Sunyes Electronic Statements
00
Sunyes Electronic 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
575.16
100
499.77
86.9
75.381
13.1
10.876
1.9
92.717
16.1
92.869
16.1
-17.487
-3.04
-11.18
-1.9
-1.564
-0.3
-30.229
-5.3
6.22
1.1
-28.12
-4.9
-0.056
502.65
547.68
100
491.06
89.7
56.612
10.3
7.561
1.4
46.736
8.5
43.23
7.9
13.382
2.4
-7.31
-1.3
2.848
0.5
8.946
1.6
5.516
1
8.459
1.5
0.017
502.65
465.3
100
419.9
90.2
45.407
9.8
4.778
1
30.397
6.5
35.314
7.6
10.093
2.2
-3.271
-0.7
1.221
0.3
8.039
1.7
7.382
1.6
9.912
2.1
0.02
502.65
497.74
100
426.15
85.6
71.59
14.4
4.54
0.9
58.708
11.8
61.846
12.4
9.743
2
-6.204
-1.2
9.036
1.8
12.575
2.5
17.457
3.5
-3.93
-0.8
-0.009
437.11
448.99
100
395.25
88
53.736
12
2.754
0.6
42.57
9.5
45.499
10.1
8.237
1.8
1.344
0.3
0.182
0.04
9.688
2.2
4.116
0.9
5.358
1.2
0.01
515.58
460.42
100
396.2
86.1
64.222
13.9
2.923
0.6
28.703
6.2
30.011
6.5
34.211
7.4
-6.192
-1.3
0.135
0.03
28.152
6.1
11.021
2.4
17.144
3.7
0.034
505.8
400.24
100
356.18
89
44.057
11
2.353
0.6
30.603
7.6
32.562
8.1
11.496
2.9
-1.451
-0.4
0.067
0.02
10.127
2.5
4.109
1
5.935
1.5
0.012
502.02
511.67
100
435.61
85.1
76.058
14.9
1.203
0.2
53.658
10.5
57.903
11.3
18.155
3.5
4.691
0.9
-0.565
-0.1
22.321
4.4
4.435
0.9
20.072
3.9
0.04
502.02
657.37
100
602.06
91.6
55.316
8.4
6.982
1.1
33.538
5.1
40.133
6.1
15.183
2.3
-1.434
-0.2
0.091
0.01
13.851
2.1
4.468
0.7
9.202
1.4
0.018
510.46
566.85
100
507.61
89.5
59.237
10.5
3.237
0.6
39.336
6.9
41.647
7.3
17.589
3.1
-4.578
-0.8
0.625
0.1
13.631
2.4
0.11
0.02
17.434
3.1
0.034
517.16
583.7
100
533.7
91.4
50
8.6
3.3
0.6
28.2
4.8
31.2
5.3
18.7
3.2
-2.9
-0.5
0.3
0.05
16.2
2.8
7.4
1.3
13.7
2.3
0.03
503.8
384.3
100
313.3
81.5
71
18.5
0.8
0.2
28.9
7.5
34.8
9.1
36.2
9.4
-2.3
-0.6
-0.1
-0.03
33.9
8.8
17.1
4.4
34.6
9
0.07
502.8
700.4
100
645.4
92.1
55
7.9
9.1
1.3
51.2
7.3
59.2
8.5
-4.3
-0.6
5.4
0.8
0.2
0.03
1.3
0.2
1
0.1
6.6
0.9
0.01
502
535.4
100
473.9
88.5
61.5
11.5
6.2
1.2
33.4
6.2
37.9
7.1
23.6
4.4
-2.8
-0.5
-0.1
-0.02
20.7
3.9
3.1
0.6
19.5
3.6
0.04
505.5
419.1
100
378
90.2
41.1
9.8
2.1
0.5
29.1
6.9
30.7
7.3
10.4
2.5
-1.3
-0.3
0.1
0.02
9.3
2.2
3.5
0.8
9.5
2.3
0.02
502
535.4
100
465.8
87
69.6
13
3.8
0.7
34.8
6.5
45.4
