Sunsea AIoT Statements
00
Sunsea AIoT 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
751.36
100
610.62
81.3
140.75
18.7
59.786
8
112.64
15
189.72
25.3
-48.976
-6.5
-18.95
-2.5
-0.39
-0.05
-68.152
-9.07
-0.566
-0.08
-67.593
-9
-0.181
374.4
679.14
100
546.76
80.5
132.38
19.5
62.007
9.1
100.37
14.8
156.15
23
-23.769
-3.5
-15.348
-2.3
3.88
0.6
-33.397
-4.9
0.973
0.1
-34.314
-5.05
-0.092
374.4
893.18
100
746.16
83.5
147.02
16.5
80.513
9
393.37
44
638.71
71.5
-491.69
-55.05
-9.88
-1.1
1.502
0.2
-493.89
-55.3
-55.537
-6.2
-433.37
-48.5
-1.157
374.4
857.62
100
752.97
87.8
104.65
12.2
78.372
9.1
349.12
40.7
575.85
67.1
-471.21
-54.9
-51.757
-6.03
-10.277
-1.2
-553.23
-64.5
-31.153
-3.6
-521.52
-60.8
-1.393
374.4
748.8
100
719.59
96.1
29.21
3.9
97.258
13
138.89
18.5
272.79
36.4
-243.58
-32.5
-36.309
-4.8
3.179
0.4
-276.61
-36.9
-3.796
-0.5
-271.89
-36.3
-0.726
374.4
861.16
100
744.4
86.4
116.76
13.6
72.688
8.4
71.236
8.3
137.15
15.9
-20.394
-2.4
-30.263
-3.5
0.077
0.009
-50.336
-5.8
-0.802
-0.09
-48.812
-5.7
-0.13
374.4
1 579.21
100
1 331.29
84.3
247.92
15.7
78.426
5
174.07
11
240.31
15.2
7.615
0.5
-21.016
-1.3
5.638
0.4
-5.702
-0.4
-10.311
-0.7
8.285
0.5
0.022
374.4
1 123.71
100
930.01
82.8
193.7
17.2
56.905
5.1
93.722
8.3
381.8
34
-188.1
-16.7
-23.367
-2.08
-0.511
-0.05
-211.7
-18.8
-32.266
-2.9
-178.47
-15.9
-0.477
374.4
1 191.91
100
971.83
81.5
220.08
18.5
66.796
5.6
120.62
10.1
184.95
15.5
35.133
2.9
-25.849
-2.2
-0.864
-0.07
8.356
0.7
5.986
0.5
7.497
0.6
0.02
374.4
869.5
100
723
83.2
146.5
16.8
56.4
6.5
82.7
9.5
120.1
13.8
26.4
3
-25.6
-2.9
-0.1
-0.01
0.7
0.08
—
0
2.8
0.3
0.01
374.4
866.4
100
905.8
104.5
-39.4
-4.5
125.8
14.5
210.6
24.3
471.7
54.4
-511.1
-59
-4.1
-0.5
5.9
0.7
-509.3
-58.8
-27.5
-3.2
-461.1
-53.2
-1.19
388.8
1 055.5
100
874.1
82.8
181.4
17.2
62.5
5.9
129
12.2
175.5
16.6
5.9
0.6
-31.8
-3.01
-1.2
-0.1
-27.4
-2.6
0.8
0.08
-29.9
-2.8
-0.08
373.2
1 190.2
100
1 014.3
85.2
175.8
14.8
54.8
4.6
126.6
10.6
163.7
13.8
12.2
1
-33.5
-2.8
-6.8
-0.6
-29.2
-2.5
6.3
0.5
-37.2
-3.1
-0.12
312
671.2
100
555.1
82.7
116.1
17.3
31.6
4.7
90.1
13.4
117.1
17.4
-1
-0.1
-24.4
-3.6
5.7
0.8
-19.8
-2.9
-3.7
-0.6
-18.5
-2.8
-0.06
312
1 216.2
100
939.3
77.2
276.9
22.8
81.5
6.7
199
16.4
274.5
22.6
2.4
0.2
2.7
0.2
-14.3
-1.2
-9.2
-0.8
-4.5
-0.4
-2.3
-0.2
-0.01
312
1 055.6
100
812.3
77
243.3
23
44.9
4.3
129.9
12.3
173.9
16.5
69.4
6.6
-31.8
-3.01
-0.4
-0.04
37.9
3.6
1.5
0.1
37.3
3.5
0.12
312
955
100
775.4
81.2
179.6
18.8
25.9
2.7
93.3
9.8
116.6
12.2
63
6.6
-38.2
-4
9.2
1
34.4
3.6
1
0.1
36
3.8
0.12
312
1 413
100
1 203.8
85.2
209.2
14.8
38.6
2.7
129.5
9.2
168.3
11.9
41
2.9
-30.7
-2.2
-1.9
-0.1
8.6
0.6
5
0.4
7.2
0.5
0.02
312
1 738.7
100
1 518.3
87.3
220.4
12.7
51.5
3
131.9
7.6
230.9
13.3
-10.5
-0.6
-31.6
-1.8
-17.8
-1.02
-29.3
-1.7
8.6
0.5
-31.4
-1.8
