Ningbo Sunrise Statements
00
Ningbo Sunrise 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
519.05
375.33
143.72
18.731
44.067
63.338
80.38
4.167
-0.524
84.078
10.012
74.245
0.25
297.05
487.67
367.21
120.46
21.677
44.112
65.971
54.489
18.189
-0.969
71.615
7.871
63.876
0.21
304.56
480.04
100
358.03
74.6
122.01
25.4
16.66
3.5
32.705
6.8
50.939
10.6
71.067
14.8
-11.54
-2.4
0.118
0.02
59.637
12.4
8.013
1.7
51.796
10.8
0.179
288.63
501.88
100
351.65
70.1
150.23
29.9
17.207
3.4
46.238
9.2
63.423
12.6
86.805
17.3
-11.402
-2.3
-4.595
-0.9
70.79
14.1
-4.472
-0.9
75.286
15
0.264
285.66
509.85
100
378.36
74.2
131.49
25.8
19.453
3.8
53.289
10.5
73.3
14.4
58.191
11.4
18.938
3.7
-0.612
-0.1
77.243
15.2
11.449
2.2
66.358
13
0.219
303.31
400.48
100
304.56
76
95.917
24
20.202
5
39.455
9.9
60.651
15.1
35.266
8.8
13.908
3.5
-0.083
-0.02
49.092
12.3
6.266
1.6
43.241
10.8
0.152
285.05
354.93
100
276.3
77.8
78.63
22.2
12.698
3.6
26.905
7.6
41.244
11.6
37.386
10.5
0.054
0.02
0.001
0.0002
37.45
10.6
3.624
1
34.014
9.6
0.11
309.22
350.74
100
286.32
81.6
64.415
18.4
15.71
4.5
20.818
5.9
36.316
10.4
28.099
8
-2.169
-0.6
-0.502
-0.1
25.693
7.3
1.212
0.3
24.476
7
0.08
304.44
317.43
100
241.24
76
76.189
24
15.155
4.8
37.049
11.7
51.462
16.2
24.727
7.8
2.77
0.9
0.395
0.1
28.011
8.8
1.987
0.6
26.021
8.2
0.09
290.16
271.39
100
203.71
75.1
67.675
24.9
13.013
4.8
30.787
11.3
42.986
15.8
24.689
9.1
2.358
0.9
0.017
0.006
26.929
9.9
1.368
0.5
25.558
9.4
0.082
311.81
312.3
100
223.7
71.6
88.6
28.4
12.8
4.1
34.1
10.9
48.8
15.6
39.8
12.7
2
0.6
—
0
41.8
13.4
4.5
1.4
37.3
11.9
0.13
287.3
302.7
100
211.9
70
90.8
30
12.6
4.2
30.5
10.1
40.8
13.5
50.1
16.6
-11.8
-3.9
-0.1
-0.03
38.5
12.7
4.3
1.4
34.2
11.3
0.12
294.4
277.9
100
191.9
69.1
86
30.9
11.8
4.2
28.1
10.1
39.5
14.2
46.6
16.8
-6.3
-2.3
-0.2
-0.07
40.1
14.4
4.9
1.8
35.2
12.7
0.12
294.4
248.4
100
176.9
71.2
71.5
28.8
12.4
5
24.2
9.7
37.2
15
34.4
13.8
2.2
0.9
—
0
36.7
14.8
3.4
1.4
33.2
13.4
0.11
294.4
211.3
100
153.2
72.5
58.1
27.5
11.4
5.4
24.2
11.5
37.1
17.6
21
9.9
7.4
3.5
-0.2
-0.09
28.2
13.3
3.6
1.7
24.6
11.6
0.08
294.4
259.6
100
186.4
71.8
73.2
28.2
14.2
5.5
26.9
10.4
40
15.4
33.3
12.8
3.1
1.2
0.1
0.04
36.5
14.1
3.2
1.2
33.3
12.8
0.11
294.4
258.5
100
189.1
73.2
69.4
26.8
14.7
5.7
27
10.4
39.6
15.3
29.8
11.5
10.1
3.9
0.1
0.04
40.1
15.5
5.4
2.1
34.7
13.4
0.12
294.4
249.8
100
182.3
73
67.5
27
12.8
5.1
27.2
10.9
39.7
15.9
27.8
11.1
7.3
2.9
0.1
0.04
35.1
14.1
3.4
1.4
31.7
12.7
0.11
294.4
255.5
100
181.8
71.2
73.7
28.8
11.6
4.5
27.2
10.6
27.7
10.8
46
18
-1.2
-0.5
1.5
0.6
46.3
18.1
7.7
3
38.5
15.1
0.13
294.4
270.7
100
189.7
70.1
81
29.9
11.8
4.4
34.6
12.8
45.9
17
35.2
13
-0.4
-0.1
-1.3
-0.5
33.3
12.3
3.3
1.2
30
11.1
0.1
294.4
270.1
100
198.1
73.3
72
26.7
12.3
4.6
33.2
12.3
45.7
16.9
26.3
9.7
9.5
3.5
2.1
0.8
37.9
14
6.5
2.4
31.4
11.6
0.11
294.4
262.3
100
192.8
73.5
69.6
26.5
10.2
3.9
25.9
9.9
39.6
15.1
29.9
11.4
9.4
3.6
0.4
0.2
39.8
15.2
5.5
2.1
34.3
13.1
0.23
147.2
214.8
100
162.5
75.7
52.3
24.3
8.8
4.1
20.3
9.5
27.4
12.8
24.9
11.6
-9
-4.2
—
0
16
7.4
1.9
0.9
14
6.5
0.05
294.4
231.8
172.5
59.3
14.7
21.8
36.4
23
-4
0.8
19.7
2.1
17.7
0.08
220.8
228.1
170.8
57.3
8
20.4
28
29.3
-6
1.4
24.7
4.1
20.6
0.09
220.8