Dongguan Kingsun Statements
00
Dongguan Kingsun 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
57.829
61.277
-3.448
3.287
29.194
32.381
-35.829
6.385
0.219
-25.022
—
-25.02
-0.016
1 589.54
98.302
100
83.245
84.7
15.057
15.3
2.811
2.9
78.544
79.9
79.702
81.1
-64.645
-65.8
18.925
19.3
0.016
0.02
-45.704
-46.5
-2.663
-2.7
-43.037
-43.8
-0.03
1 446.31
88.93
100
81.81
92
7.119
8
1.92
2.2
29.655
33.3
31.522
35.4
-24.402
-27.4
154.64
173.9
-0.477
-0.5
129.76
145.9
—
0
129.77
145.9
0.09
1 446.68
90.311
100
68.793
76.2
21.518
23.8
6.095
6.7
-13.211
-14.6
33.5
37.1
-11.982
-13.3
-24.453
-27.08
3.165
3.5
-32.419
-35.9
0.476
0.5
-32.89
-36.4
-0.022
1 506.16
42.76
100
46.497
108.7
-3.737
-8.7
3.259
7.6
31.053
72.6
33.964
79.4
-37.701
-88.2
21.02
49.2
-0.273
-0.6
-17.127
-40.05
0.103
0.2
-17.221
-40.3
-0.011
1 506.16
168.19
100
145.03
86.2
23.16
13.8
6.196
3.7
112.2
66.7
107.21
63.7
-84.055
-50
207.52
123.4
0.267
0.2
123.84
73.6
-7.465
-4.4
131.32
78.1
0.087
1 506.16
265.95
100
223.76
84.1
42.194
15.9
1.186
0.4
63.391
23.8
83.918
31.6
-41.725
-15.7
1.555
0.6
1.938
0.7
-37.719
-14.2
0.047
0.02
-37.762
-14.2
-0.025
1 506.16
162.74
100
174.25
107.1
-11.509
-7.07
3.15
1.9
115.52
71
463.4
284.7
-474.91
-291.8
-8.296
-5.1
-18.912
-11.6
-499.8
-307.1
15.903
9.8
-515.7
-316.9
-0.342
1 506.16
248.5
100
204.52
82.3
43.979
17.7
6.741
2.7
54.877
22.1
309.9
124.7
-265.92
-107.01
-6.554
-2.6
-4.472
-1.8
-278.19
-111.9
0.172
0.07
-278.36
-112.02
-0.185
1 507.42
299.1
100
266.87
89.2
32.231
10.8
8.201
2.7
101.76
34
106.33
35.6
-74.1
-24.8
5.881
2
-1.638
-0.5
-69.858
-23.4
0.026
0.009
-69.881
-23.4
-0.046
1 504.89
339.8
100
286.1
84.2
53.7
15.8
0.4
0.1
59.6
17.5
59.9
17.6
-6.2
-1.8
-10
-2.9
19.7
5.8
3.5
1
1.9
0.6
1.5
0.4
—
1 506.2
284.2
100
256.8
90.4
27.4
9.6
6.2
2.2
-57.7
-20.3
9.3
3.3
18.1
6.4
48.5
17.1
6
2.1
72.6
25.5
7.7
2.7
64.9
22.8
0.04
1 518.7
232.5
100
199.2
85.7
33.2
14.3
1.7
0.7
45.1
19.4
42.6
18.3
-9.3
-4
2.5
1.1
-0.1
-0.04
-7
-3.01
-2.5
-1.08
-4.5
-1.9
—
1 518.7
241.2
100
194.4
80.6
46.8
19.4
3.5
1.5
69
28.6
60.4
25
-13.6
-5.6
7.7
3.2
-9.8
-4.06
-13.7
-5.7
0.8
0.3
-14.5
-6.01
-0.01
1 518.7
237.6
100
202.6
85.3
35
14.7
0.5
0.2
41.1
17.3
41.6
17.5
-6.7
-2.8
3.6
1.5
4.1
1.7
1
0.4
1.7
0.7
-0.6
-0.3
—
1 518.7
416.4
100
360.1
86.5
56.4
13.5
15.7
3.8
229
55
231.6
55.6
-175.3
-42.1
18.6
4.5
-209.8
-50.4
-366.5
-88.02
1.2
0.3
-374
-89.8
-0.23
1 657.5
259.8
100
215.8
83.1
44.1
17
0.7
0.3
52.8
20.3
52.4
20.2
-8.4
-3.2
3
1.2
2.1
0.8
-3.3
-1.3
2.7
1
-5.9
-2.3
—
1 518.7
300.2
100
241.5
80.4
58.7
19.6
1.7
0.6
50.9
17
48.6
16.2
10.1
3.4
-2.6
-0.9
0.2
0.07
7.7
2.6
3.3
1.1
4.4
1.5
—
1 518.7
276.2
100
224.9
81.4
51.3
18.6
0.6
0.2
52.6
19
50.5
18.3
0.8
0.3
4
1.4
0.5
0.2
5.3
1.9
