Foshan Nationstar Statements
00
Foshan Nationstar 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
892.88
779.19
113.69
48.741
44.349
92.075
21.619
7.445
1.246
30.391
3.179
27.218
0.044
618.48
962.15
100
844.5
87.8
117.66
12.2
44.36
4.6
52.068
5.4
96.032
10
21.623
2.2
9.181
1
-1.422
-0.1
29.339
3
-2.811
-0.3
32.151
3.3
0.052
618.48
796.59
100
703.61
88.3
92.982
11.7
35.708
4.5
39.956
5
66.504
8.3
26.478
3.3
0.673
0.08
0.057
0.007
27.361
3.4
5.707
0.7
21.656
2.7
0.035
618.48
1 045.11
100
943.82
90.3
101.29
9.7
50.909
4.9
56.098
5.4
103.34
9.9
-2.051
-0.2
4.5
0.4
0.494
0.05
3.438
0.3
-7.746
-0.7
11.249
1.1
0.018
618.48
869.99
100
774.86
89.1
95.131
10.9
41.173
4.7
34.603
4
72.414
8.3
22.717
2.6
9.303
1.1
0.007
0.0009
32.503
3.7
1.401
0.2
31.102
3.6
0.05
618.48
942.73
100
793.31
84.1
149.42
15.9
43.164
4.6
44.259
4.7
89.44
9.5
59.984
6.4
9.046
1
-0.165
-0.02
68.926
7.3
10.986
1.2
57.941
6.1
0.094
618.48
722.05
100
651.01
90.2
71.04
9.8
36.089
5
35.625
4.9
57.687
8
13.353
1.8
5.258
0.7
6.814
0.9
25.446
3.5
4.399
0.6
21.047
2.9
0.034
618.48
4 044.64
100
3 393.81
83.9
650.83
16.1
171.29
4.2
215.89
5.3
392.75
9.7
258.07
6.4
1.941
0.05
6.557
0.2
266.57
6.6
33.297
0.8
234.33
5.8
0.379
618.48
1 118.35
100
942.6
84.3
175.76
15.7
38.116
3.4
46.116
4.1
85.096
7.6
90.66
8.1
3.982
0.4
2.774
0.2
97.416
8.7
10.87
1
86.003
7.7
0.139
618.48
924.43
100
781.16
84.5
143.27
15.5
36.043
3.9
45.234
4.9
77.803
8.4
65.468
7.1
0.405
0.04
-2.117
-0.2
63.756
6.9
10.058
1.1
54.742
5.9
0.089
618.48
804.7
100
700.2
87
104.5
13
31.3
3.9
37.6
4.7
59.1
7.3
45.4
5.6
0.2
0.02
0.9
0.1
46.6
5.8
10.4
1.3
36.9
4.6
0.06
618.5
970.1
100
888.8
91.6
81.4
8.4
32.1
3.3
36
3.7
57.7
5.9
23.6
2.4
-3.6
-0.4
-30.8
-3.2
-10.1
-1.04
-23.2
-2.4
23.8
2.5
0.04
618.5
799.4
100
714.2
89.3
85.3
10.7
36.1
4.5
36.2
4.5
62.1
7.8
23.2
2.9
-2.8
-0.4
-0.6
-0.08
19.8
2.5
6.2
0.8
14.5
1.8
0.02
618.5
820.9
100
714.5
87
106.4
13
36.8
4.5
42.9
5.2
77.3
9.4
29
3.5
1.3
0.2
-1.9
-0.2
28.4
3.5
7.1
0.9
22
2.7
0.04
618.5
672.8
100
565.9
84.1
106.9
15.9
28.4
4.2
47.3
7
63
9.4
44
6.5
3.3
0.5
0.5
0.07
47.7
7.1
9.1
1.4
40.8
6.1
0.07
618.5
1 488.7
100
1 261.1
84.7
227.6
15.3
33.6
2.3
76.3
5.1
129.4
8.7
98.2
6.6
1.5
0.1
0.4
0.03
100.1
6.7
14.8
1
94.8
6.4
0.15
618.5
1 082.5
100
854.2
78.9
228.2
