Nanjing Sciyon Statements
00
Nanjing Sciyon 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
254.39
100
198.54
78
55.856
22
36.218
14.2
95.129
37.4
637.25
250.5
-581.4
-228.5
1.578
0.6
-2.579
-1.01
-583.6
-229.4
-8.701
-3.4
-496.01
-195
-2.111
234.99
337.4
100
221.05
65.5
116.34
34.5
26.968
8
68.394
20.3
84.067
24.9
32.275
9.6
2.702
0.8
0.847
0.3
35.823
10.6
1.864
0.6
35.09
10.4
0.149
234.99
314.51
100
219.2
69.7
95.309
30.3
26.489
8.4
59.917
19.1
70.208
22.3
25.101
8
-0.076
-0.02
-0.037
-0.01
24.988
7.9
1.701
0.5
22.652
7.2
0.096
234.99
248.04
100
169.73
68.4
78.308
31.6
27.256
11
55.944
22.6
76.451
30.8
1.858
0.7
0.485
0.2
-0.034
-0.01
3.603
1.5
1.149
0.5
4.579
1.8
0.019
234.99
396.91
100
282.69
71.2
114.22
28.8
49.924
12.6
98.264
24.8
138.46
34.9
-24.243
-6.1
1.21
0.3
-0.583
-0.1
-23.616
-6
-1.051
-0.3
-13.627
-3.4
-0.067
204.15
295.12
100
210.38
71.3
84.74
28.7
26.704
9
54.242
18.4
69.888
23.7
14.852
5
4.795
1.6
0.252
0.09
19.899
6.7
5.507
1.9
14.378
4.9
0.057
251.23
256.32
100
165.2
64.5
91.12
35.5
20.48
8
51.968
20.3
67.137
26.2
23.983
9.4
4.947
1.9
-0.134
-0.05
28.796
11.2
-2.96
-1.2
27.336
10.7
0.116
235.21
191.9
100
135.4
70.6
56.5
29.4
15.6
8.1
44.3
23.1
48.2
25.1
8.4
4.4
3.2
1.7
0.3
0.2
11.9
6.2
3.4
1.8
9.1
4.7
0.04
240
237.9
100
151.5
63.7
86.4
36.3
33.9
14.2
62.6
26.3
58
24.4
28.5
12
6.4
2.7
-3
-1.3
31.9
13.4
-1.8
-0.8
33.6
14.1
0.14
240
232.9
100
141.3
60.7
91.6
39.3
22.8
9.8
45.7
19.6
66.7
28.6
25
10.7
6.7
2.9
-0.6
-0.3
31.1
13.4
2.4
1
27.6
11.9
0.12
240
245.6
100
143.2
58.3
102.4
41.7
16.5
6.7
41.9
17.1
42.2
17.2
60.2
24.5
4.3
1.8
-0.7
-0.3
64.8
26.4
6.3
2.6
58
23.6
0.24
240
128.1
100
78.6
61.4
49.5
38.6
16.6
13
23.5
18.3
36.5
28.5
13
10.1
2.8
2.2
-0.6
-0.5
14.2
11.1
2.1
1.6
10.7
8.4
0.04
240
266.8
100
155.9
58.4
110.9
41.6
36
13.5
70
26.2
87.7
32.9
23.3
8.7
14.7
5.5
-0.7
-0.3
37.3
14
-0.9
-0.3
41.8
15.7
0.17
240
175.1
100
111.4
63.6
63.8
36.4
16.6
9.5
28.7
16.4
42.2
24.1
21.5
12.3
5.9
3.4
-0.3
-0.2
27.1
15.5
6.6
3.8
19.9
11.4
0.08
240
184.7
100
99.9
54.1
84.8
45.9
13.5
7.3
26.4
14.3
34.3
18.6
50.6
27.4
9.2
5
-0.2
-0.1
59.6
32.3
4.9
2.7
54.1
29.3
0.22
245.5
123.5
100
76
61.5
47.4
38.4
14.3
11.6
23.5
19
35.7
28.9
11.7
9.5
2
1.6
0.2
0.2
13.9
11.3
2.1
1.7
11.4
9.2
0.05
234.5
214.3
100
117.4
54.8
96.9
45.2
29.6
13.8
40.2
18.8
63.7
29.7
33.2
15.5
12.1
5.6
-3
-1.4
42.3
19.7
1.3
0.6
39
18.2
0.17
234.5
140.8
100
90.1
64
50.7
36
14.1
10
29.6
21
35.6
25.3
15.1
10.7
8.6
6.1
0.6
0.4
24.3
17.3
5.1
3.6
18.6
