Fujian Star-net Statements
00
Fujian Star-net 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
4 082.71
100
2 616
64.1
1 466.71
35.9
676.2
16.6
703.07
17.2
1 334.2
32.7
132.51
3.2
-4.516
-0.1
-0.031
-0.0008
127.54
3.1
-61.425
-1.5
104.53
2.6
0.179
583.28
3 616.98
100
2 347.5
64.9
1 269.47
35.1
619.47
17.1
683.33
18.9
1 263.13
34.9
6.343
0.2
123.41
3.4
-3.633
-0.1
128.51
3.6
-46.694
-1.3
117.39
3.2
0.199
589.04
4 123.55
100
2 671.48
64.8
1 452.07
35.2
560.27
13.6
625.77
15.2
1 141.34
27.7
310.73
7.5
52.727
1.3
-2.175
-0.05
361.16
8.8
-6.678
-0.2
238.97
5.8
0.41
583.28
3 745.08
100
2 501.57
66.8
1 243.51
33.2
491.7
13.1
562.79
15
1 029.74
27.5
213.78
5.7
49.099
1.3
0.182
0.005
262.89
7
-19.728
-0.5
193.79
5.2
0.332
583.28
2 950.48
100
1 953.25
66.2
997.22
33.8
432.91
14.7
504.45
17.1
835.53
28.3
161.69
5.5
3.62
0.1
4.192
0.1
170.98
5.8
-10.438
-0.4
117.81
4
0.202
583.28
4 357.49
100
2 805.71
64.4
1 551.78
35.6
708.38
16.3
958.43
22
1 648.24
37.8
-96.461
-2.2
-26.274
-0.6
4.006
0.09
-119.1
-2.7
-221.9
-5.09
65.685
1.5
0.113
583.23
3 904.39
100
2 617.05
67
1 287.33
33
393.09
10.1
515.63
13.2
832.81
21.3
454.52
11.6
4.888
0.1
-0.995
-0.03
458.48
11.7
127.68
3.3
227.44
5.8
0.39
583.37
5 286.8
100
3 565.55
67.4
1 721.25
32.6
653.3
12.4
909.52
17.2
1 412.16
26.7
309.09
5.8
3.18
0.06
2.728
0.05
314.96
6
-36.378
-0.7
248.41
4.7
0.426
583.26
1 919.4
100
1 290.6
67.2
628.8
32.8
304.3
15.9
414.5
21.6
644
33.6
-15.2
-0.8
10.2
0.5
2.5
0.1
-2.5
-0.1
-40.3
-2.1
39.7
2.1
0.07
583.3
3 742.5
100
2 381.9
63.6
1 360.6
36.4
560.4
15
761.8
20.4
1 265.7
33.8
94.9
2.5
-30.9
-0.8
-0.2
-0.005
63.5
1.7
-57.4
-1.5
101.2
2.7
0.17
583.3
3 177.5
100
2 053.7
64.6
1 123.8
35.4
290.6
9.1
386.9
12.2
620.4
19.5
503.4
15.8
-22.4
-0.7
-0.3
-0.009
480.9
15.1
50.4
1.6
261.6
8.2
0.45
583.3
2 304.3
100
1 546.8
67.1
757.5
32.9
263.4
11.4
345.7
15
574.4
24.9
183.1
7.9
3.1
0.1
-4.6
-0.2
180.9
7.9
8.6
0.4
122.3
5.3
0.21
583.3
1 080
100
774
71.7
306
28.3
226.9
21
305.5
28.3
479.7
44.4
-173.8
-16.09
11.5
1.1
-1.7
-0.2
-163.9
-15.2
-46.9
-4.3
-53.7
-5
-0.09
583.3
3 272.6
100
2 000.8
61.1
1 271.8
38.9
493.2
15.1
729.7
22.3
1 156.3
35.3
115.5
3.5
-13.6
-0.4
21
0.6
123.6
3.8
-26.5
-0.8
113.6
3.5
0.19
583.2
2 666.6
100
1 577
59.1
1 089.6
40.9
244.6
9.2
376
14.1
554
20.8
535.6
20.1
16.8
0.6
0.7
0.03
553.1
20.7
58.3
2.2
322.8
12.1
0.55
583.3
2 043.7
100
1 274.8
62.4
768.8
37.6
246.8
12.1
362.3
17.7
565
27.6
203.8
10
16.2
0.8
0.5
0.02
220.4
10.8
12.9
0.6
163.6
8
0.28
583.3
1 282.9
100
924.1
72
358.8
28
233.2
18.2
296.4
23.1
428.7
33.4
-70
-5.5
1.6
0.1
-0.3
-0.02
-68.9
-5.4
-36.6
-2.9
-6.2
-0.5
-0.01
583.3
2 945.9
100
1 891
64.2
1 054.9
35.8
381.9
13
543.4
18.4
833.5
28.3
221.4
7.5
-0.3
-0.01
1.8
0.06
222.9
7.6
-10.3
-0.3
178.9
6.1
0.31
583.3
2 668.2
100
1 744.1
65.4
924.1
34.6
240.6
9
335
12.6
484.3
18.2
439.8
