Sicher Statements
30
Sicher 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
176.29
117.11
59.174
5.941
35.423
42.852
16.322
7.452
-0.065
23.756
4.257
19.499
0.073
266.79
221.64
145.68
75.955
6.839
36.605
43.681
32.273
6.094
-0.494
37.873
4.07
33.803
0.127
266.79
128.52
100
93.149
72.5
35.374
27.5
5.32
4.1
24.427
19
29.261
22.8
6.113
4.8
5.882
4.6
0.057
0.04
12.052
9.4
1.521
1.2
10.532
8.2
0.039
266.79
226.42
100
163.46
72.2
62.959
27.8
8.043
3.6
44.001
19.4
54.186
23.9
8.773
3.9
4.207
1.9
-0.581
-0.3
12.515
5.5
0.417
0.2
12.099
5.3
0.045
266.79
161.07
100
114.9
71.3
46.176
28.7
5.283
3.3
33.361
20.7
38.455
23.9
7.721
4.8
5.276
3.3
0.027
0.02
13.024
8.1
1.388
0.9
11.636
7.2
0.044
266.79
188.05
100
138.05
73.4
49.999
26.6
5.129
2.7
35.382
18.8
38.016
20.2
11.983
6.4
8.362
4.4
-0.096
-0.05
20.321
10.8
2.393
1.3
17.928
9.5
0.067
266.79
102.43
100
74.775
73
27.652
27
4.317
4.2
18.467
18
21.697
21.2
5.955
5.8
3.74
3.7
0.008
0.008
9.703
9.5
1.098
1.1
8.606
8.4
0.032
266.79
179.9
100
132.88
73.9
47.017
26.1
7.005
3.9
21.817
12.1
25.857
14.4
21.161
11.8
1.292
0.7
-0.614
-0.3
21.839
12.1
2.538
1.4
19.3
10.7
0.214
90.237
171.5
100
121.99
71.1
49.509
28.9
4.782
2.8
23.306
13.6
23.208
13.5
26.301
15.3
3.595
2.1
-0.405
-0.2
29.501
17.2
3.439
2
26.062
15.2
0.098
266.79
142.25
100
100.86
70.9
41.394
29.1
4.331
3
20.773
14.6
24.999
17.6
16.396
11.5
1.321
0.9
0.022
0.02
17.751
12.5
2.263
1.6
15.488
10.9
0.058
266.79
82.211
100
55.907
68
26.304
32
3.711
4.5
16.612
20.2
15.289
18.6
11.015
13.4
3.003
3.7
0.429
0.5
14.474
17.6
1.85
2.3
12.624
15.4
0.047
266.79
224.27
100
153.78
68.6
70.49
31.4
6.28
2.8
36.93
16.5
36.88
16.4
33.61
15
-0.61
-0.3
0.01
0.004
33.02
14.7
5.14
2.3
27.88
12.4
0.1
266.79
133.54
100
85.27
63.9
48.27
36.1
3.9
2.9
24.53
18.4
28.1
21
20.16
15.1
0.88
0.7
—
0
23.5
17.6
3.14
2.4
20.36
15.2
0.08
266.79
183.46
100
117.77
64.2
65.68
35.8
7.162
3.9
39.429
21.5
44.305
24.2
21.376
11.7
5.129
2.8
-0.611
-0.3
26.108
14.2
3.764
2.1
22.344
12.2
0.084
266.79