Sinostar Statements
30
Sinostar 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
767.3
100
654.59
85.3
112.71
14.7
24.934
3.2
47.827
6.2
71.565
9.3
41.144
5.4
-8.376
-1.09
0.002
0.0003
32.77
4.3
3.109
0.4
28.368
3.7
0.062
458.51
758.3
100
649.51
85.7
108.79
14.3
24.113
3.2
44.879
5.9
71.791
9.5
36.994
4.9
-16.12
-2.1
0.325
0.04
21.208
2.8
1.922
0.3
19.261
2.5
0.042
458.49
499.53
100
426.09
85.3
73.441
14.7
16.343
3.3
35.614
7.1
48.314
9.7
25.127
5
-8.095
-1.6
1.912
0.4
18.93
3.8
2.384
0.5
16.553
3.3
0.036
458.52
618
100
531.75
86
86.253
14
23.307
3.8
41.869
6.8
65.845
10.7
20.408
3.3
-20.21
-3.3
1.63
0.3
1.877
0.3
0.016
0.003
2.135
0.3
0.005
419.49
709.57
100
599.34
84.5
110.23
15.5
23.419
3.3
39.829
5.6
66.237
9.3
43.989
6.2
-15.78
-2.2
0
-0.00003
28.209
4
2.865
0.4
24.443
3.4
0.053
458.5
748.33
100
638.84
85.4
109.5
14.6
23.545
3.1
43.456
5.8
67.489
9
42.007
5.6
-13.256
-1.8
3.672
0.5
32.423
4.3
2.618
0.3
29.2
3.9
0.064
458.5
503.32
100
433.8
86.2
69.521
13.8
14.231
2.8
31.039
6.2
44.479
8.8
25.042
5
-4.458
-0.9
1.659
0.3
22.281
4.4
2.815
0.6
20.509
4.1
0.045
458.5
637.74
100
543.63
85.2
94.112
14.8
22.53
3.5
44.435
7
66.449
10.4
27.663
4.3
-6.146
-1
-1.768
-0.3
19.735
3.1
0.13
0.02
19.589
3.1
0.04
484.6
716.87
100
622
86.8
94.876
13.2
22.91
3.2
38.7
5.4
62.515
8.7
32.361
4.5
-10.924
-1.5
0.248
0.03
21.685
3
2.225
0.3
19.856
2.8
0.041
485.84
711.9
100
612.92
86.1
98.983
13.9
23.66
3.3
37.808
5.3
63.062
8.9
35.921
5
-8.471
-1.2
-0.927
-0.1
26.561
3.7
1.459
0.2
26.123
3.7
0.068
386.55
464.3
100
396.2
85.3
68.1
14.7
13.5
2.9
31.9
6.9
42.6
9.2
25.5
5.5
-8.6
-1.9
0.1
0.02
17
3.7
2.4
0.5
16.1
3.5
0.04
458.5
620.2
100
520.5
83.9
99.7
16.1
22.9
3.7
36
5.8
61.5
9.9
38.2
6.2
-8.2
-1.3
—
0
30
4.8
3.1
0.5
27.2
4.4
0.07
393.3
538.8
100
454.3
84.3
84.5
15.7
15.9
3
30.5
5.7
49.1
9.1
35.4
6.6
-6
-1.1
-0.1
-0.02
29.3
5.4
3.5
0.6
25.3
4.7
0.07
340.3
571.08
100
478.1
83.7
92.976
16.3
18.59
3.3
38.884
6.8
56.99
10
35.986
6.3
-8.505
-1.5
0.064
0.01
27.545
4.8
3.262
0.6
25.131
4.4
0.069
366.8