Sihui Fuji Statements
30
Sihui Fuji 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
343.27
241.43
101.85
14.147
20.574
34.64
67.205
-0.436
-1.128
65.641
8.035
57.62
0.565
101.93
312.76
236.91
75.85
12.711
19.137
32.419
43.432
14.539
-0.389
57.284
5.047
52.256
0.513
101.93
314.98
100
225.51
71.6
89.475
28.4
13.103
4.2
18.022
5.7
33.223
10.5
56.252
17.9
-0.299
-0.09
-0.032
-0.01
55.661
17.7
8.563
2.7
47.137
15
0.462
101.93
337.2
100
231.57
68.7
105.64
31.3
14.955
4.4
21.109
6.3
34.831
10.3
70.804
21
-5.104
-1.5
-0.871
-0.3
64.829
19.2
-2.228
-0.7
67.076
19.9
0.658
101.93
309.64
100
220.73
71.3
88.908
28.7
13.863
4.5
14.856
4.8
27.691
8.9
61.217
19.8
15.563
5
-0.034
-0.01
76.866
24.8
15.576
5
61.305
19.8
0.601
101.93
315.27
100
229.91
72.9
85.357
27.1
14.14
4.5
14.884
4.7
29.78
9.4
55.577
17.6
13.547
4.3
-0.085
-0.03
69.038
21.9
6.582
2.1
62.477
19.8
0.613
101.94
256.84
100
192.37
74.9
64.471
25.1
11.571
4.5
11.667
4.5
24.152
9.4
40.32
15.7
0.521
0.2
-0.146
-0.06
40.92
15.9
6.185
2.4
34.736
13.5
0.341
101.92
295.81
100
218.61
73.9
77.2
26.1
14.923
5
14.204
4.8
26.738
9
50.462
17.1
-2.172
-0.7
0.068
0.02
48.334
16.3
5.103
1.7
43.231
14.6
0.424
101.93
297.28
100
205.3
69.1
91.99
30.9
12.211
4.1
18.585
6.3
29.726
10
62.264
20.9
2.691
0.9
-0.096
-0.03
65.638
22.1
8.126
2.7
57.512
19.3
0.564
101.94
254.74
100
179.01
70.3
75.736
29.7
10.694
4.2
12.447
4.9
23.059
9.1
52.677
20.7
0.11
0.04
-0.042
-0.02
52.878
20.8
6.524
2.6
46.353
18.2
0.455
101.93
201.9
100
141.9
70.3
60
29.7
9.2
4.6
11.8
5.8
20.8
10.3
39.1
19.4
3
1.5
—
0
42.2
20.9
5.1
2.5
37.1
18.4
0.36
101.9
177.1
100
122.6
69.2
54.5
30.8
9.5
5.4
10.9
6.2
18.7
10.6
35.8
20.2
-1.7
-1
-0.3
-0.2
33.6
19
1.8
1
31.9
18
0.75
42.6
143.1
100
94.8
66.2
48.2
33.7
5.9
4.1
8.2
5.7
13.4
9.4
34.8
24.3
-2.1
-1.5
—
0
32.6
22.8
4.9
3.4
27.8
19.4
0.27
101.9
176.7
100
117.2
66.3
59.5
33.7
8
4.5
16.7
9.5
24.6
13.9
35
19.8
0.6
0.3
—
0
35.4
20
5.4
3.1
29.9
16.9
0.39
76.4
153.4
100
101.7
66.3
51.7
33.7
6.8
4.4
10.5
6.8
16.5
10.8
35.1
22.9
2
1.3
—
0
36.6
23.9
5.7
3.7
31
20.2
0.41
76.4
105.8
100
72.3
68.3
33.5
31.7
4.7
4.4
7.5
7.1
12.4
11.7
21
19.8
-1.2
-1.1
—
0
19.9
18.8
3
2.8
16.9
16
0.22
76.4