Zhejiang Sunflower Statements
30
Zhejiang Sunflower 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
84.819
100
62.049
73.2
22.77
26.8
6.316
7.4
-28.703
-33.8
-22.426
-26.4
45.196
53.3
3.043
3.6
-10.907
-12.9
37.332
44
-0.035
-0.04
35.576
41.9
0.03
1 184.55
89.044
100
68.61
77.1
20.434
22.9
5.079
5.7
18.501
20.8
21.693
24.4
-1.258
-1.4
2.843
3.2
0.095
0.1
1.679
1.9
0.212
0.2
0.718
0.8
0.001
1 287.21
61.284
100
55.467
90.5
5.817
9.5
3.606
5.9
20.359
33.2
25.415
41.5
-19.597
-32
1.209
2
0.001
0.001
-18.388
-30.004
-0.265
-0.4
-12.361
-20.2
-0.01
1 287.21
122.26
100
80.052
65.5
42.204
34.5
3.145
2.6
18.361
15
21.269
17.4
20.935
17.1
1.353
1.1
2.001
1.6
24.289
19.9
0.071
0.06
14.007
11.5
0.013
1 119.8
69.587
100
52.463
75.4
17.124
24.6
3.616
5.2
18.327
26.3
21.481
30.9
-4.356
-6.3
2.574
3.7
-1.778
-2.6
-3.56
-5.1
0
0.0001
-3.544
-5.09
-0.003
1 119.8
82.89
100
61.677
74.4
21.213
25.6
3.318
4
24.556
29.6
28.036
33.8
-6.823
-8.2
2.502
3
-1.473
-1.8
-5.793
-7
0
0.00006
-4.629
-5.6
-0.004
1 119.8
61.125
100
46.42
75.9
14.705
24.1
4.114
6.7
22.694
37.1
26.39
43.2
-11.685
-19.1
1.413
2.3
-0.037
-0.06
-10.309
-16.9
—
0
-6.973
-11.4
-0.006
1 119.8
126.14
100
71.089
56.4
55.052
43.6
3.429
2.7
-20.176
-16
-15.223
-12.07
70.275
55.7
1.481
1.2
2.614
2.1
69.812
55.3
2.825
2.2
51.821
41.1
0.046
1 119.8
68.914
100
44.498
64.6
24.415
35.4
2.573
3.7
22.056
32
23.757
34.5
0.659
1
1.42
2.1
-0.034
-0.05
2.045
3
0.158
0.2
0.635
0.9
0.001
1 119.8
51.233
100
34.488
67.3
16.744
32.7
4.647
9.1
23.544
46
24.751
48.3
-8.006
-15.6
1.743
3.4
-0.019
-0.04
-6.282
-12.3
0.395
0.8
-4.8
-9.4
-0.004
1 119.8
51
100
39.8
78
11.2
22
1.6
3.1
19.6
38.4
21
41.2
-9.8
-19.2
1.3
2.5
12.3
24.1
3.7
7.3
0.1
0.2
5.8
11.4
0.01
1 119.8
84.6
100
57.5
68
27.2
32.2
3.4
4
-9.6
-11.3
-8.9
-10.5
36
42.6
-1.2
-1.4
1.6
1.9
36.4
43
0.2
0.2
32.2
38.1
0.03
1 119.8
48.6
100
25.5
52.5
23.1
47.5
2.5
5.1
8.8
18.1
11.3
23.3
11.9
24.5
0.3
0.6
-7.7
-15.8
4.5
9.3
0.6
1.2
2.5
5.1
—
1 119.8
83.7
100
52.3
62.5
31.4
37.5
3.5
4.2
24.2
28.9
19.9
23.8
11.5
13.7
1.3
1.6
3.3
3.9
16.1
19.2
1.5
1.8
11.2
13.4
0.01
1 119.8
70
100
53.2
76
16.8
24
2
2.9
11
15.7
3.4
4.9
13.3
19
0.3
0.4
—
0
13.9
19.9
1.2
1.7
9.9
14.1
0.01
1 119.8
178
100
158.1
88.8
19.9
11.2
6.5
3.7
110.8
62.2
105.8
59.4
-85.9
-48.3
37.2
20.9
-27.5
-15.4
-48
-27
2.7
1.5
-59.6
-33.5
-0.05
1 119.8
277.5
100
233.8
84.3
43.7
15.7
4.6
