Sineng Statements
30
Sineng 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
1 133.69
100
866.85
76.5
266.85
23.5
68.612
6.1
113.31
10
182.17
16.1
84.676
7.5
-16.298
-1.4
-0.05
-0.004
68.328
6
-4.981
-0.4
73.309
6.5
0.2
366.88
1 556.81
100
1 299.43
83.5
257.38
16.5
53.665
3.4
120.6
7.7
175.11
11.2
82.269
5.3
23.338
1.5
0.105
0.007
105.79
6.8
7.168
0.5
98.627
6.3
0.279
353.41
620.15
100
502.45
81
117.7
19
34.028
5.5
50.897
8.2
83.554
13.5
34.144
5.5
3.382
0.5
-0.105
-0.02
37.421
6
0.905
0.1
36.517
5.9
0.108
339.63
1 272.62
100
1 051.33
82.6
221.29
17.4
73.453
5.8
100.28
7.9
169.65
13.3
51.631
4.1
-16.387
-1.3
-0.688
-0.05
34.046
2.7
-2.108
-0.2
36.155
2.8
0.106
339.66
644.51
100
562.78
87.3
81.723
12.7
29.843
4.6
36.588
5.7
60.02
9.3
21.702
3.4
-0.86
-0.1
-0.1
-0.02
20.743
3.2
-1.705
-0.3
22.448
3.5
0.066
339.62
203.36
100
161.65
79.5
41.706
20.5
22.459
11
24.871
12.2
41.636
20.5
0.07
0.03
6.608
3.2
0.024
0.01
6.743
3.3
-0.104
-0.05
6.847
3.4
0.029
237.6
218.06
100
163.18
74.8
54.881
25.2
18.527
8.5
18.919
8.7
33.764
15.5
21.117
9.7
-6.067
-2.8
-0.024
-0.01
15.026
6.9
-1.09
-0.5
16.116
7.4
0.068
237.6
444.41
100
328.38
73.9
116.03
26.1
32.14
7.2
56.618
12.7
89.285
20.1
26.749
6
-5.177
-1.2
0.159
0.04
21.707
4.9
7.362
1.7
14.345
3.2
0.06
237.6
251.63
100
192.73
76.6
58.901
23.4
25.117
10
21.538
8.6
47.054
18.7
11.847
4.7
1.009
0.4
-0.1
-0.04
12.757
5.1
-7.876
-3.1
20.633
8.2
0.087
237.6
236.33
100
184.23
78
52.104
22
21.469
9.1
18.338
7.8
36.868
15.6
15.236
6.4
-6.14
-2.6
—
0
9.096
3.8
0.732
0.3
8.364
3.5
0.035
237.6
160
100
120.3
75.2
39.7
24.8
14.1
8.8
17.8
11.1
28.5
17.8
11.2
7
4.8
3
—
0
16
10
0.4
0.3
15.6
9.8
0.21
73.3
372.6
100
273.2
73.3
99.3
26.7
31.6
8.5
39.7
10.7
69.1
18.5
30.3
8.1
-12.5
-3.4
-0.1
-0.03
17.7
4.8
-4.1
-1.1
21.9
5.9
0.3
73.2
379.4
100
294.5
77.6
84.9
22.4
18.2
4.8
38.3
10.1
55.8
14.7
29.1
7.7
-1.9
-0.5
—
0
27.2
7.2
2
0.5
25.2
6.6
0.34
74.2
146.5
100
105
71.7
41.4
28.3
16.9
11.5
22.7
15.5
33.3
22.7
8.1
5.5
-2
-1.4
5.8
4
11.9
8.1
0.4
0.3
11.5
7.8
0.16
73.3
105.6
100
75.7
71.7
29.9
28.3
9.4
8.9
12.7
12
8.6
8.1
21.3
20.2
-1.9
-1.8
—
0
19.4
18.4
0.6
0.6
18.8
17.8
0.34
55
144.5
100
93.2
64.5
51.3
35.5
15
10.4
21.9
15.2
35.8
24.8
15.5
10.7
-2.4
-1.7
—
0
13.1
9.1
-1.6
-1.1
14.7
10.2
0.27
55
230.2
100
171.1
74.3
59.1
25.7
11.7
5.1
29.5
12.8
37.6
16.3
21.4
9.3
-2.2
-1
—
0
19.2
8.3
2.9
1.3
16.3
7.1
0.3
55