New Sea Statements
00
New Sea 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
12.626
12.69
-0.063
0.717
-0.12
0.597
-0.66
-4.405
-2.097
-7.231
—
-7.338
-0.005
1 372.18
23.856
100
14.736
61.8
9.12
38.2
0.32
1.3
10.035
42.1
10.375
43.5
-1.255
-5.3
-11.549
-48.4
8.929
37.4
-0.857
-3.6
—
0
-0.455
-1.9
0
1 372.18
37.619
100
21.078
56
16.541
44
—
0
7.728
20.5
7.625
20.3
8.916
23.7
-10.646
-28.3
11.442
30.4
9.711
25.8
—
0
9.569
25.4
0.007
1 372.18
31.439
100
28.932
92
2.507
8
—
0
204.86
651.6
206.82
657.8
-204.31
-649.9
-19.901
-63.3
1.665
5.3
-231.34
-735.8
78.591
250
-307
-976.5
-0.224
1 372.18
47.786
100
35.195
73.7
12.591
26.3
—
0
-30.374
-63.6
-31.992
-66.9
44.583
93.3
-13.353
-27.9
-34.419
-72.03
-3.201
-6.7
3.177
6.6
-6.834
-14.3
-0.005
1 372.18
47.816
100
33.785
70.7
14.031
29.3
0.714
1.5
30.883
64.6
31.131
65.1
-17.099
-35.8
-11.552
-24.2
36.621
76.6
7.525
15.7
-4.768
-10
14.354
30
0.01
1 372.18
48.727
100
33.72
69.2
15.007
30.8
0.712
1.5
7.071
14.5
7.601
15.6
7.406
15.2
-5.922
-12.2
0.64
1.3
2.015
4.1
—
0
2.351
4.8
0.002
1 372.18
55.07
100
46.997
85.3
8.073
14.7
10.903
19.8
-53.318
-96.8
42.588
77.3
-34.515
-62.7
89.113
161.8
60.583
110
107.59
195.4
26.711
48.5
84.981
154.3
0.062
1 372.18
70.476
100
53.951
76.6
16.525
23.4
0.583
0.8
23.937
34
12.419
17.6
4.106
5.8
-7.044
-10
8.777
12.5
6.722
9.5
0.229
0.3
7.292
10.3
0.005
1 372.18
62.98
100
46.039
73.1
16.941
26.9
—
0
46.344
73.6
49.567
78.7
-32.626
-51.8
-94.513
-150.07
3.382
5.4
-123.84
-196.6
-1.941
-3.08
-80.876
-128.4
-0.059
1 372.18
46.6
100
34.7
74.5
11.9
25.5
1.6
3.4
12.5
26.8
13.9
29.8
-2
-4.3
-5.9
-12.7
-1.1
-2.4
-7.2
-15.5
—
0
-6.7
-14.4
—
1 374.7
36.1
100
35.6
98.6
0.5
1.4
3.7
10.2
117.7
326
170.7
472.9
-170.2
-471.5
-49.6
-137.4
-82.5
-228.5
-345.6
-957.3
-104.2
-288.6
-228.3
-632.4
-0.17
1 374.7
39.3
100
35.2
89.6
4.1
10.4
—
0
54.4
138.4
54.5
138.7
-50.5
-128.5
-1.8
-4.6
-2.4
-6.1
-54.8
-139.4
-8
-20.4
-46
-117.05
-0.03
1 374.7
30.3
100
20.6
68
9.7
32
1.5
5
9.4
31
10.5
34.7
-0.8
-2.6
-0.2
-0.7
—
0
-1.1
-3.6
0.2
0.7
-0.2
-0.7
—
1 377.2
53.2
100
30.9
58.1
22.3
41.9
2.7
5.1
10.3
19.4
13.1
24.6
9.2
17.3
-7.2
-13.5
0.1
0.2
2.1
3.9
2.5
4.7
0.7
1.3
—
1 372.2
-255.2
100
-231
90.5
-24.2
9.5
—
0
478
-187.3
117
-45.8
-141.2
55.3
839.4
-328.9
-55
21.6
643.4
-252.1
35.9
-14.07
623.6
-244.4
0.45
1 412.3
251
100
232.4
92.6
18.6
7.4
—
0
33.4
