Shunliban Information Statements
00
Shunliban Information 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
3.97
100
1.209
30.5
2.761
69.5
1.204
30.3
8.389
211.3
9.569
241
-6.808
-171.5
-1.134
-28.6
0.029
0.7
-7.913
-199.3
-0.038
-1
-6.965
-175.4
-0.009
765.8
11.253
100
-15.044
-133.7
26.297
233.7
0.834
7.4
47.449
421.7
49.185
437.1
-22.888
-203.4
199.52
1773.1
-1.364
-12.1
150.04
1333.4
0.208
1.9
145.8
1295.7
0.19
765.8
29.602
100
28.891
97.6
0.711
2.4
—
0
21.578
72.9
21.308
72
-20.597
-69.6
-0.91
-3.07
-7.56
-25.5
-28.973
-97.9
-0.196
-0.7
-27.735
-93.7
-0.036
765.8
8.701
100
6.192
71.2
2.509
28.8
—
0
19.712
226.6
18.485
212.5
-15.976
-183.6
-1.081
-12.4
-14.878
-171
-31.933
-367.02
-1.276
-14.7
-30.497
-350.5
-0.04
765.8
12.902
100
7.369
57.1
5.532
42.9
—
0
29.1
225.6
28.886
223.9
-23.354
-181.02
-0.845
-6.5
5.511
42.7
-18.688
-144.9
1.73
13.4
-20.317
-157.5
-0.027
765.8
0.764
100
-13.508
-1767.7
14.273
1867.7
—
0
109.68
14353.7
158.93
20797.5
-144.65
-18929.8
-31.094
-4069
-197.78
-25881.9
-631.15
-82594.3
15.585
2039.5
-645.17
-84428.7
-0.842
765.8
39.658
100
24.957
62.9
14.701
37.1
—
0
31.813
80.2
29.538
74.5
-14.838
-37.4
-1.87
-4.7
9.687
24.4
-7.021
-17.7
-0.132
-0.3
-8.361
-21.08
-0.011
765.8
131.41
100
97.868
74.5
33.545
25.5
—
0
152.68
116.2
147.35
112.1
-113.81
-86.6
158.34
120.5
-114.83
-87.4
-70.29
-53.5
0.287
0.2
-70.362
-53.5
-0.092
765.8
93.1
100
68.6
73.7
24.5
26.3
3.8
4.1
61.7
66.3
62.3
66.9
-37.8
-40.6
-2.2
-2.4
62.7
67.3
22.7
24.4
0.9
1
22.1
23.7
0.03
765.8
-2 381.5
100
-2 331.4
97.9
-50.1
2.1
3.3
-0.1
266.2
-11.2
1 205.7
-50.6
-1 255.8
52.7
-34.7
1.5
14.6
-0.6
-1 275.9
53.6
-3.2
0.1
-1 271.8
53.4
-1.62
782.6
1 622.6
100
1 531.5
94.4
91.1
5.6
—
0
67.4
4.2
61.4
3.8
29.7
1.8
-1.8
-0.1
-0.2
-0.01
27.7
1.7
0.9
0.06
27.1
1.7
0.04
765.8
1 314.2
100
1 200.7
91.4
113.5
8.6
—
0
70.5
5.4
67.9
5.2
45.5
3.5
-3.5
-0.3
4.9
0.4
46.9
3.6
4.9
0.4
42.3
3.2
0.06
765.8
219.2
100
133.2
60.8
86.1
39.3
—
0
69.8
31.8
68.3
31.2
17.7
8.1
-0.9
-0.4
-0.1
-0.05
16.7
7.6
6.4
2.9
10.4
4.7
0.01
765.8
782
100
699
89.4
83
10.6
0.9
0.1
167.5
21.4
164.3
21
-81.3
-10.4
-8.9
-1.1
-140.5
-18
-1 113.5
-142.4
11
1.4
-1 125
-143.9
-1.47
765.8
468.4
100
391.2
83.5
77.2
16.5
