Suzhou Victory Statements
00
Suzhou Victory 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
916.07
100
815.84
89.1
100.23
10.9
36.922
4
68.277
7.5
124.03
13.5
-23.801
-2.6
-28.717
-3.1
-4.206
-0.5
-57.725
-6.3
-8.206
-0.9
-49.766
-5.4
-0.015
3 421.28
731.46
100
683.17
93.4
48.295
6.6
49.209
6.7
70.015
9.6
126.08
17.2
-77.781
-10.6
41.356
5.7
5.035
0.7
-31.368
-4.3
-10.276
-1.4
-21.091
-2.9
-0.006
3 421.28
775.94
100
692.09
89.2
83.848
10.8
47.115
6.1
66.541
8.6
119.11
15.4
-35.265
-4.5
-29.824
-3.8
-7.056
-0.9
-72.141
-9.3
4.724
0.6
-76.836
-9.9
-0.022
3 421.28
957.48
100
850
88.8
107.47
11.2
78.29
8.2
99.85
10.4
262.05
27.4
-154.57
-16.1
-227.22
-23.7
21.815
2.3
-360.58
-37.7
-63.983
-6.7
-296.33
-30.9
-0.087
3 421.28
1 323.97
100
1 177.73
89
146.24
11
33.395
2.5
71.013
5.4
102.95
7.8
43.288
3.3
52.439
4
4.528
0.3
100.89
7.6
6.043
0.5
94.848
7.2
0.028
3 421.28
974.66
100
940.95
96.5
33.715
3.5
44.355
4.6
72.002
7.4
132.67
13.6
-98.952
-10.2
42.616
4.4
-1.504
-0.2
-55.79
-5.7
0.06
0.006
-54.944
-5.6
-0.016
3 401.03
866.72
100
835.6
96.4
31.119
3.6
46.989
5.4
67.972
7.8
106.32
12.3
-75.205
-8.7
-24.954
-2.9
4.818
0.6
8.176
0.9
-0.372
-0.04
7.83
0.9
0.002
3 441.52
1 258.52
100
1 309.36
104
-50.843
-4.04
80.898
6.4
218.07
17.3
405.31
32.2
-456.15
-36.2
474.48
37.7
-0.046
-0.004
28.891
2.3
-2.374
-0.2
34.099
2.7
0.011
3 218.34
1 263.35
100
1 056.74
83.6
206.61
16.4
75.717
6
160.29
12.7
210.18
16.6
-3.575
-0.3
-34.108
-2.7
7.379
0.6
-30.059
-2.4
-2.683
-0.2
-30.304
-2.4
-0.009
3 421.28
1 334.68
100
1 123
84.1
211.68
15.9
72.982
5.5
140.54
10.5
199.8
15
11.879
0.9
-61.32
-4.6
-1.251
-0.09
-51.492
-3.9
-12.275
-0.9
-37.631
-2.8
-0.011
3 465.96
1 148.1
100
947.5
82.5
200.5
17.5
64.5
5.6
126.4
11
117.6
10.2
82.9
7.2
-27.4
-2.4
18.5
1.6
83
7.2
8.8
0.8
72.6
6.3
0.02
3 376.6
2 514.6
100
2 170.2
86.3
344.4
13.7
70.6
2.8
251.7
10
372.8
14.8
-28.4
-1.1
-214.9
-8.5
2.7
0.1
-296.6
-11.8
-115.9
-4.6
-220.5
-8.8
-0.06
3 443.3
2 804.6
100
2 411.4
86
393.1
14
62.6
2.2
140.8
5
193.2
6.9
200
7.1
-71.8
-2.6
-3.1
-0.1
128.3
4.6
79.7
2.8
39.9
1.4
0.01
3 439.1
2 324
100
1 971.3
84.8
352.7
15.2
75
3.2
29.7
1.3
110.1
4.7
242.7
10.4
294.4
12.7
1.8
0.08
537.3
23.1
-19.4
-0.8
554.7
23.9
0.16
3 441.5
1 952.1
100
1 676.8
85.9
275.3
14.1
60.6
3.1
250.1
12.8
296.5
15.2
-21.3
-1.09
432.3
22.1
2.4
0.1
414.1
21.2
20.5
1.1
394.3
20.2
0.11
3 441.5
3 574.3
100
3 446.8
96.4
127.5
3.6
163.5
4.6
448.5
12.5
2 879.7
80.6
-2 752.2
-77
-106.8
-3
144.6
4
-2 732.2
-76.4
-15
-0.4
-2 703.5
-75.6
-0.79
