Suzhou Shijing Statements
30
Suzhou Shijing 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
855.19
640.83
214.35
31.211
105.08
134.75
79.601
-15.237
-1.364
63
0.719
63.001
0.438
143.91
756.73
551.44
205.29
9.703
120.73
111.26
94.026
-15.949
-0.151
82.644
14.983
67.625
0.488
138.57
575.23
100
431.11
74.9
144.11
25.1
32.639
5.7
44.213
7.7
94.32
16.4
49.795
8.7
-14.821
-2.6
0.791
0.1
35.759
6.2
1.035
0.2
35.699
6.2
0.268
133.33
390.69
100
264.05
67.6
126.64
32.4
21.655
5.5
50.759
13
74.738
19.1
51.904
13.3
-17.093
-4.4
0.163
0.04
35.017
9
-2.932
-0.8
38.745
9.9
0.291
133.33
370.37
100
266.69
72
103.68
28
10.719
2.9
59.531
16.1
68.077
18.4
35.606
9.6
-11.129
-3.005
0.111
0.03
24.588
6.6
3.678
1
17.519
4.7
0.131
133.33
383.95
100
274.84
71.6
109.11
28.4
11.089
2.9
56.009
14.6
65.841
17.1
43.269
11.3
-10.081
-2.6
0.236
0.06
33.405
8.7
6.167
1.6
27.982
7.3
0.21
133.33
288.34
100
231.45
80.3
56.89
19.7
8.901
3.1
32.372
11.2
35.085
12.2
21.805
7.6
-8.063
-2.8
0.189
0.07
13.929
4.8
2.021
0.7
12.776
4.4
0.096
133.33
309.5
100
227.49
73.5
82.008
26.5
8.438
2.7
41.339
13.4
49.27
15.9
32.738
10.6
-5.679
-1.8
0.431
0.1
27.487
8.9
1.998
0.6
25.014
8.1
0.444
56.381
163.55
100
118.23
72.3
45.32
27.7
8.235
5
27.201
16.6
28.947
17.7
16.372
10
-6.796
-4.2
-0.07
-0.04
9.505
5.8
0.952
0.6
7.144
4.4
0.054
133.33
216.37
100
159.6
73.8
56.774
26.2
8.272
3.8
27.262
12.6
36.538
16.9
20.236
9.4
-0.982
-0.5
-0.067
-0.03
19.187
8.9
3.547
1.6
17.299
8
0.259
66.667
105.11
100
74.17
70.6
30.944
29.4
7.317
7
4.925
4.7
13.675
13
17.269
16.4
-5.402
-5.1
0.162
0.2
12.029
11.4
2.846
2.7
8.731
8.3
0.065
133.33
271.5
100
185.28
68.2
86.215
31.8
—
0
27.847
10.3
32.159
11.8
54.056
19.9
-5.254
-1.9
-0.299
-0.1
48.503
17.9
6.973
2.6
38.429
14.2
0.288
133.33
217.45
100
150.99
69.4
66.46
30.6
8.546
3.9
25.906
11.9
33.411
15.4
33.048
15.2
-4.485
-2.06
0.056
0.03
28.62
13.2
4.821
2.2
24.131
11.1
0.181
133.33
178.11
100
129.27
72.6
48.838
27.4
4.614
2.6
20.421
11.5
25.862
14.5
22.976
12.9
-4.185
-2.3
-0.036
-0.02
18.755
10.5
3.522
2
14.542
8.2
0.109
133.33
1.264
100
1.046
82.8
0.218
17.2
4.458
352.7
10.178
805.1
15.872
1255.6
-15.655
-1238.4
-3.82
-302.2
-0.073
-5.8
-19.547
-1546.3
-2.732
-216.1
-15.694
-1241.5
-0.118
133.33