Suzhou SLAC Statements
30
Suzhou SLAC 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
426.88
100
320.68
75.1
106.2
24.9
17.267
4
40.773
9.6
55.935
13.1
50.267
11.8
-11.578
-2.7
0.121
0.03
38.816
9.1
6.359
1.5
40.884
9.6
0.065
628.41
409.34
100
310.54
75.9
98.797
24.1
16.859
4.1
48.111
11.8
66.82
16.3
31.977
7.8
-0.942
-0.2
-0.193
-0.05
30.719
7.5
8.938
2.2
26.391
6.4
0.04
654.18
295.62
100
191.77
64.9
103.84
35.1
13.139
4.4
41.615
14.1
52.738
17.8
51.106
17.3
-8.642
-2.9
-0.215
-0.07
42.249
14.3
10.539
3.6
37.646
12.7
0.06
626.55
451.52
100
277.82
61.5
173.7
38.5
25.8
5.7
56.133
12.4
122.96
27.2
50.747
11.2
-3.383
-0.7
-2.545
-0.6
44.84
9.9
14.952
3.3
37.032
8.2
0.061
607.27
621.03
100
425.93
68.6
195.11
31.4
16.845
2.7
57.493
9.3
73.739
11.9
121.37
19.5
4.648
0.7
-0.033
-0.005
125.98
20.3
19.407
3.1
110.75
17.8
0.195
568.73
366.71
100
269.82
73.6
96.895
26.4
8.929
2.4
45.36
12.4
54.097
14.8
42.799
11.7
1.409
0.4
-0.577
-0.2
43.63
11.9
9.671
2.6
34.54
9.4
0.053
657.14
292.05
100
185.62
63.6
106.43
36.4
9.39
3.2
35.013
12
44.22
15.1
62.209
21.3
-9.482
-3.2
0.005
0.002
52.732
18.1
11.564
4
43.595
14.9
0.08
544.93
337.44
100
232.58
68.9
104.86
31.1
9.06
2.7
42.034
12.5
71.608
21.2
33.248
9.9
-4.012
-1.2
0.071
0.02
29.308
8.7
8.233
2.4
32.28
9.6
0.06
538
277
100
163.84
59.1
113.16
40.9
11.312
4.1
41.997
15.2
51.237
18.5
61.921
22.4
-9.152
-3.3
-4.605
-1.7
48.165
17.4
12.639
4.6
37.855
13.7
0.056
677.83
202.89
100
107.71
53.1
95.187
46.9
11.131
5.5
40.578
20
53.2
26.2
41.987
20.7
-14.367
-7.08
-0.008
-0.004
27.612
13.6
8.071
4
20.584
10.1
0.039
532.28
186.2
100
131.3
70.5
54.8
29.4
6.8
3.7
19.3
10.4
25.1
13.5
29.7
16
-8.6
-4.6
-0.2
-0.1
20.9
11.2
6.2
3.3
16
8.6
0.03
535
276.7
100
194.9
70.4
81.8
29.6
4.9
1.8
41.7
15.1
62
22.4
19.7
7.1
-17.6
-6.4
0.6
0.2
2.7
1
0.3
0.1
7.3
2.6
0.01
664.1
223.5
100
150.7
67.4
72.9
32.6
9.4
4.2
34.1
15.3
41.3
18.5
31.5
14.1
-14
-6.3
-0.3
-0.1
17.2
7.7
2.6
1.2
14.7
6.6
0.03
564.6
195.4
100
101.1
51.7
94.3
48.3
8.6
4.4
31.8
16.3
43.8
22.4
50.6
25.9
-8.1
-4.1
-0.2
-0.1
42.2
21.6
7.1
3.6
35.2
18
0.06
564.6
187.2
100
139.3
74.4
47.9
25.6
7.4
4
34.4
18.4
33.8
18.1
14.2
7.6
-3
-1.6
-0.1
-0.05
11
5.9
4.5
2.4
7.6
4.1
0.01
564.6