8.5
24.2
4.5
0.5
0.09
-0.2
-0.04
24.6
4.6
14.2
2.7
17.1
3.2
0.03
502
415.7
100
355.6
85.5
60.1
14.5
3.6
0.9
44.8
10.8
48.1
11.6
12
2.9
0.1
0.02
0.1
0.02
12.2
2.9
4.3
1
10.2
2.5
0.02
504.4
324.8
100
282.1
86.9
42.7
13.1
2.1
0.6
26.9
8.3
29.6
9.1
13.1
4
4.9
1.5
0.1
0.03
18.1
5.6
5.5
1.7
16.2
5
0.03
500.3
239.1
100
195.1
81.6
44
18.4
2.8
1.2
26.4
11
30
12.5
14
5.9
-4.3
-1.8
—
0
9.7
4.1
1.3
0.5
8.3
3.5
0.02
503.8
164.1
100
111.3
67.8
52.8
32.2
4.3
2.6
41.1
25
46.1
28.1
6.7
4.1
-0.6
-0.4
-1.9
-1.2
4.2
2.6
2.2
1.3
9.5
5.8
0.02
503.8
225.7
100
184.2
81.6
41.5
18.4
3.3
1.5
27.6
12.2
35.7
15.8
5.8
2.6
-6.9
-3.06
0.1
0.04
-1
-0.4
-1.3
-0.6
3.2
1.4
0.01
503.8
264.2
100
220.8
83.6
43.5
16.5
—
0
29.7
11.2
38.2
14.5
5.2
2
-2.4
-0.9
0.1
0.04
3
1.1
-1.1
-0.4
7
2.6
0.01
503.8
183.6
100
134.9
73.5
48.7
26.5
1.7
0.9
26.1
14.2
30.2
16.4
18.5
10.1
1.4
0.8
—
0
19.9
10.8
4.6
2.5
12.5
6.8
0.02
503.8
201.5
162.2
39.3
3.3
29.6
37.2
2
0.5
-0.7
1.8
-1.8
4
0.01
503.8
198.8
159.4
39.4
4.2
24.8
30.7
8.7
-1.8
0.4
7.3
1.7
7.2
0.01
503.8
202.5
168.4
34.1
—
30.3
32.7
1.4
0.3
37.6
39.4
8.6
32.9
0.06
613.5
202.8
159.1
43.7
—
24.4
25.1
18.6
-7.6
0.8
11.8
2
9.6
0.02
399.6
281.2
234.4
46.8
—
25.5
39.1
7.6
-4.5
1
4.2
1.9
3
0.01
399.6
179.7
145.3
34.4
—
24.8
26.3
8.1
-2.4
1.4
7.1
0.9
5.8
0.01
399.6
188.5
156.8
31.7
—
24.5
26.8
4.9
-3.2
0.6
2.3
1.5
1.5
—
399.6
165.1
139.7
25.4
—
19
21.3
4
-3
0.7
1.8
1.1
0.6
—
399.6
151.5
121.9
29.6
—
24.7
26
3.6
-2.2
1.3
2.7
3.6
-0.9
—
399.6
170.6
141
29.6
—
21.1
22
7.6
-2.9
0.7
5.4
1.2
4.1
0.01
399.6
137.4
114.3
23.1
—
18.4
18.5
4.6
-2.7
0.6
2.5
1.3
1
—
399.6
110
89.5
20.5
—
17.5
17.6
2.8
-2.7
0.7
0.9
0.4
0.4
—
399.6
147.8
120.8
27
—
25.4
25.7
1.3
0.4
0.1
1.8
0.9
0.8
—
399.6
109.5
87.7
21.8
—
19.8
20.9
1
3.5
0.5
5
1.3
3.3
0.01
399.6
136.8
110.1
26.8
—
18.9
20.4
6.4
-0.2
0.8
7
1.8
4.1
0.01
404
123
98.2
24.8
—
20.4
20.9
3.9
0.9
—
4.8
1
3.1
0.01
399.6
127.4
99.1
28.3
—
27.1
29.6
-1.3
0.7
1.1
0.6
-0.3
0.2
—
399.6
101.6
76.5
25.1
—
20.4
21
4.1
1.4
0.1
5.6
1
2.8
0.01
399.6
109.1
82.5
26.6
—
19.3
20.3
6.3
1.3
0.1
7.7
1.9
4.1
0.01
399.6
81.7
60.4
21.3
—
19.1
19.3
2
2.1
1.6
5.7
0.6
2.8
0.01
399.6
116.9
92.5
24.4
—
20.5
21.4
3.1
0.9
-0.7
3.3
1
0.7
—
399.6