Suzhou Shijia Statements
00
Suzhou Shijia 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
255.29
231.75
23.533
13.49
14.082
35.199
-11.665
-0.498
0.008
-12.157
-0.128
-10.633
-0.043
248.43
268.56
246.28
22.283
13.286
18.093
31.437
-9.154
2.768
-0.023
-4.32
-0.569
-1.874
-0.007
256.43
235.27
100
213.07
90.6
22.207
9.4
13.114
5.6
15.658
6.7
27.972
11.9
-5.765
-2.5
-1.76
-0.7
-0.013
-0.006
-7.015
-3
-0.041
-0.02
-5.103
-2.2
-0.021
248.43
271.5
100
239.38
88.2
32.119
11.8
9.92
3.7
18.97
7
32.839
12.1
-0.721
-0.3
-1.734
-0.6
-0.627
-0.2
-3.93
-1.4
4.956
1.8
-7.455
-2.7
-0.034
221.47
312.71
100
283.3
90.6
29.41
9.4
14.473
4.6
18.212
5.8
42.976
13.7
-13.566
-4.3
7.819
2.5
-0.104
-0.03
-5.377
-1.7
-1.824
-0.6
-2.573
-0.8
-0.01
269.91
265.36
100
252.1
95
13.265
5
13.597
5.1
19.281
7.3
27.544
10.4
-14.279
-5.4
6.527
2.5
-0.192
-0.07
-6.259
-2.4
0.386
0.1
-5.149
-1.9
-0.025
204.66
245.54
100
234.5
95.5
11.042
4.5
14.034
5.7
14.059
5.7
27.635
11.3
-16.593
-6.8
-1.822
-0.7
-0.172
-0.07
-18.596
-7.6
-1.069
-0.4
-16.243
-6.6
-0.06
270.71
327.1
100
318.31
97.3
8.792
2.7
18.106
5.5
24.641
7.5
45.382
13.9
-36.59
-11.2
1.407
0.4
0.004
0.001
-35.107
-10.7
28.168
8.6
-61.891
-18.9
-0.245
253.04
281.52
100
281.84
100.1
-0.315
-0.1
15.302
5.4
18.687
6.6
610.38
216.8
-610.7
-216.9
1.762
0.6
0.037
0.01
-608.96
-216.3
-15.473
-5.5
-588.8
-209.2
-2.333
252.43
354.67
100
332.68
93.8
21.993
6.2
16.09
4.5
18.176
5.1
33.606
9.5
-11.613
-3.3
0.112
0.03
-0.555
-0.2
-12.085
-3.4
-1.052
-0.3
-11.816
-3.3
-0.047
252.43
334.9
100
302.6
90.4
32.3
9.6
16.9
5
21.6
6.4
37.9
11.3
-5.6
-1.7
0.3
0.09
—
0
-5.3
-1.6
-1.5
-0.4
-4.3
-1.3
-0.02
252.4
310.2
100
312.8
100.8
-2.7
-0.9
16.3
5.3
-26.7
-8.6
15.4
5
-18
-5.8
1.3
0.4
-0.3
-0.1
-17.1
-5.5
-6.9
-2.2
-7
-2.3
-0.03
260.8
447.9
100
390.6
87.2
57.2
12.8
20.8
4.6
16.6
3.7
36
8
21.3
4.8
-2.9
-0.6
-0.5
-0.1
17.9
4
4.1
0.9
12.3
2.7
0.05
245.1
622
100
514.5
82.7
107.5
17.3
22.8
3.7
40
6.4
61.9
10
45.6
7.3
-0.8
-0.1
-0.1
-0.02
44.7
7.2
4.2
0.7
36
5.8
0.16
232.3
260.9
100
230
88.2
30.9
11.8
16
6.1
18.4
7.1
32.5
12.5
-1.6
-0.6
1.2
0.5
-0.1
-0.04
-0.5
-0.2
1.4
0.5
-3.6
-1.4
-0.01
267.2
440.1
100
372.4
84.6
67.7
15.4
24.8
5.6
42
9.5
73.2
16.6
-5.5
-1.2
-1.6
-0.4
-0.2
-0.05
-7.2
-1.6
-6.1
-1.4
-2.7
-0.6
-0.01
255.9
521.6
100
425.3
81.5
96.3
18.5
22.9
4.4
25.5
4.9
48.2
9.2
48.2
9.2
3.1
0.6
-0.7
-0.1
50.5
9.7
7.7
1.5
37.8
7.2
0.15
246.2
558.6
100
434.1
77.7
124.5
22.3
20.4
3.7
34.3
6.1
65.7
11.8
58.8
10.5
0.6
0.1
—
0
59.3
10.6
6.3
1.1
45.6
8.2
0.18
246.9
351
100
295
84
56
16
13.4
3.8
24.8
7.1
37.7
10.7
18.3
5.2
-0.4
-0.1
—
0
18
5.1
2.3
0.7
14.8
4.2
0.06
247.3
386.1
100
328.5
85.1
57.7
14.9
15
3.9
21
5.4
38.8
10
18.9
4.9
-0.2
-0.05
2.6
0.7
21.3
5.5
-1.8
-0.5
22.9
5.9
0.09
252.5
348.7
100
300.6
86.2
48.1
13.8
10.6
3
21.9
6.3
33.9
9.7
14.2
4.1
2.5
0.7
-0.1
-0.03
15.9
4.6
2.6
0.7
12.3
3.5
0.05
248.1
275.5
100
236
85.7
39.5
14.3
—
0
42.7
15.5
33.6
12.2
5.9
2.1
3.4
1.2
—
0
9.2
3.3
1.8
0.7
7.1
2.6
0.03
258.1
269.6
100
228.8
84.9
40.7
15.1
9.9
3.7
20.4
7.6
29.6
11
11.1
4.1
-1.7
-0.6
—
0
9.4
3.5
2.1
0.8
6.3
2.3
0.03
204
144.5
128.8
15.6
4.7
10.8
14.1
1.6
1.1
—
2.5
-0.3
2.8
0.02
180
164.1
143
21.2
4.9
7.2
12.1
9.1
1
—
10.1
1.6
8.4
0.05
180
158
137.9
20.1
—
12
12.3
7.8
2
—
10.3
0.8
9.6
0.05
180
110.1
94.6
15.4
—
10.5
10.7
4.8
1.1
—
5.9
1
4.9
0.03
180
136.9
115.3
21.6
—
10.7
10.6
11
3.3
0.8
15
1.7
13.3
0.07
180
131.2
106.4
24.8
—
10.2
10.3
14.5
1.1
0.2
15.8
2.3
13.4
0.07
180
136.1
106.8
29.4
—
13.9
15
14.3
1.7
1.6
17.5
2.3
15.2
0.1
145.5
92.9
75.8
17.1
—
9.2
9.4
7.7
0.2
0.2
8.1
1.4
6.7
0.05
136
114.5
92.2
22.3
—
10.6
10.4
11.9
1.3
4.5
17.7
2
15.7
0.12
135
128.3
101.1
27.1
—
10.1
10.6
16.6
0.3
0.2
17
2.4
14.6
0.11
135
134.2
105
29.2
—
9.6
10.7
18.5
1.2
0.2
19.9
3.1
16.8
0.12
135
85.4
69.7
15.7
—
8.9
9
6.8
0.7
0.3
8.2
1.4
6.8
0.05
135