—
0
52.6
11.2
51.1
10.9
26.1
5.6
2.6
0.6
-1
-0.2
25.2
5.4
9.2
2
14
3
0.02
765.8
390.3
100
303.5
77.8
86.8
22.2
0.9
0.2
50.5
12.9
50
12.8
36.7
9.4
-0.3
-0.08
-0.4
-0.1
36
9.2
9.9
2.5
23.7
6.1
0.03
765.8
384.5
100
273
71
111.5
29
0.1
0.03
41.2
10.7
40.8
10.6
70.7
18.4
12
3.1
0.2
0.05
82.9
21.6
9.4
2.4
71.1
18.5
0.09
765.8
176
100
90.8
51.6
85.2
48.4
—
0
45.2
25.7
43.4
24.7
41.7
23.7
-6.2
-3.5
-244.1
-138.7
-209
-118.8
12.4
7
-221.4
-125.8
-0.29
765.8
229.1
100
110.1
48.1
119
51.9
0.9
0.4
56.3
24.6
56
24.4
62.9
27.5
39.8
17.4
176.2
76.9
278.9
121.7
15
6.5
254.6
111.1
0.33
765.8
180.3
100
131.7
73
48.6
27
0.9
0.5
49.4
27.4
50.2
27.8
-1.6
-0.9
34.1
18.9
—
0
32.4
18
10.6
5.9
18.7
10.4
0.02
765.8
149.7
100
103.3
69
46.4
31
1.3
0.9
36
24
37.2
24.8
9.3
6.2
41.6
27.8
0.1
0.07
51
34.1
4.2
2.8
41.4
27.7
0.05
765.8
158.3
96.5
61.8
—
96.9
103.6
-41.8
151.5
29
138.6
14
116.5
0.15
765.8
131.9
76.3
55.6
1.5
107.2
108.6
-52.9
48
0.1
-4.8
5.6
-13.8
-0.02
765.8
142.9
92.4
50.5
—
66
65.4
-14.9
23.6
-10.1
-1.5
5.6
-10.6
-0.01
765.8
82.8
56
26.7
—
54.3
54.4
-27.6
0.3
0.5
-26.8
2.8
-28
-0.04
765.8
154.2
114.6
39.6
—
35.8
37.6
1.9
20.3
-3.5
18.7
-7.5
28.4
0.04
765.8
101
67.4
33.6
—
27.5
27.4
6.1
-1.6
1
5.5
1.8
5.5
0.01
765.8
105.5
56.4
49.1
—
22.7
22.7
26.4
9.2
0.5
36.1
8.2
25.9
0.04
620.5
51.2
51.2
—
—
13.7
13.7
-13.8
-3
0.1
-16.6
—
-14
-0.03
472.1
57.6
73.8
-16.1
—
33.1
95.4
-111.6
-3.4
-3.1
-134.4
1.6
-124.3
-0.26
472.1
61.4
86.5
-25.1
—
18.8
18.8
-43.9
81.9
0.1
38
3.1
7.7
0.02
472.1
73.7
77.8
-4.1
—
15.3
15.4
-19.4
-4.8
0.4
-25
0.3
-22.6
-0.05
472.1
76.1
77.4
-1.3
—
14.6
14.6
-15.9
-6.1
—
-22
0.3
-19.9
-0.04
472.1
105.4
117.4
-12
—
20.3
50.8
-62.9
-6.2
-4.8
-80
-3.1
-72.8
-0.15
472.1
77.1
82
-4.9
—
13.8
13.8
-18.7
-5.7
0.1
-24.3
—
-20.8
-0.04
472.1
86.5
78.4
8.2
—
15.5
16.2
-8.1
-6.6
—
-14.7
0.1
-13.1
-0.03
472.1
89.8
85.1
4.6
—
12.8
11.9
-7.3
-3.4
—
-10.7
—
-8.9
-0.02
472.1
111.6
99.3
12.2
—
39.6
45.2
-32.9
54.9
0.7
22.6
2.2
22
0.05
482.5
86.1
70.2
15.9
—
18.5
18.4
-2.4
8.2
1.9
7.6
0.1
9.2
0.02
472.1
97.2
78.3
18.9
—
20.3
20.3
-1.4
-5.5
1
-5.9
0.6
-4.7
-0.01
472.1
81.6
64.6
17
—
16.4
16.5
0.5
3.9
0.9
5.3
3.7
0.2
—
472.1
94.9
71.6
23.3
—
16
16.4
6.8
6.3
3
16.2
6
7.5
0.02
406