220.8
100
141.5
64.1
79.3
35.9
10.4
4.7
54.6
24.7
67.2
30.4
12.1
5.5
-12.3
-5.6
3.1
1.4
2.9
1.3
-2.3
-1.04
8.5
3.8
0.01
591.9
190.3
100
110.4
58
79.9
42
11.3
5.9
36.8
19.3
46.5
24.4
33.4
17.6
2.1
1.1
-2.7
-1.4
32.8
17.2
5.2
2.7
28.7
15.1
0.05
572.7
190.6
100
99.3
52.1
91.4
48
5
2.6
38.4
20.1
41.9
22
49.4
25.9
-0.8
-0.4
-1.5
-0.8
47
24.7
9
4.7
39
20.5
0.07
529.1
190.1
100
128.1
67.4
62
32.6
6.8
3.6
28.2
14.8
28.7
15.1
33.3
17.5
-7.9
-4.2
-0.1
-0.05
25.4
13.4
5.6
2.9
21.2
11.2
0.04
564.6
332.4
100
192.3
57.9
140.2
42.2
12.9
3.9
37
11.1
75.2
22.6
64.9
19.5
-5.9
-1.8
-0.6
-0.2
58.4
17.6
6.5
2
53.3
16
0.09
565.8
124.2
100
60.4
48.6
63.8
51.4
4.6
3.7
35.9
28.9
35.9
28.9
27.9
22.5
5
4
-0.3
-0.2
32.6
26.2
5.7
4.6
28.3
22.8
0.05
564.2
155.2
100
81.9
52.8
73.2
47.2
—
0
34.9
22.5
36.7
23.6
36.6
23.6
6.8
4.4
0.5
0.3
43.9
28.3
7.2
4.6
38.6
24.9
0.07
564.2
127.5
100
77
60.4
50.5
39.6
—
0
26.6
20.9
24.5
19.2
26
20.4
-7.4
-5.8
—
0
18.6
14.6
3.3
2.6
17
13.3
0.03
564.1
293.8
140
153.8
—
43.9
52.7
101.1
-2.7
-5
94.4
16.2
78.7
0.14
565.4
78.9
42.9
36
—
23
24.1
11.9
-0.8
1.4
12.5
1.7
12.4
0.02
563.3
125.6
65
60.5
—
22
23.7
36.9
-0.3
-1.7
36
5
31.7
0.06
551.3
50.3
23.8
26.5
—
16.8
16
10.5
0.4
4.5
15.5
2.4
13.6
0.02
563.3
181.3
89.5
91.8
—
27.1
35.1
56.7
3.6
0.7
61.6
9.5
54.4
0.1
559.1
46.8
23
23.8
—
15.8
14.8
8.9
0.2
3.4
12.5
1.7
11.2
0.02
561.2
108
57.3
50.7
—
16
18.1
32.6
1.1
0.8
34.5
5.9
29.2
0.06
527
52.4
25.4
27
—
13.9
14.2
12.8
-0.8
2.6
14.7
1.7
13.6
0.03
527
158.4
89.2
69.1
—
21.3
31.9
37.3
1
1.6
39.9
6
34
0.07
515.4
56.3
27.6
28.7
—
14.1
14.7
14
2.1
0.9
17
2.6
15.1
0.03
527
74.2
37.4
36.8
—
10.2
11.7
25.2
3.3
0.5
29
4.6
24.4
0.14
178.8
59.4
31.6
27.9
—
8.9
8.8
19
5.2
4.5
28.7
4.4
24.3
0.05
527
107.3
64.2
43.1
—
11.5
14
29.1
6
0.6
35.6
5.7
29.9
0.06
527
23.6
12.3
11.4
—
9.8
9.4
1.9
3.5
0.1
5.5
0.9
4.6
0.01
515.1
104.5
52.7
51.8
—
13.9
16.4
35.4
1.1
4
40.6
6.3
34.2
0.07
515.1
56.7
31.2
25.5
—
7.9
7.8
17.6
-1
3.4
20.1
3
17
0.03
503.1
93.1
50.9
42.2
—
9.3
9.7
32.4
—
—
32.4
5.2
27.2
0.06
455.4
72.4
41.2
31.2
—
7.1
7.8
23.4
-0.8
0.6
23.3
3.4
19.9
0.04
455.4
112.2
56.6
55.6
—
12.1
14.8
40.8
—
2
42.8
6.7
36.1
0.08
460.4
44.3
26.1
18.2
—
5.6
5.6
12.6
2
1
15.5
2.3
13.2
0.03
455.4