1.7
68.6
24.7
70.9
25.5
-27.2
-9.8
-29.5
-10.6
1.6
0.6
-55.1
-19.9
0.6
0.2
-58.3
-21.009
-0.05
1 119.8
234.3
100
187.7
80.1
46.6
19.9
2.6
1.1
46.3
19.8
49.9
21.3
-3.4
-1.5
12
5.1
9.4
4
18.1
7.7
2.4
1
10.7
4.6
0.01
1 119.8
146.9
100
123.5
84.1
23.4
15.9
4.9
3.3
26.6
18.1
-2.3
-1.6
25.7
17.5
-30.4
-20.7
-0.3
-0.2
-4.1
-2.8
0.7
0.5
-7.8
-5.3
-0.01
1 119.8
176.2
100
178.9
101.5
-2.7
-1.5
7.3
4.1
-31.9
-18.1
412.1
233.9
-414.8
-235.4
-5.6
-3.2
-383
-217.4
-864.8
-490.8
24.9
14.1
-876.6
-497.5
-0.78
1 119.8
221.6
100
215.7
97.3
5.9
2.7
3.7
1.7
47.1
21.3
165.5
74.7
-159.6
-72.02
99.7
45
0.1
0.05
-59.7
-26.9
0.4
0.2
-69.6
-31.4
-0.06
1 120.3
310.9
100
270.2
86.9
40.6
13.1
6.9
2.2
57.7
18.6
161.6
52
-121
-38.9
-17.1
-5.5
0.5
0.2
-137.4
-44.2
2.6
0.8
-139.9
-45
-0.13
1 119.2
191.6
100
183
95.5
8.6
4.5
2.9
1.5
28.4
14.8
33.6
17.5
-25
-13.05
-15.4
-8.04
0.5
0.3
-39.9
-20.8
—
0
-38.6
-20.1
-0.03
1 119.8
563.7
521.1
42.6
4.6
36.2
35.4
7.2
-18.3
1.8
-9.5
-19.3
10.2
0.01
1 119.8
233.6
190.9
42.7
3.3
43.4
33.5
9.2
-5.4
-0.8
2.9
-0.6
3.7
—
1 119.8
541.1
473.9
67.2
—
38
43.7
23.4
13
-1.6
34.9
0.5
35.6
0.03
1 119.8
191.7
176.5
15.2
—
36.5
32.7
-17.5
-7.6
2.1
-22.9
3.1
-25.8
-0.02
1 119.8
481.6
393.6
88
—
49.5
59.4
28.5
-30.8
-10.4
-12.7
7.3
-19.2
-0.02
1 119.8
303.1
244.7
58.4
—
39.6
42.8
15.5
-2.5
-23
-10
-5.9
-4.4
—
1 119.8
460.8
323.5
137.3
—
42.1
74.9
62.4
-20.9
1.3
42.9
11.2
31.8
0.03
1 119.8
357.3
306.5
50.8
—
36.4
25.6
25.3
5.4
0.7
31.3
9
22.5
0.02
1 119.8
772
593.5
178.5
—
43.9
77.7
100.8
-28.4
5.4
77.8
18.3
59.5
0.05
1 119.8
326.1
248.7
77.4
—
42
49
28.4
-2.5
1.6
26.3
0.1
26.1
0.02
1 119.8
500.5
397.6
102.8
—
48
60.8
42.1
-6.5
1.5
37.1
0.5
36.6
0.03
1 119.8
225.7
187.1
38.6
—
36.8
36.4
2.2
-37.5
0.7
-34.6
—
-34.6
-0.03
1 119.8
779
652.1
126.9
—
50.3
22.9
104
-22.5
2
83.5
-0.1
83.5
0.07
1 119.8
182.2
134.8
47.3
—
43
64.9
-17.6
-9.1
2.2
-24.4
—
-24.4
-0.02
1 119.8
366.7
309.9
56.8
—
36.7
40.4
16.4
-18.9
0.6
-1.9
1.4
-3.6
—
1 119.8
316.1
261.9
54.2
—
39.7
48.4
5.8
-25
1
-18.2
—
-18
-0.02
1 119.8
324.4
270.2
54.2
—
39
30.7
23.5
-18.5
3.9
8.8
—
8.9
0.01
1 119.8
281.1
228.6
52.6
—
40.1
34.4
18.1
-20.8
5
2.3
-0.1
2.3
—
1 119.8
261.9
221.2
40.7
—
42.5
9.6
31.1
-13.3
1.5
19.3
0.6
18.8
0.02
1 119.8
255.5
219.7
35.8
—
32.3
21.6
14.2
-4.1
0.5
10.6
—
10.6
0.01
1 119.8
95.6
78.3
17.3
—
71.3
230
-212.7
4.1
10.2
-198.4
26
-224.3
-0.2
1 119.8