Strait Innovation Statements
30
Strait Innovation 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
17.235
18.655
-1.42
2.293
19.226
21.802
-23.222
-28.573
-0.227
-52.167
-8.552
-43.536
-0.065
666.85
42.352
48.969
-6.617
2.517
8.978
18.753
-25.37
-25.939
1.199
-51.774
4.312
-56.048
-0.083
675.95
21.901
100
24.612
112.4
-2.711
-12.4
2.003
9.1
9.715
44.4
12.26
56
-14.971
-68.4
-3.797
-17.3
-0.006
-0.03
-18.774
-85.7
-0.189
-0.9
-18.568
-84.8
-0.028
666.85
44.919
100
51.536
114.7
-6.617
-14.7
4.781
10.6
39.031
86.9
58.519
130.3
-65.136
-145.008
-46.013
-102.4
-0.995
-2.2
-112.44
-250.3
-12.263
-27.3
-100.14
-222.9
-0.15
666.85
53.254
100
52.017
97.7
1.238
2.3
3.134
5.9
14.84
27.9
18.226
34.2
-16.989
-31.9
0.616
1.2
-2.211
-4.2
-18.297
-34.4
-2.842
-5.3
-15.371
-28.9
-0.023
666.85
32.244
100
37.196
115.4
-4.952
-15.4
2.67
8.3
12.708
39.4
16.41
50.9
-21.362
-66.2
-0.827
-2.6
1.201
3.7
-20.988
-65.09
-2.359
-7.3
-18.43
-57.2
-0.028
666.85
33.446
100
34.026
101.7
-0.58
-1.7
3.9
11.7
15.283
45.7
19.109
57.1
-19.689
-58.9
-18.933
-56.6
-3.63
-10.9
-42.251
-126.3
0.511
1.5
-42.394
-126.8
-0.064
666.85
112.16
100
116.19
103.6
-4.035
-3.6
11.396
10.2
35.272
31.4
206.3
183.9
-210.33
-187.5
-83.009
-74.009
-28.294
-25.2
-321.3
-286.5
-28.406
-25.3
-292.05
-260.4
-0.438
666.85
49.256
100
53.644
108.9
-4.388
-8.9
8.975
18.2
32.93
66.9
44.865
91.1
-49.253
-100
-54.174
-110
-7.673
-15.6
-111.07
-225.5
-6.58
-13.4
-104.38
-211.9
-0.157
666.85
218.5
100
185.87
85.1
32.624
14.9
3.103
1.4
13.619
6.2
16.331
7.5
16.292
7.5
21.429
9.8
-4.571
-2.09
33.225
15.2
2.991
1.4
30.718
14.1
0.046
667.26
94.2
100
86.7
92
7.5
8
3.6
3.8
13.9
14.8
16.7
17.7
-9.2
-9.8
13.1
13.9
-1.3
-1.4
2.6
2.8
0.8
0.8
2.3
2.4
—
671.4
195.5
100
186.4
95.3
9.1
4.7
9.5
4.9
81.6
41.7
145.4
74.4
-136.4
-69.8
-144.8
-74.07
-12.6
-6.4
-293.8
-150.3
4.3
2.2
-295.6
-151.2
-0.43
692.9
64.1
100
60.6
94.5
3.5
5.5
5
7.8
15.4
24
19.4
30.3
-16
-25
-56.7
-88.5
-0.1
-0.2
-71.2
-111.08
-4.8
-7.5
-66
-103
-0.1
671.4
50.1
100
54.4
108.6
-4.3
-8.6
6.6
13.2
56.8
113.4
62.4
124.6
-66.7
-133.1
-99.8
-199.2
0.2
0.4
-166.3
-331.9
-2
-4
-164.4
-328.1
-0.24
687.5
43.9
100
49.3
112.3
-5.4
-12.3
4.9
11.2
11.6
26.4
15.6
35.5
-21
-47.8
-46.4
-105.7
1.9
4.3
-65.5
-149.2
-0.4
-0.9
-62.8
-143.05
-0.1
655.3
38.3
100
65.2
170.2
-26.9
-70.2
—
0
117.9
