Suntront Statements
30
Suntront 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
299.01
100
167.97
56.2
131.04
43.8
26.082
8.7
51.008
17.1
61.264
20.5
69.774
23.3
-26.032
-8.7
0.679
0.2
44.406
14.9
0.38
0.1
44.072
14.7
0.039
1 134.82
255.95
100
153.49
60
102.46
40
20.673
8.1
54.534
21.3
66.258
25.9
36.203
14.1
17.082
6.7
0.693
0.3
53.979
21.1
8.033
3.1
46.035
18
0.039
1 169.8
180.72
100
107.59
59.5
73.135
40.5
20.43
11.3
34.952
19.3
42.626
23.6
30.509
16.9
22.514
12.5
0.762
0.4
53.812
29.8
7.57
4.2
46.323
25.6
0.04
1 169.8
345.05
100
200.13
58
144.93
42
23.012
6.7
57.781
16.7
67.092
19.4
77.835
22.6
15.264
4.4
0.814
0.2
93.912
27.2
11.68
3.4
82.371
23.9
0.072
1 140.83
317.3
100
178.74
56.3
138.57
43.7
23.558
7.4
46.311
14.6
59.529
18.8
79.037
24.9
-34.903
-11
0.7
0.2
44.834
14.1
2.242
0.7
42.67
13.4
0.039
1 086.9
275.37
100
161.82
58.8
113.55
41.2
19.497
7.1
40.25
14.6
40.242
14.6
73.311
26.6
54.382
19.7
0.621
0.2
128.21
46.6
15.536
5.6
112.76
41
0.091
1 239.93
183.95
100
100.8
54.8
83.153
45.2
20.068
10.9
35.008
19
45.955
25
37.198
20.2
-31.834
-17.3
0.68
0.4
6.044
3.3
-2.04
-1.1
8.016
4.4
0.007
1 175.66
390.73
100
211.62
54.2
179.11
45.8
24.968
6.4
79.007
20.2
82.338
21.1
96.776
24.8
18.903
4.8
1.126
0.3
116.81
29.9
5.136
1.3
111.22
28.5
0.095
1 175.66
323.38
100
178.76
55.3
144.62
44.7
24.209
7.5
56.171
17.4
70.87
21.9
73.754
22.8
81.906
25.3
-0.36
-0.1
155.3
48
20.49
6.3
134.94
41.7
0.115
1 175.66
273.4
100
150.11
54.9
123.29
45.1
21.516
7.9
42.163
15.4
51.222
18.7
72.072
26.4
32.722
12
0.664
0.2
105.46
38.6
12.098
4.4
93.12
34.1
0.079
1 175.66
205.7
100
120
58.3
85.7
41.7
19.8
9.6
40.6
19.7
38.8
18.9
46.8
22.8
35.4
17.2
0.7
0.3
83
40.4
8.9
4.3
74.1
36
0.06
1 175.7
442.8
100
263.1
59.4
179.7
40.6
27.7
6.3
45.6
10.3
74.3
16.8
105.4
23.8
46.4
10.5
0.8
0.2
152.6
34.5
22.7
5.1
124.2
28
0.11
1 175.7
337
100
183.5
54.5
153.5
45.5
24.5
7.3
52.1
15.5
49.6
14.7
104
30.9
5.4
1.6
-1.7
-0.5
178.7
53
24.9
7.4
151.3
44.9
0.13
1 175.7
283.1
100
150.4
53.1
132.8
46.9
17.7
6.3
56.4
19.9
58.4
20.6
74.3
26.2
12
4.2
0.6
0.2
86.9
30.7
11
3.9
74.6
26.4
0.06
1 175.7
131.6
100
72.6
55.2
59
44.8
14.7
11.2
37.4
28.4
35.8
27.2
23.2
17.6
10.8
8.2
-0.3
-0.2
33.7
25.6
3.3
2.5
29.2
22.2
0.02
1 175.7
435.4
100
224.1
51.5
211.3
48.5
27.3
6.3
90.9
20.9
81.9
18.8
129.4
29.7
9.2
2.1
-8.8