13.2
0.08
240
164
100
93.5
57
70.6
43
—
0
37.4
22.8
33
20.1
37.6
22.9
13.3
8.1
-0.2
-0.1
50.6
30.9
3.5
2.1
46.2
28.2
0.19
240
89.7
100
54.5
60.8
35.2
39.2
—
0
35.2
39.2
32.1
35.8
3.1
3.5
6.3
7
0.4
0.4
9.8
10.9
1.7
1.9
8.4
9.4
0.03
240
208.7
100
117.8
56.4
90.8
43.5
—
0
60.3
28.9
54.7
26.2
36.2
17.3
14.1
6.8
-2.6
-1.2
47.6
22.8
6.1
2.9
39.1
18.7
0.16
240
144.9
100
86.2
59.5
58.7
40.5
—
0
45.4
31.3
37.3
25.7
21.3
14.7
5.9
4.1
—
0
27.2
18.8
6.1
4.2
20.8
14.4
0.09
240
149.7
100
88.3
59
61.4
41
—
0
27.5
18.4
16.6
11.1
44.7
29.9
7.7
5.1
-5.9
-3.9
46.5
31.1
3.4
2.3
42.4
28.3
0.18
240
87.7
100
53.7
61.2
34
38.8
—
0
34
38.8
36.8
42
-2.7
-3.08
3.6
4.1
6.8
7.8
7.7
8.8
1.2
1.4
6.9
7.9
0.03
240
194.2
100
121.4
62.5
72.8
37.5
—
0
40.3
20.8
47.8
24.6
25
12.9
5.8
3
5.9
3
36.7
18.9
5.1
2.6
29.3
15.1
0.13
232.5
125.9
100
73.1
58.1
52.8
41.9
—
0
39.4
31.3
43.1
34.2
9.7
7.7
1.5
1.2
8.6
6.8
19.8
15.7
4
3.2
15.5
12.3
0.06
240
112.7
100
61.7
54.7
50.9
45.2
—
0
28.8
25.6
30.7
27.2
20.3
18
4.7
4.2
11.2
9.9
36.1
32
1.5
1.3
33
29.3
0.14
240
79.9
100
48.7
61
31.2
39
—
0
31.8
39.8
33.9
42.4
-2.7
-3.4
3.3
4.1
4
5
4.6
5.8
0.8
1
4.7
5.9
0.02
240
153.2
100
88.6
57.8
64.6
42.2
—
0
43.5
28.4
46.2
30.2
18.4
12
0.7
0.5
9.6
6.3
28.7
18.7
7.2
4.7
21.9
14.3
0.11
204
102.3
100
60.3
58.9
42
41.1
—
0
28.9
28.3
30.1
29.4
11.9
11.6
0.8
0.8
4.6
4.5
17.3
16.9
2.5
2.4
14.5
14.2
0.07
204
98.5
100
53.1
53.9
45.4
46.1
—
0
26.9
27.3
33.5
34
11.9
12.1
2.8
2.8
8.2
8.3
22.9
23.2
1.5
1.5
21.7
22
0.11
204
68.6
100
39.1
57
29.5
43
—
0
28.9
42.1
29.5
43
-0.1
-0.1
1.7
2.5
2.1
3.1
3.8
5.5
0.4
0.6
3.1
4.5
0.02
204
110.7
100
61.5
55.6
49.2
44.4
—
0
38.9
35.1
44.1
39.8
5.1
4.6
6.6
6
6.6
6
18.3
16.5
3
2.7
14.7
13.3
0.07
204
69
100
38.9
56.4
30.1
43.6
—
0
24.7
35.8
26
37.7
4.1
5.9
1.7
2.5
3.9
5.7
9.7
14.1
0.9
1.3
8.5
12.3
0.04
204
87
100
50.6
58.2
36.4
41.8
—
0
25.1
28.9
27
31
9.5
10.9
2.2
2.5
4.4
5.1
16.1
18.5
1.4
1.6
14.8
17
0.07
204
47.6
100
27.2
57.1
20.4
42.9
—
0
18.4
38.7
19.2
40.3
1.2
2.5
0.4
0.8
3.4
7.1
4.9
10.3
0.2
0.4
4.5
9.5
0.02
204
60.2
100
39.3
65.3
20.8
34.6
—
0
27.8
46.2
27.5
45.7
-6.6
-11
5
8.3
9.3
15.4
7.7
12.8
-0.3
-0.5
7.9
13.1
0.04
204
66.8
100
37
55.4
29.8
44.6
—
0
21.8
32.6
24.2
36.2
5.7
8.5
2.2
3.3
5
7.5
12.9
19.3
3.1
4.6
9.5
14.2
0.05
204
74.4
100
46.7
62.8
27.7
37.2
—
0
20.2
27.2
22.9
30.8
4.7
6.3
4.9
6.6
1.8
2.4
11.5
15.5
0.9
1.2
10.8
14.5
0.05
204
41.4
100
24.1
58.2
17.2
41.5
—
0
17.8
43
17.7
42.8
-0.4
-1
0.7
1.7
3.9
9.4
4.1
9.9
0.2
0.5
4
9.7
0.02
204