Suntak Statements
00
Suntak 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
1 426.16
1 060.64
365.51
89.306
128.06
249.02
116.49
-5.036
-1.748
108.98
10.754
92.245
0.085
1 091.42
1 452.78
1 069.57
383.21
87.182
132.49
255.5
127.71
48.018
-0.739
162
8.863
149.63
0.137
1 091.82
1 426.96
100
1 028
72
398.97
28
72.819
5.1
113.31
7.9
188.6
13.2
210.37
14.7
-31.164
-2.2
0.118
0.008
174.34
12.2
18.316
1.3
157.02
11
0.177
889.14
1 385.08
100
968.26
69.9
416.81
30.1
71.05
5.1
105.96
7.6
200.52
14.5
216.29
15.6
-44.816
-3.2
-4.134
-0.3
154.72
11.2
15.393
1.1
142.55
10.3
0.165
861.72
1 447.77
100
1 064.12
73.5
383.65
26.5
76.625
5.3
112.75
7.8
180.13
12.4
203.52
14.1
33.888
2.3
-1.506
-0.1
215.91
14.9
26
1.8
180.65
12.5
0.204
885.37
1 535.94
100
1 160.62
75.6
375.32
24.4
80.155
5.2
102.3
6.7
195.98
12.8
179.34
11.7
34.664
2.3
-0.03
-0.002
192.43
12.5
18.543
1.2
156.12
10.2
0.18
866
1 502.14
100
1 108.75
73.8
393.39
26.2
75.518
5
95.22
6.3
167.94
11.2
225.46
15
-15.045
-1.002
0.066
0.004
202.32
13.5
30.059
2
157.38
10.5
0.18
875.65
1 515.77
100
1 133.59
74.8
382.18
25.2
77.886
5.1
71.211
4.7
220.47
14.5
161.71
10.7
-28.724
-1.9
0.17
0.01
127.85
8.4
21.088
1.4
95.895
6.3
0.108
885.1
1 764.91
100
1 283.22
72.7
481.69
27.3
65.764
3.7
126.36
7.2
204.43
11.6
277.26
15.7
-7.939
-0.4
-0.012
-0.0007
264.46
15
34.539
2
212.68
12.1
0.242
880.27
1 415.76
100
1 068.53
75.5
347.22
24.5
59.601
4.2
110.7
7.8
173.75
12.3
173.48
12.3
-18.143
-1.3
0.192
0.01
148.99
10.5
11.895
0.8
122.53
8.7
0.14
875.64
1 299.3
100
987.6
76
311.7
24
59
4.5
99.8
7.7
149.3
11.5
162.4
12.5
-4.1
-0.3
—
0
156.7
12.1
18.6
1.4
122.8
9.5
0.14
875.6
1 075.9
100
814.8
75.7
261
24.3
55.9
5.2
94.2
8.8
140.3
13
120.8
11.2
-31.7
-2.9
3.2
0.3
88.7
8.2
16.2
1.5
65.5
6.1
0.07
878.9
1 124.3
100
835.8
74.3
288.5
25.7
71.7
6.4
93.1
8.3
160.8
14.3
127.7
11.4
-12
-1.07
-0.5
-0.04
115.2
10.2
10.4
0.9
105.5
9.4
0.12
882.7
1 235.3
100
897
72.6
338.3
27.4
84.6
6.8
113.7
9.2
195
15.8
143.3
11.6
12.6
1
—
0
153.7
12.4
10.6
0.9
144.1
11.7
0.17
855.9
932.3
100
692.4
74.3
239.9
25.7
53.7
5.8
86.7
9.3
112.6
12.1
127.3
13.7
16.4
1.8
-0.1
-0.01
139
14.9
14.2
1.5
125.6
13.5
0.14
884
950.8
100
660
69.4
290.8
30.6
54.3
5.7
97.6
10.3
150.1
15.8
140.6
14.8
13
1.4
-0.2
-0.02
153.2
16.1
17.7
1.9
135.7
14.3
0.19
714.4
925.3
100
670.2
72.4
255.1
27.6
55.7
6
98.2
10.6
139.3
15.1
115.8
12.5
26.6
2.9
—
0
141
15.2
15.5
1.7
125.5
13.6
0.14
875.2
945.7
100
648.3
68.6
297.4
31.4
58.4
6.2
94.9
10
154.1
16.3
143.3
15.2
17.9
1.9
0.1
0.01
158.8
16.8
17.6
1.9
141.2
14.9
0.17
837.7
905.6
100
631.2
69.7
274.4
30.3
49.3
5.4
87.4
9.7
129.3
14.3
145.1
16
-6.6
-0.7
-0.5
-0.06
137.4
15.2
13.7
1.5
123.6
13.6
0.15
831.4
884.2
100
601.6
68
282.6
32
50.3
5.7
94.9
10.7
141.2
16
141.4
16
14
1.6
0.1
0.01
153.7
17.4
26.1
3
127.6
14.4
0.16
821.5
957.2
100
650.4
67.9
306.8
32.1
—
0
15.7
1.6
131.9
13.8
175
18.3
10
1
-1.3
-0.1
182.7
19.1
30.2
3.2
152.5
15.9
0.19
809.5
938.2
100
641.4
68.4
296.8
31.6
—
0
159.4
17
121.5
13
175.3
18.7
2.4
0.3
1.1
0.1
178.6
19
26.1
2.8
152.5
16.3
0.18
839.5
876.4
100
599.8
68.4
276.7
31.6
37.4
4.3
74.6
8.5
104.7
11.9
172
19.6
-19
-2.2
-0.9
-0.1
149.2
17
21.2
2.4
128
14.6
0.16
820
807.6
546.6
261
39.2
76.5
107.3
153.6
-11.2
-8.2
134.6
15.8
118.8
0.14
820
814.7
554.2
260.5
27
76.9
101.2
159.3
-15.5
1.1
141.3
19.2
122.1
0.15
820
794.5
548.9
245.5
—
37.2
109.4
136.2
-13.2
2.1
125.1
17.7
107.5
0.13
829
685.9
467.7
218.2
—
99.3
101.9
116.3
-4.1
3.8
113.2
17.6
95.6
0.12
820
605.9
400.3
205.6
—
111.5
112.7
92.9
6.5
14.3
98.2
9.9
88.3
0.11
820
602.7
386.5
216.2
—
97.6
98.8
117.4
-3.9
5.1
115.1
15.3
99.8
0.14
720
557.8
344
213.8
—
110.8
88.3
125.5
-1.8
2.8
123
20.5
102.5
0.14
727.9
480.2
307.2
173.1
24.2
53.1
81.3
91.7
-1.7
3.6
93
7.9
85.1
0.12
720
447.1
297.6
149.5
—
78.2
77.2
72.3
0.2
5.6
73.4
17
56.4
0.08
720
453.3
289.1
164.2
—
73.8
75.1
89.1
4.2
8.5
101.5
9.8
91.7
0.13
720