16.5
20.9
0.8
-0.8
-0.03
459.6
17.2
13.3
0.5
285.1
10.7
0.49
583.3
2 211.3
100
1 577
71.3
634.3
28.7
—
0
554.9
25.1
525.2
23.8
109.2
4.9
120.1
5.4
0.2
0.009
229.1
10.4
56.6
2.6
124
5.6
0.21
583.3
1 306.1
100
1 005.2
77
300.9
23
—
0
431.7
33.1
338.9
25.9
-38
-2.9
-5.3
-0.4
0.5
0.04
-43
-3.3
-19.6
-1.5
-6.7
-0.5
-0.01
583.3
3 098.8
100
1 890.9
61
1 207.9
39
413.1
13.3
647
20.9
968.2
31.2
239.7
7.7
37.5
1.2
5.4
0.2
281.9
9.1
5
0.2
201.2
6.5
0.34
583.2
2 219.9
100
1 379.2
62.1
840.8
37.9
208.8
9.4
311
14
448.2
20.2
392.5
17.7
-1.6
-0.07
0.5
0.02
391.6
17.6
45.9
2.1
219.3
9.9
0.4
545.2
1 590.2
100
1 013.8
63.8
576.3
36.2
—
0
481
30.2
385.8
24.3
190.6
12
0.8
0.05
-66.6
-4.2
124.8
7.8
11.6
0.7
70.4
4.4
0.13
539.1
796.3
100
524.3
65.8
271.9
34.1
—
0
396.1
49.7
395.1
49.6
-123.1
-15.5
2.9
0.4
68.2
8.6
-52.2
-6.6
-16.5
-2.07
-18.6
-2.3
-0.03
539.1
2 351.4
100
1 333.5
56.7
1 017.9
43.3
—
0
842.6
35.8
845.9
36
172
7.3
12.8
0.5
93.6
4
278.7
11.9
26.8
1.1
143.3
6.1
0.27
539.1
1 460.7
100
820.7
56.2
640
43.8
—
0
435.9
29.8
441.6
30.2
198.5
13.6
3.3
0.2
51.3
3.5
253
17.3
15.9
1.1
137.6
9.4
0.26
539.1
1 162.2
100
672.4
57.9
489.8
42.1
—
0
418.9
36
418.6
36
71.2
6.1
8.9
0.8
36
3.1
115.9
10
28.5
2.5
48.6
4.2
0.09
539.1
713.4
100
450.5
63.1
262.9
36.9
—
0
350.7
49.2
351.4
49.3
-88.5
-12.4
3.3
0.5
54.9
7.7
-30.3
-4.2
-11.3
-1.6
-10.1
-1.4
-0.02
539.1
1 943.2
100
1 014.3
52.2
928.8
47.8
—
0
717.5
36.9
733.7
37.8
195.1
10
5.2
0.3
66.2
3.4
267.1
13.7
29.5
1.5
124
6.4
0.23
538.7
1 239.5
100
691.5
55.8
548.1
44.2
—
0
373.5
30.1
380.3
30.7
167.7
13.5
3.4
0.3
57.2
4.6
228.2
18.4
22.4
1.8
116.7
9.4
0.22
528.1
839.7
100
490.3
58.4
349.3
41.6
—
0
335
39.9
340.4
40.5
9
1.1
2.4
0.3
33.2
4
44.6
5.3
-9.3
-1.1
32
3.8
0.06
526.6
494.2
100
293.3
59.3
200.8
40.6
—
0
279.5
56.6
272.9
55.2
-72
-14.6
3.8
0.8
56.8
11.5
-11.4
-2.3
2.9
0.6
-10.4
-2.1
-0.02
526.6
1 373.6
100
727.5
53
646
47
—
0
553
40.3
562.6
41
83.4
6.1
16.7
1.2
74.6
5.4
174.5
12.7
17
1.2
105.2
7.7
0.2
526.6
978.3
100
530.4
54.2
447.9
45.8
—
0
334.2
34.2
340.6
34.8
107.3
11
9.1
0.9
41.9
4.3
158.2
16.2
13.1
1.3
83.8
8.6
0.16
526.6
783.7
100
471.1
60.1
312.6
39.9
—
0
288.8
36.9
291.3
37.2
21.3
2.7
4.2
0.5
32.6
4.2
57.8
7.4
4.4
0.6
43.3
5.5
0.08
526.6
506.2
100
308.1
60.9
198.1
39.1
—
0
245.5
48.5
248
49
-50
-9.9
6.2
1.2
59.3
11.7
15.5
3.1
-0.3
-0.06
9.5
1.9
0.02
526.6
1 291.8
100
638.4
49.4
653.4
50.6
—
0
518
40.1
525.1
40.6
128.3
9.9
12.5
1
72.9
5.6
213.4
16.5
26.2
2
116.2
9
0.22
526.6
889.8
100
491.1
55.2
398.7
44.8
—
0
285
32
292.8
32.9
105.9
11.9
2.9
0.3
36.7
4.1
145.5
16.4
9.9
1.1
77.8
8.7
0.15
526.6
683
100
397.8
58.2
285.2
41.8
—
0
238.3
34.9
244.9
35.9
40.3
5.9
3.9
0.6
25.6
3.7
69.7
10.2
7.1
1
38.3
5.6
0.07
526.6
411.6
100
236.9
57.6
174.8
42.5
—
0
210.5
51.1
208.3
50.6
-33.6
-8.2
3.9
0.9
37.1
9
7.3
1.8
0.3
0.07
6.9
1.7
0.01
526.6