21.1
35.1
3.2
52.5
4.8
92
8.5
136.2
12.6
4.6
0.4
-1.8
-0.2
139.8
12.9
25.4
2.3
115.8
10.7
0.19
618.5
803.4
100
617.5
76.9
185.9
23.1
38.7
4.8
49.3
6.1
77.2
9.6
108.7
13.5
5.9
0.7
-5.1
-0.6
109.4
13.6
19.5
2.4
91.6
11.4
0.15
618.5
1 057.9
100
840.7
79.5
217.2
20.5
39.1
3.7
51.6
4.9
87.3
8.3
129.9
12.3
-3.7
-0.3
-0.8
-0.08
125.4
11.9
21.1
2
105.9
10
0.17
616.9
1 269.8
100
1 084.6
85.4
185.1
14.6
—
0
-28.1
-2.2
105.8
8.3
79.4
6.3
-1.3
-0.1
-1.2
-0.09
73
5.7
12.9
1
63.1
5
0.1
632.1
1 011.7
100
756.5
74.8
255.2
25.2
39.2
3.9
55.8
5.5
76
7.5
179.3
17.7
0.5
0.05
—
0
179.8
17.8
27.4
2.7
158.3
15.6
0.26
618.5
963.1
100
710.2
73.7
252.9
26.3
—
0
86.3
9
95.8
9.9
157.1
16.3
8.8
0.9
-0.5
-0.05
166.5
17.3
23.5
2.4
144.8
15
0.23
618.5
821.2
100
639.7
77.9
181.5
22.1
—
0
88.6
10.8
81.9
10
99.7
12.1
-14.1
-1.7
6.4
0.8
92.4
11.3
13.1
1.6
80.4
9.8
0.13
618.5
890
652.9
237.1
—
117.7
114.8
122.3
-8.3
3
115.2
15.8
100.7
0.16
618.5
985.4
758.1
227.3
—
92.1
103.3
124
-5.5
-2
116.2
17.7
104.7
0.17
618.5
944.3
746.2
198.1
—
76.7
74.8
123.3
-1.9
-5.5
117
17.5
101.9
0.16
618.5
652.9
511.7
141.2
—
67.7
79.4
61.8
-6.9
6.5
59.3
9.9
51.8
0.08
618.5
742.6
572.2
170.4
—
84.1
106.4
64
-4.5
11.3
71.4
12.1
61.4
0.1
618.2
621.3
500.7
120.6
—
65.6
66.1
54.5
-9
-7.7
37.8
10.1
36.3
0.06
618.9
595.3
478.3
117
—
65.7
69.4
47.6
-6
25.8
63.8
10.5
57.2
0.09
618.5
459.3
357.1
102.2
—
54.6
60.9
41.2
-3.8
2.1
41.6
6.4
37.4
0.06
618.5
504.7
397.6
107.1
—
72.3
76.1
31
-3.2
13.2
41
9.7
37.4
0.06
618.5
427.5
322.2
105.3
—
61.7
63
42.3
-6.6
9.9
45.6
7.3
39.2
0.06
618.5
517.7
403.4
114.3
—
59.9
65.8
48.5
0.9
8.6
58
8.3
49
0.09
561
388.6
306.2
82.4
—
42.8
45
37.4
-4.8
7.8
40.5
5.7
34.5
0.06
559
401.5
308.3
93.1
—
57.2
81.4
11.7
3.6
23.2
38.5
-4.8
44.3
0.08
559
414.5
303.8
110.6
—
62.1
66.1
44.6
-3.7
6.1
47
13.2
36
0.06
559
484.2
373.1
111.1
—
57.7
63.5
47.6
-3
6.7
51.4
15.3
39.6
0.07
559
242.9
173.7
69.2
—
40.1
41
28.2
-3.6
8
32.6
11.8
24.9
0.04
559
321.6
242.9
78.6
—
55.9
60.5
18.2
6.5
17.9
42.6
6
38.8
0.07
559
271.8
203.7
68.2
—
42.7
42.4
25.7
-3.2
4.3
26.8
6.2
24.4
0.04
559
314.1
233.3
80.8
—
51.5
56.6
24.2
-4.9
14
33.3
5.9
27.5
0.05
559
234.9
174
60.9
—
33.1
33.4
27.5
-6.2
3
24.3
5.7
22.3
0.04
559
265.7
197.4
68.3
—
42.8
93.1
-24.8
-0.7
2.1
-23.5
2.4
-24
-0.04
559