307.8
898.9
2347
-925.8
-2417.2
-41.8
-109.1
-4.4
-11.5
-972
-2537.9
-40.2
-105
-926.5
-2419.06
-1.33
695.7
126.7
100
101.3
80
25.4
20
7.5
5.9
26.5
20.9
32.8
25.9
-7.4
-5.8
-8.7
-6.9
0.9
0.7
-15.2
-12
-1.1
-0.9
-9.2
-7.3
-0.01
679
104.5
100
100
95.7
4.5
4.3
6.8
6.5
31.2
29.9
42
40.2
-37.5
-35.9
36.3
34.7
-4.1
-3.9
-5.3
-5.07
7.6
7.3
-8.9
-8.5
-0.01
683
122.8
100
103.5
84.3
19.3
15.7
8.3
6.8
21.7
17.7
30
24.4
-10.7
-8.7
155.3
126.5
—
0
144.6
117.8
-1.5
-1.2
149.7
121.9
0.22
683.5
138.7
100
149.1
107.5
-10.4
-7.5
—
0
-11.7
-8.4
32.5
23.4
-42.9
-30.9
8.8
6.3
7
5
-27.1
-19.5
-10.7
-7.7
-12.7
-9.2
-0.02
723.1
151.1
100
120.6
79.8
30.5
20.2
8.2
5.4
45.2
29.9
52.9
35
-22.4
-14.8
41.7
27.6
0.9
0.6
20.2
13.4
1.5
1
22.5
14.9
0.03
683.9
99.9
100
81
81.1
18.9
18.9
—
0
29.8
29.8
24.3
24.3
-5.5
-5.5
35.1
35.1
-3.7
-3.7
25.9
25.9
4
4
23.3
23.3
0.03
685.2
138
100
105.3
76.3
32.7
23.7
—
0
23.8
17.2
22.5
16.3
10.2
7.4
93.8
68
4.2
3
108.2
78.4
17.3
12.5
91.2
66.1
0.13
685.2
78.6
91.8
-13.2
—
11.2
34.1
-47.3
109.6
-12.6
49.6
8.9
41.2
0.06
685.2
111
83.2
27.9
3.6
37.3
46.7
-18.8
9.8
5.6
-3.4
-0.7
-1.9
—
685.2
119.3
79.2
40.1
—
32
36.5
3.6
19.1
6.5
29.2
1.4
27.6
0.04
685
95.4
69.7
25.7
—
28.1
28.8
-3.1
16.5
7.5
20.9
2
18.3
0.03
687.1
29.5
22.9
6.6
—
27.3
36.9
-30.3
16.4
2.1
-11.7
-2.2
-10.2
-0.01
837.4
73.4
49.9
23.5
—
34.3
39.6
-16.1
-3.9
45.4
25.4
4.9
20.9
0.03
689
151.2
118.8
32.5
—
20
31.2
1.3
-1.6
1.5
1.2
-1.7
2.2
—
649.9
182.9
139.4
43.5
—
19.7
14.3
29.3
-2
0.8
28
4.9
22.9
0.04
575.9
201.5
158.3
43.2
—
38
49.8
-6.6
1.9
0.9
-3.8
-4.2
1.2
—
652.1
141.7
102
39.7
—
20.3
27.7
12
19.8
3.9
35.6
3.7
32
0.06
572.9
235.7
183.8
51.8
—
24.3
32.2
19.7
13.2
2.4
35.3
6.7
27.2
0.05
571
133.8
91
42.8
—
23.3
22.5
20.3
-1.6
1.6
20.3
2.2
18.3
0.03
575.6
257
181.1
75.8
—
30.4
37.8
38
-1.9
3.1
39.2
2
33.9
0.06
609.7
108.9
86.2
22.8
—
22.2
23.4
-0.7
1.6
7.7
8.6
0.5
6.3
0.01
571
236.9
175.1
61.8
—
27.1
30.3
31.5
-0.5
—
31
3.4
26.8
0.05
571
143.3
104.1
39.2
—
22.1
22
17.3
0.7
2.1
20.1
2.5
18.3
0.03
571
121
94.2
26.8
—
19.4
25.4
1.3
1
2.3
4.7
-3.2
7.8
0.01
571
121.2
92.5
28.6
—
10.8
12.4
16.3
1.2
—
17.5
2.6
14.6
0.03
571
152.5
114.4
38.1
—
11.3
11.2
26.9
1.3
-0.1
28.1
4.2
23.6
0.04
571
90.3
66.7
23.6
—
11.6
12.6
11
1.6
1.3
13.9
2.4
11.1
0.02
571
115.9
83.2
32.7
—
11.5
16.2
16.5
2.2
1.9
20.7
2.9
16.7
0.03
571