-0.1
312
853
100
637.3
74.7
215.7
25.3
61.1
7.2
100.7
11.8
157
18.4
58.7
6.9
-11.9
-1.4
17.4
2
64.2
7.5
9
1.1
54
6.3
0.17
312
1 230.8
100
1 018.4
82.7
212.3
17.2
—
0
90
7.3
136.1
11.1
76.3
6.2
-15.9
-1.3
-1.3
-0.1
59
4.8
2.7
0.2
51.1
4.2
0.16
315.4
597.6
100
483.8
81
113.9
19.1
—
0
107.9
18.1
108.9
18.2
4.9
0.8
-13.5
-2.3
3.7
0.6
-4.9
-0.8
-1.1
-0.2
-1.9
-0.3
-0.01
312
1 185.1
100
965.3
81.5
219.8
18.5
30.8
2.6
113.7
9.6
170.9
14.4
48.9
4.1
-7.6
-0.6
-3.3
-0.3
37
3.1
7.7
0.6
31.6
2.7
0.1
312
787.8
100
643
81.6
144.8
18.4
18.6
2.4
88
11.2
108.9
13.8
35.9
4.6
2.1
0.3
9.5
1.2
47.5
6
6.9
0.9
41.7
5.3
0.13
312
605.3
100
468
77.3
137.3
22.7
—
0
82.5
13.6
125.5
20.7
11.8
1.9
-0.1
-0.02
27.4
4.5
39.1
6.5
5.8
1
35.9
5.9
0.12
315.4
411.6
100
330.5
80.3
81.1
19.7
—
0
81.3
19.8
87.1
21.2
-6
-1.5
1.9
0.5
0.6
0.1
-3.6
-0.9
0.2
0.05
-7.2
-1.7
-0.02
312
926.6
100
738.2
79.7
188.4
20.3
—
0
108
11.7
133.4
14.4
55
5.9
-18.4
-2
35.2
3.8
71.1
7.7
3.8
0.4
54.8
5.9
0.18
312
707.9
100
568.3
80.3
139.6
19.7
—
0
112.2
15.8
121.9
17.2
17.7
2.5
55.8
7.9
-17.6
-2.5
55.9
7.9
2.3
0.3
45.3
6.4
0.15
312
577.5
100
444.1
76.9
133.5
23.1
—
0
111.9
19.4
141.6
24.5
-8.1
-1.4
-6.2
-1.07
4.5
0.8
-9.4
-1.6
4.4
0.8
-18.6
-3.2
-0.06
312
494.7
100
400.8
81
93.9
19
—
0
102.7
20.8
114.2
23.1
-20.3
-4.1
-4.5
-0.9
6.4
1.3
-18.4
-3.7
-1.2
-0.2
-14.1
-2.9
-0.05
312
887.4
100
720.9
81.2
166.5
18.8
—
0
172.6
19.5
199.4
22.5
-32.9
-3.7
-5.3
-0.6
11.9
1.3
-26.3
-3
8
0.9
-14.6
-1.6
-0.05
312
749.9
100
575.6
76.8
174.3
23.2
—
0
119.1
15.9
134
17.9
40.3
5.4
-9.9
-1.3
24
3.2
17.5
2.3
4.4
0.6
15.9
2.1
0.05
312
671
100
502
74.8
169.1
25.2
—
0
146.2
21.8
156.6
23.3
12.5
1.9
-10.9
-1.6
1.3
0.2
2.9
0.4
16.2
2.4
-14.6
-2.2
-0.05
312
560.9
100
440.9
78.6
120
21.4
—
0
120.5
21.5
129.8
23.1
-9.8
-1.7
-9.8
-1.7
2.9
0.5
-16.5
-2.9
-1.6
-0.3
-15.6
-2.8
-0.05
312
896.2
100
677.4
75.6
218.8
24.4
—
0
191
21.3
192
21.4
26.8
3
-10.6
-1.2
8.7
1
24.9
2.8
6
0.7
6.8
0.8
0.02
312
562.1
100
421.2
74.9
140.9
25.1
—
0
125.1
22.3
140.6
25
0.3
0.05
-9
-1.6
0.3
0.05
-8.4
-1.5
0.6
0.1
-15.1
-2.7
-0.05
312
592.6
100
437.8
73.9
154.9
26.1
—
0
112.8
19
121
20.4
33.8
5.7
-8
-1.3
3.6
0.6
29.4
5
2.5
0.4
15
2.5
0.04
412.7
377.8
100
275.5
72.9
102.3
27.1
—
0
85.8
22.7
86
22.8
16.3
4.3
-7.1
-1.9
3.1
0.8
12.3
3.3
2.2
0.6
5.3
1.4
0.02
265.3
483.4
100
362.8
75.1
120.6
24.9
—
0
187.2
38.7
226
46.8
-105.3
-21.8
-7.4
-1.5
10.8
2.2
-101.9
-21.08
-11
-2.3
-94.6
-19.6
-0.27
346
573.9
100
408.1
71.1
165.8
28.9
—
0
115.3
20.1
113
19.7
52.8
9.2
-4.4
-0.8
6.2
1.1
54.5
9.5
11.5
2
36.1
6.3
0.11
318.2
642.3
100
429
66.8
213.3
33.2
—
0
102.5
16
103.9
16.2
109.4
17
-3.5
-0.5
2.6
0.4
108.5
16.9
12.7
2
84.4
13.1
0.27
317.1
379.6
100
265.5
69.9
114.1
30.1
—
0
73.8
19.4
77.3
20.4
36.8
9.7
-0.9
-0.2
1.5
0.4
37.4
9.9
8.4
2.2
26.1
6.9
0.08
318.9