3 441.5
3 205.1
100
2 951.5
92.1
253.6
7.9
77.3
2.4
243.7
7.6
367.5
11.5
-113.9
-3.6
-54.1
-1.7
-10.4
-0.3
-178.3
-5.6
-1
-0.03
-181.2
-5.7
-0.05
3 441.5
3 581.7
100
3 182
88.8
399.7
11.2
144
4
233.1
6.5
360.2
10.1
39.5
1.1
-71.3
-2
-2.2
-0.06
-30
-0.8
-15.1
-0.4
-14.4
-0.4
—
3 421.3
3 288.5
100
3 021.4
91.9
267.2
8.1
109.5
3.3
265.1
8.1
357.7
10.9
-90.5
-2.8
-100.3
-3.05
-1.6
-0.05
-196.4
-6
-24.7
-0.8
-170.7
-5.2
-0.05
3 421.3
4 463.1
100
4 523.1
101.3
-60
-1.3
—
0
-67.8
-1.5
1 138.1
25.5
-1 198.1
-26.8
-94.8
-2.1
170.3
3.8
-1 122.6
-25.2
4.2
0.09
-1 109.6
-24.9
-0.32
3 435.7
4 161.1
100
3 614.8
86.9
546.3
13.1
—
0
397.5
9.6
415.2
10
131.1
3.2
-148
-3.6
2.7
0.06
-26.1
-0.6
-14.8
-0.4
-16.6
-0.4
—
3 441.5
4 064.3
100
3 541.5
87.1
522.8
12.9
—
0
241.6
5.9
280.1
6.9
242.8
6
-51.8
-1.3
-2.1
-0.05
189.2
4.7
19.2
0.5
170.2
4.2
0.05
3 441.5
4 590.9
100
4 064.6
88.5
526.3
11.5
—
0
246.6
5.4
249.9
5.4
276.3
6
-102.7
-2.2
1.6
0.03
175.6
3.8
22.3
0.5
153.5
3.3
0.04
3 441.5
3 993.5
3 570.6
422.9
—
262.5
441.5
-18.6
5.4
159.4
146.2
60.3
69.1
0.02
3 421.3
4 533.7
4 098
435.7
—
250.2
248.4
187.3
-95.5
1.5
92.4
30.5
71.5
0.02
3 421.3
3 969.5
3 594.4
375.1
—
188.9
277.4
97.7
-20.2
137.3
214.2
46.2
179.1
0.05
3 421.3
3 416.4
2 987.5
429
—
216.1
217.8
211.2
-42.9
11.6
179.3
32.9
142.5
0.04
3 421.3
3 252.2
3 068
184.2
—
230.7
244.4
-60.1
-74
-24.6
-158.7
-12.9
-151.6
-0.04
3 421.3
3 010.7
2 622.7
388
—
182.7
188.3
199.7
-0.1
6
205.4
22.1
169.8
0.06
2 906.1
3 802.6
3 348.9
453.7
—
173.8
194.8
258.8
-22.2
41.2
277.5
46.2
218.2
0.08
2 906.1
3 411.3
2 994.6
416.8
—
185.7
146.1
270.6
-32
3.5
241.8
40.4
193.1
0.07
2 916.6
2 553.5
2 339.7
213.8
—
125.9
122.6
91.2
4.7
7.6
101.8
22.5
72.5
0.06
1 166.6
1 874.3
1 639.7
234.6
—
94.2
107
127.7
-14.7
1.6
114.5
18.9
96.5
0.04
2 500.8
799
706
93.1
—
49.7
44.4
48.6
9.6
0.5
62
7.3
50.7
0.02
2 463.9
633.7
525.6
108.1
—
58.7
61
47.1
7.5
0.4
54.7
7.8
45.5
0.02
2 463.9
1 016
894
122
—
89.3
108
14
-6.2
3
10.7
-7.7
18.3
0.01
2 194.4
901.1
771.7
129.4
—
71.7
74.1
55.2
-5.4
0.7
50
6.1
41.2
0.02
2 312.3
840.9
722.3
118.7
—
54.2
54.5
64.1
-6.6
0.6
58.1
7.7
48.1
0.02
2 002.1
497.8
413.1
84.6
—
48
25.7
59
-8.8
1
51.1
16
32.4
0.02
2 002.1
579.9
499.9
80
—
64.5
69.1
10.8
16.9
15.1
42.9
6.5
33.7
0.02
2 002.1
565.2
519.6
45.7
—
42
39.2
6.4
4.2
40.9
51.6
13.4
34.7
0.02
2 002.1
547
438.9
108.1
—
51.7
52.8
55.3
2.1
1.1
58.5
8.1
46
0.02
2 002.1
429.4
378.4
51
—
43.8
46.8
4.2
—
0.4
4.6
2.1
1.1
—
2 002.1
443.2
389.1
54.1
—
63.6
68.4
-14.4
4.4
0.6
-9.3
-4.3
-3.7
—
2 002.1