2.6
0.9
2.7
1
—
1 518.7
337.4
100
295.2
87.5
42.2
12.5
5.3
1.6
82.9
24.6
1 305.6
387
-1 263.4
-374.5
-12.2
-3.6
-21.8
-6.5
-1 307
-387.4
14.4
4.3
-1 321.1
-391.6
-0.87
1 518.7
307.5
100
245.8
79.9
61.8
20.1
2.8
0.9
64.5
21
73
23.7
-11.3
-3.7
1.3
0.4
—
0
-10
-3.3
0.6
0.2
-10.7
-3.5
-0.01
1 518.7
335.1
100
236.1
70.5
99.1
29.6
—
0
51.4
15.3
62.8
18.7
36.2
10.8
3.7
1.1
-1.7
-0.5
38.2
11.4
10.6
3.2
28.2
8.4
0.02
1 518.7
317.5
100
231.8
73
85.8
27
—
0
63.9
20.1
62.2
19.6
23.5
7.4
37.1
11.7
-0.6
-0.2
59.9
18.9
6.1
1.9
54.7
17.2
0.04
1 518.7
430.3
100
318.1
73.9
112.2
26.1
—
0
61.5
14.3
105.6
24.5
6.6
1.5
-5.3
-1.2
-18.6
-4.3
-17.3
-4.02
-15.1
-3.5
-17
-4
-0.01
1 518.7
314.2
100
229.3
73
84.9
27
—
0
69.3
22.1
69.3
22.1
15.6
5
4.2
1.3
0.3
0.1
20.1
6.4
7.2
2.3
19.1
6.1
0.01
1 518.7
558.2
100
422.6
75.7
135.6
24.3
—
0
80.5
14.4
90.4
16.2
45.2
8.1
13.3
2.4
-1.7
-0.3
56.9
10.2
14
2.5
38.3
6.9
0.03
1 518.7
306.3
100
202.6
66.1
103.7
33.9
—
0
53.2
17.4
53.3
17.4
50.4
16.5
2.3
0.8
-0.1
-0.03
52.6
17.2
8.3
2.7
43.9
14.3
0.03
1 518.7
207.4
100
124.9
60.2
82.5
39.8
—
0
43.7
21.1
587.9
283.5
-505.4
-243.7
24.8
12
5.1
2.5
-475.5
-229.3
-2.4
-1.2
-476.5
-229.7
-0.31
1 518.7
189.9
100
133.6
70.4
56.3
29.6
—
0
34.5
18.2
35.4
18.6
20.9
11
-6.3
-3.3
0.7
0.4
15.3
8.1
0.6
0.3
12
6.3
0.01
936.7
178.9
100
119.2
66.6
59.7
33.4
—
0
45.2
25.3
55
30.7
4.7
2.6
0.8
0.4
5.8
3.2
11.3
6.3
1.9
1.1
5.3
3
0.01
936.7
266.9
100
199.1
74.6
67.8
25.4
—
0
30.5
11.4
30.6
11.5
37.2
13.9
-0.1
-0.04
0.5
0.2
37.6
14.1
5.9
2.2
31.7
11.9
0.03
936.7
214
100
139.5
65.2
74.5
34.8
—
0
52.1
24.3
106
49.5
-31.6
-14.8
32.7
15.3
5.4
2.5
6.6
3.1
0.6
0.3
2.5
1.2
—
936.7
193.1
100
145.2
75.2
47.9
24.8
—
0
36.4
18.9
46.5
24.1
1.4
0.7
-0.6
-0.3
2
1
2.8
1.5
0.7
0.4
1.3
0.7
—
936.7
168.7
100
120.9
71.7
47.9
28.4
—
0
36.8
21.8
71.3
42.3
-23.5
-13.9
3.5
2.1
6.4
3.8
-13.6
-8.06
-0.8
-0.5
-15.1
-9
-0.02
936.7
273.8
100
203.5
74.3
70.3
25.7
—
0
32.9
12
33.1
12.1
37.2
13.6
0.3
0.1
—
0
37.5
13.7
5.7
2.1
32
11.7
0.03
936.7
84.7
100
141.4
166.9
-56.7
-66.9
—
0
41.2
48.6
59
69.7
-115.7
-136.6
22.9
27
-1.8
-2.1
-94.5
-111.6
-14.5
-17.1
-79
-93.3
-0.08
936.7
340.6
100
241.6
70.9
99
29.1
—
0
49.8
14.6
58.4
17.1
40.6
11.9
-0.3
-0.09
—
0
40.3
11.8
5.9
1.7
34.4
10.1
0.04
936.7
231.5
100
163.9
70.8
67.7
29.2
—
0
25.8
11.1
30.5
13.2
37.1
16
-3
-1.3
5.1
2.2
39.2
16.9
6.8
2.9
32.4
14
0.03
936.7
248.9
100
178.5
71.7
70.4
28.3
—
0
41.1
16.5
41.6
16.7
28.9
11.6
-0.3
-0.1
—
0
28.6
11.5
4.3
1.7
24.4
9.8
0.03
936.7
338.6
100
235
69.4
103.6
30.6
—
0
62.4
18.4
73.9
21.8
29.7
8.8
-11.6
-3.4
5.1
1.5
23.1
6.8
7.3
2.2
16.1
4.8
0.02
936.7
340
100
249.6
73.4
90.4
26.6
—
0
47.7
14
55.6
16.4
34.8
10.2
3.6
1.1
0.2
0.06
38.6
11.4
5.4
1.6
33.3
9.8
0.04
936.7