Sijin Intelligent Statements
00
Sijin Intelligent 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
104.58
64.714
39.868
3.541
14.174
17.128
22.74
0.944
-0.045
23.607
3.474
20.133
0.085
236.63
104.46
66.804
37.66
6.572
15.536
20.508
17.151
6.361
-1.147
22.363
2.807
19.556
0.083
236.63
108.5
100
67.072
61.8
41.43
38.2
3.42
3.2
7.686
7.1
10.583
9.8
30.847
28.4
0.112
0.1
-0.033
-0.03
30.938
28.5
5.212
4.8
25.727
23.7
0.109
236.63
141.58
100
87.588
61.9
53.993
38.1
7.445
5.3
17.236
12.2
26.871
19
27.123
19.2
3.117
2.2
-0.078
-0.05
30.918
21.8
-0.495
-0.3
31.413
22.2
0.133
235.32
115.7
100
69.541
60.1
46.163
39.9
4.61
4
9.695
8.4
13.931
12
32.232
27.9
7.206
6.2
-0.02
-0.02
39.429
34.1
6.092
5.3
33.337
28.8
0.138
241.09
122.63
100
74.462
60.7
48.171
39.3
5.621
4.6
11.216
9.1
14.369
11.7
33.802
27.6
6.088
5
0.216
0.2
40.118
32.7
6.126
5
33.992
27.7
0.211
161.02
128.31
100
76.4
59.5
51.908
40.5
2.805
2.2
7.382
5.8
8.494
6.6
43.414
33.8
5.361
4.2
-0.031
-0.02
48.752
38
8.176
6.4
40.577
31.6
0.249
163.19
137.93
100
80.991
58.7
56.939
41.3
4.652
3.4
11.897
8.6
15.651
11.3
41.288
29.9
-0.674
-0.5
-0.041
-0.03
40.581
29.4
6.56
4.8
34.021
24.7
0.211
161.4
94.035
100
56.026
59.6
38.009
40.4
4.309
4.6
8.734
9.3
11.615
12.4
26.394
28.1
5.328
5.7
-2.042
-2.2
29.682
31.6
4.641
4.9
25.041
26.6
0.153
163.19
128.41
100
78.655
61.3
49.751
38.7
4.407
3.4
7.873
6.1
10.648
8.3
39.103
30.5
1.619
1.3
-0.265
-0.2
40.457
31.5
6.104
4.8
34.353
26.8
0.211
163.19
117.3
100
71.1
60.6
46.2
39.4
3.9
3.3
8.3
7.1
11.8
10.1
34.3
29.2
1.6
1.4
0.5
0.4
36.5
31.1
6.4
5.5
30
25.6
0.27
112.5
111.5
100
69.3
62.2
42.2
37.8
7.9
7.1
11.3
10.1
19.5
17.5
22.7
20.4
-0.6
-0.5
-0.6
-0.5
21.6
19.4
2.7
2.4
18.9
17
0.17
112.5
105.2
100
65
61.8
40.2
38.2
3.4
3.2
7.3
6.9
11.4
10.8
28.7
27.3
-0.7
-0.7
-0.1
-0.1
28
26.6
4.5
4.3
23.4
22.2
0.28
84.4
171.38
100
108.55
63.3
62.834
36.7
2.411
1.4
11.474
6.7
10.066
5.9
52.768
30.8
0.503
0.3
-0.734
-0.4
60.934
35.6
9.618
5.6
51.316
29.9
0.608
84.405
95.1
100
54
56.8
41.1
43.2
—
0
9.1
9.6
10.5
11
30.6
32.2
0.7
0.7
-0.2
-0.2
31.1
32.7
4.8
5
26.3
27.7
0.31
84.4
70.1
100
43.5
62.1
26.6
37.9
3.6
5.1
5.3
7.6
10.5
15
16.2
23.1
1
1.4
-0.2
-0.3
17
24.3
2.8
4
14.2
20.3
0.17
84.4