-2.02
129.8
29.8
17.1
3.9
106.4
24.4
0.09
1 125.3
309.3
100
166.7
53.9
142.6
46.1
16.4
5.3
65.5
21.2
66.4
21.5
76.2
24.6
11.4
3.7
5
1.6
92.6
29.9
13.9
4.5
78.6
25.4
0.07
1 122.9
259.4
100
128.1
49.4
131.2
50.6
14.6
5.6
63.7
24.6
64.6
24.9
66.7
25.7
9.8
3.8
3
1.2
79.5
30.6
9.7
3.7
66
25.4
0.06
1 175.7
176.7
100
94
53.2
82.6
46.7
19.5
11
52
29.4
71.3
40.4
11.3
6.4
6.2
3.5
6
3.4
23.7
13.4
2.3
1.3
22.3
12.6
0.02
1 175.7
310.8
100
164.8
53
146
47
21.2
6.8
73.4
23.6
99.2
31.9
46.8
15.1
6.7
2.2
1.5
0.5
55.2
17.8
5.2
1.7
40.6
13.1
0.03
1 175.7
225.6
100
122.8
54.4
102.8
45.6
14.2
6.3
52.2
23.1
62.9
27.9
39.8
17.6
11.1
4.9
2.6
1.2
53.5
23.7
4.7
2.1
49.9
22.1
0.04
1 175.7
191.8
100
88.4
46.1
103.4
53.9
—
0
69.6
36.3
64
33.4
39.4
20.5
7.6
4
1.5
0.8
48.5
25.3
7.5
3.9
40.5
21.1
0.03
1 178.1
127.1
100
63.8
50.2
63.3
49.8
—
0
51.5
40.5
51.8
40.8
11.5
9
4.6
3.6
3.3
2.6
19.5
15.3
2.4
1.9
18.1
14.2
0.02
1 173.2
276.8
143.5
133.3
—
80.4
65.1
68.2
10.2
3.3
81.8
10.9
63
0.05
1 173.2
233.5
116.2
117.3
10.6
40
46.7
70.5
3.7
0.5
74.7
7.3
62
0.05
1 136.8
132.7
70.8
61.9
—
40.1
34.7
27.1
-3.6
-1.1
22.3
3.6
18.6
0.02
1 171.5
101.9
58.5
43.4
—
31.6
32.4
11.1
3.8
5.3
20
4.7
17.4
0.01
1 174.9
189.8
112.2
77.5
—
44.7
45.2
32.4
4
10.5
46.9
5.2
36.4
0.03
1 165.4
120.3
67.8
52.4
—
28.4
30
22.5
4
8.4
34.8
3.9
31.1
0.03
1 178.1
111.7
64.8
46.9
—
25.8
28.4
18.5
3.7
3.4
25.6
3.9
21.1
0.02
1 020.5
84.3
47.5
36.7
—
22.8
23.4
13.4
5
0.6
18.9
2.7
16.7
0.02
1 026.8
112.2
64.9
47.3
—
32.4
34.7
12.6
5.5
6.4
24.5
2.1
22.6
0.02
1 026.8
128.1
83.4
44.7
—
23.7
25.3
19.4
5.7
3.9
28.9
4.3
24.5
0.02
1 026.8
84.2
47.9
36.3
—
22.1
25
11.3
5.7
5.1
22.1
2.8
19.8
0.02
1 018.9
56
31.3
24.7
—
15.2
16.3
8.4
5.6
1.1
15.1
2.2
12.6
0.01
1 018.9
140.1
81.8
58.3
—
25.5
25.7
32.6
4.6
4.7
42
4.8
35
0.03
1 018.9
109.8
61.5
48.3
—
18.5
19.4
28.9
3.6
13
45.5
4.4
39.8
0.04
1 018.9
73.4
39.3
34
—
18.6
20.5
13.5
4.5
1.5
19.6
3.2
16.9
0.02
1 018.9
57.1
31.3
25.8
—
15.3
16.9
8.9
5.6
0.1
14.6
2.3
12.4
0.01
1 018.9
109.1
61.4
47.7
—
22.1
25
22.7
5.7
12.9
41.3
4.3
37.3
0.04
1 018.9
96.4
53
43.3
—
18.6
18.8
24.6
3.2
1.9
29.7
4.7
25.3
0.02
1 018.9
73.2
40.4
32.8
—
14.2
16.4
16.4
2.8
3.3
22.5
3.4
19.2
0.02
1 018.9
48.9
26.4
22.5
—
13.3
13.7
8.8
2.8
14.4
26
2.4
24.1
0.02
1 018.9
108.5
57.8
50.7
—
22.7
24.8
25.9
2.8
0.8
29.5
4.1
25.9
0.03
1 018.9