3
23.5
17.8
32.9
25
-20
-15.2
12.7
9.6
-0.1
-0.08
-7.4
-5.6
1.9
1.4
-8.5
-6.4
-0.01
588.6
42.9
100
31.4
73.2
11.4
26.6
9.2
21.4
21.4
49.9
28.3
66
-16.8
-39.2
4.8
11.2
—
0
-12
-28
-1
-2.3
-10.7
-24.9
-0.02
588.6
279.5
100
184.6
66
95
34
21.4
7.7
50.6
18.1
71.6
25.6
23.3
8.3
-8.1
-2.9
3.3
1.2
18.5
6.6
4.9
1.8
16.6
5.9
0.03
635.4
65.5
100
38.5
58.8
27.1
41.4
8.6
13.1
31.8
48.5
38.9
59.4
-11.9
-18.2
22.2
33.9
—
0
10.3
15.7
—
0
10.7
16.3
0.02
537
140.9
100
102.3
72.6
38.6
27.4
6.6
4.7
34.6
24.6
31.1
22.1
7.4
5.3
3.5
2.5
-2.9
-2.06
8
5.7
-1.1
-0.8
8.4
6
0.01
588.6
45.4
100
32.2
70.9
13.2
29.1
8.1
17.8
22.9
50.4
33.1
72.9
-19.9
-43.8
-5.4
-11.9
—
0
-25.3
-55.7
-0.2
-0.4
-24.9
-54.8
-0.04
588.6
187.3
100
79.6
42.5
107.7
57.5
33.4
17.8
12.8
6.8
82.7
44.2
25
13.3
2.7
1.4
2.4
1.3
30.1
16.1
7.1
3.8
22.5
12
0.04
588.6
124.5
100
82.9
66.6
41.7
33.5
—
0
31.5
25.3
36.3
29.2
5.3
4.3
7.8
6.3
-0.5
-0.4
12.6
10.1
-1
-0.8
13.3
10.7
0.02
588.6
50.2
100
35.6
70.9
14.6
29.1
—
0
33.4
66.5
39.1
77.9
-24.6
-49.004
9.7
19.3
0.5
1
-14.3
-28.5
-1.5
-3
-13.3
-26.5
-0.02
588.6
92.2
100
67.1
72.8
25.1
27.2
—
0
32.6
35.4
30.7
33.3
-5.6
-6.07
-9
-9.8
0.2
0.2
-14.3
-15.5
0.3
0.3
-15.1
-16.4
-0.03
588.6
182.2
100
114.8
63
67.4
37
—
0
39.9
21.9
90.1
49.5
-22.7
-12.5
-0.3
-0.2
-19.4
-10.6
-42.1
-23.1
9
4.9
-49.4
-27.1
-0.08
588.6
208.9
100
156.9
75.1
52
24.9
—
0
29.5
14.1
28.7
13.7
23.3
11.2
-6.1
-2.9
1.1
0.5
18.4
8.8
-0.7
-0.3
17.3
8.3
0.03
588.6
144.7
100
84.8
58.6
59.8
41.3
—
0
36.2
25
55
38
4.9
3.4
-5.3
-3.7
51.1
35.3
50.6
35
-1.9
-1.3
51.3
35.5
0.09
576.5
35
100
15.1
43.1
20
57.1
—
0
26.2
74.9
26.5
75.7
-6.5
-18.6
-3.2
-9.1
3.1
8.9
-6.6
-18.9
—
0
-4.7
-13.4
-0.01
588.6
143.4
100
82
57.2
61.5
42.9
—
0
21.5
15
54.8
38.2
6.6
4.6
12.1
8.4
8.4
5.9
27.1
18.9
4.2
2.9
18.4
12.8
0.03
588.6
107.8
100
69.8
64.7
38
35.3
—
0
34.2
31.7
46.1
42.8
-8
-7.4
-0.2
-0.2
23.5
21.8
15.3
14.2
-1.6
-1.5
18.4
17.1
0.03
588.6
60.9
100
33.6
55.2
27.3
44.8
—
0
32.4
53.2
41
67.3
-13.7
-22.5
0.3
0.5
2.2
3.6
-11.2
-18.4
1
1.6
-15
-24.6
-0.03
594.3
70.1
100
51.4
73.3
18.7
26.7
—
0
24.2
34.5
29.2
41.7
-10.6
-15.1
-2.2
-3.1
4
5.7
-8.7
-12.4
0.7
1
-8.9
-12.7
-0.01
594.3
75.4
100
52.1
69.1
23.3
30.9
—
0
28.6
37.9
98.9
131.2
-75.6
-100.3
6
8
2.7
3.6
-66.8
-88.6
-0.2
-0.3
-65.3
-86.6
-0.11
594.3
100
100
79.7
79.7
20.2
20.2
—
0
29.1
29.1
35
35
-14.8
-14.8
4.8
4.8
2
2
-8
-8
0.7
0.7
-9.8
-9.8
-0.02
594.3
35.5
100
22.3
62.8
13.2
37.2
—
0
35.5
100
51.6
145.4
-38.4
-108.2
2
5.6
1.9
5.4
-34.5
-97.2
-0.9
-2.5
-33.6
-94.6
-0.06
588.6
151.2
100
111.9
74
39.2
25.9
—
0
29
19.2
31.1
20.6
8.2
5.4
2.5
1.7
4.3
2.8
14.9
9.9
2.5
1.7
9.8
6.5
0.02
594.6
238.2
100
182.4
76.6
55.8
23.4
—
0
36.6
15.4
37.5
15.7
18.3
7.7
2.3
1
1.6
0.7
22.2
9.3
4.6
1.9
15.8
6.6
0.03
548
125.8
100
94.1
74.8
31.7
25.2
—
0
28.2
22.4
31.1
24.7
0.5
0.4
5.6
4.5
6
4.8
12.2
9.7
1.6
1.3
9.7
7.7
0.02
594.6
181.5
100
148.1
81.6
33.4
18.4
—
0
35.6
19.6
39
21.5
-5.6
-3.09
12.1
6.7
8.7
4.8
15.2
8.4
0.4
0.2
13.8
7.6
0.02
595
188.1
100
147.5
78.4
40.6
21.6
—
0
27.5
14.6
30.4
16.2
10.2
5.4
3.4
1.8
-0.4
-0.2
13.5
7.2
2.1
1.1
11.4
6.1
0.02
594.6
202.4
100
158.1
78.1
44.4
21.9
—
0
29.9
14.8
35
17.3
9.3
4.6
-2
-1
8.4
4.2
15.7
7.8
2
1
13.7
6.8
0.02
595
156.1
100
124.1
79.5
32
20.5
—
0
26.4
16.9
29.3
18.8
2.8
1.8
3.8
2.4
8.3
5.3
14.8
9.5
1.2
0.8
13.6
8.7
0.02
581.9
173.7
100
132.2
76.1
41.5
23.9
—
0
25.4
14.6
29.2
16.8
12.4
7.1
3.7
2.1
0.8
0.5
16.8
9.7
2.6
1.5
14.2
8.2
0.02
579
140
100
114.2
81.6
25.7
18.4
—
0
24.5
17.5
24.6
17.6
1.2
0.9
5.9
4.2
1.1
0.8
8.1
5.8
1.3
0.9
6.8
4.9
0.01
576