13.3
412.5
164.3
-393.9
-156.9
-15.1
-6.02
-0.7
-0.3
-409.8
-163.3
6.9
2.7
-429.2
-171
-0.31
1 372.2
200.5
100
194.7
97.1
5.8
2.9
11.2
5.6
9.4
4.7
36.1
18
-30.2
-15.06
-41
-20.4
-0.6
-0.3
-71
-35.4
3.8
1.9
-79.1
-39.5
-0.06
1 372.2
68.7
100
52.9
77
15.8
23
5
7.3
13.6
19.8
31.4
45.7
-15.6
-22.7
-33.6
-48.9
-2.6
-3.8
-51.8
-75.4
-1.4
-2.04
-42.4
-61.7
-0.03
1 372.2
491.7
100
443.1
90.1
48.7
9.9
—
0
18
3.7
558.8
113.6
-510.2
-103.8
-382.4
-77.8
231.3
47
-661.3
-134.5
-56.8
-11.6
-618.2
-125.7
-0.45
1 397.4
83.6
100
74
88.5
9.5
11.4
8.2
9.8
23.2
27.8
48.4
57.9
-38.8
-46.4
146.9
175.7
—
0
110.2
131.8
20.8
24.9
94
112.4
0.07
1 372.2
100.8
100
69.4
68.8
31.4
31.2
—
0
25.1
24.9
30.2
30
1.2
1.2
-2.6
-2.6
-0.8
-0.8
-2.1
-2.08
17.9
17.8
-4.9
-4.9
—
1 374.7
90.2
100
66.1
73.3
24.1
26.7
—
0
21.5
23.8
27.8
30.8
-3.8
-4.2
18.3
20.3
0.5
0.6
15
16.6
1.5
1.7
18.2
20.2
0.01
1 374.7
378.3
358
20.4
15.9
24.7
95.9
-75.6
-123.2
-0.9
-200.1
-7.6
-203.5
-0.15
1 374.7
604.1
558.4
45.7
10.5
20.1
39.1
6.6
16.7
2.5
36.7
0.2
32.1
0.02
1 374.7
346.1
275.6
70.5
—
36.4
40.6
29.9
18.9
0.4
52.4
6.4
43
0.03
1 374.7
276.2
218.7
57.5
—
33.2
30.3
27.2
-8.4
3.3
22
4
13
0.01
1 374.7
200.9
223.8
-22.9
—
20.9
40.3
-63.2
6.3
9.5
-48.3
-8.6
-36.4
-0.03
1 374.7
387.7
346.4
41.3
—
34.4
34.2
7.2
17.7
1
25.8
5.8
24.5
0.02
1 374.7
964.9
801.7
163.2
—
37.9
55.1
108.1
-11
0.6
97.6
14.8
50.6
0.04
1 374.7
347.1
294.1
52.9
—
39.7
39.6
13.3
-15.6
0.5
-1.7
4.4
-11.3
-0.01
1 374.7
482.1
356.2
125.9
—
27.8
56.5
69.3
-24.4
5.4
50.3
10.9
18.5
0.01
1 374.7
488.9
363.3
125.5
—
45.5
45.2
80.4
-27.6
2.1
54.9
9.7
33.8
0.02
1 374.7
529.9
411.5
118.4
—
57.4
56.9
61.5
-20
0.5
41.9
3.1
43.8
0.03
1 374.7
241.2
168.6
72.6
—
58
57.9
14.6
0.1
24.4
39.1
4.5
41.7
0.03
1 374.7
522.8
366
156.8
—
67.9
80.2
76.6
-16.9
9.1
68.8
6.4
47.1
0.03
1 374.7
221.9
154.7
67.2
—
48.3
58.6
8.6
-4.7
28
31.7
2.9
30.4
0.02
1 374.7
199.6
132.7
66.9
—
39.2
36.6
30.3
-2.3
0.5
28.5
4.8
25.7
0.02
1 374.7
198
147
51
—
47.2
46.8
4.2
-4.6
35.2
34.7
2.7
31
0.02
1 243.9
230.7
161.7
69
—
55.2
67.3
1.7
1.1
38.5
41.3
1.9
37.2
0.03
1 243.9
193.1
136.9
56.2
—
57.7
58.1
-1.9
6.2
5
9.3
2.2
8.5
0.01
1 243.9
225.2
141.8
83.4
—
49.8
54.1
29.3
-6.9
7
29.4
4.5
24.7
0.02
1 243.9
174.4
136.2
38.2
—
42.3
36.5
1.7
-6.4
24.1
19.4
4.3
14.9
0.01
1 190.2
185.8
124.2
61.7
—
38.3
47.1
14.5
-9.4
22.3
27.4
2.8
21.2
0.02
1 190.2