Chongqing Sanxia Statements
00
Chongqing Sanxia 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
120.52
100
92.089
76.4
28.43
23.6
2.537
2.1
27.298
22.7
29.835
24.8
-1.405
-1.2
4.735
3.9
-0.01
-0.009
3.316
2.8
0.588
0.5
2.728
2.3
0.006
433.59
143.31
100
104.85
73.2
38.464
26.8
2.507
1.7
27.891
19.5
29.82
20.8
8.645
6
-9.994
-7
0.016
0.01
-0.726
-0.5
0.795
0.6
-1.521
-1.06
-0.004
433.59
113.12
100
85.079
75.2
28.045
24.8
2.472
2.2
24.333
21.5
26.767
23.7
1.277
1.1
-18.617
-16.5
0.012
0.01
-17.317
-15.3
0.012
0.01
-17.329
-15.3
-0.04
433.59
118.03
100
93.421
79.1
24.613
20.9
2.678
2.3
34.246
29
35.686
30.2
-11.073
-9.4
-26.406
-22.4
0.021
0.02
-37.458
-31.7
-3.675
-3.1
-33.783
-28.6
-0.078
433.59
117.36
100
92.16
78.5
25.195
21.5
2.333
2
26.278
22.4
28.143
24
-2.947
-2.5
8.936
7.6
0.004
0.003
5.993
5.1
0.788
0.7
5.206
4.4
0.012
433.59
134.02
100
105.62
78.8
28.4
21.2
2.278
1.7
26.969
20.1
28.812
21.5
-0.411
-0.3
31.344
23.4
0.056
0.04
30.988
23.1
0.496
0.4
30.493
22.8
0.07
433.59
99.435
100
75.228
75.7
24.207
24.3
2.185
2.2
24.18
24.3
26.336
26.5
-2.129
-2.1
52.665
53
0.001
0.0008
50.536
50.8
0.007
0.007
50.53
50.8
0.117
433.59
129.81
100
110.21
84.9
19.599
15.1
1.047
0.8
47.31
36.4
48.9
37.7
-29.301
-22.6
25.784
19.9
-0.045
-0.03
-3.575
-2.8
-1.618
-1.2
-1.957
-1.5
-0.005
433.59
124.45
100
86.854
69.8
37.592
30.2
1.741
1.4
30.052
24.1
31.582
25.4
6.01
4.8
20.124
16.2
-0.129
-0.1
25.96
20.9
0.705
0.6
25.255
20.3
0.058
433.59
133.08
100
96.836
72.8
36.244
27.2
2.203
1.7
28.017
21.1
30.22
22.7
6.024
4.5
18.323
13.8
-0.09
-0.07
24.257
18.2
0.72
0.5
23.537
17.7
0.054
433.59
102
100
67.3
66
34.6
33.9
2
2
24.1
23.6
26.2
25.7
8.5
8.3
18
17.6
-0.1
-0.1
26.4
25.9
2
2
24.4
23.9
0.06
433.6
122.3
100
81.9
67
40.4
33
2.2
1.8
36
29.4
42.3
34.6
-1.9
-1.6
7.4
6.1
12.1
9.9
17.6
14.4
3.1
2.5
14.5
11.9
0.03
433.6
120.3
100
81.3
67.6
39
32.4
1.9
1.6
23.8
19.8
22.8
19
16.3
13.5
5.8
4.8
—
0
22.3
18.5
2.8
2.3
19.6
16.3
0.05
433.6
123.5
100
84.7
68.6
38.7
31.3
1.4
1.1
21.9
17.7
23.2
18.8
15.6
12.6
6.5
5.3
-0.1
-0.08
22.1
17.9
2.7
2.2
19.3
15.6
0.04
433.6
66.8
100
45.9
68.7
20.9
31.3
1.8
2.7
19.3
28.9
21.1
31.6
-0.2
-0.3
2
3
—
0
1.8
2.7
0.1
0.1
1.7
2.5
—
433.6
121.6
100
88.1
72.5
33.5
27.5
1.2
1
49.1
40.4
45.4
37.3
-11.9
-9.8
13.8
11.3
0.2
0.2
1.8
1.5
0.9
0.7
0.8
0.7
—
433.6
121.2
100
83.3
68.7
37.9
31.3
2.2
1.8
26.3
21.7
28.1
23.2
9.9
8.2
30.6
25.2
—
0
40.2
33.2
5.5
4.5
34.7
28.6
0.08
433.6
121.6
100
87.9
72.3
33.6
27.6
2.3
1.9
23.6
19.4
24.7
20.3
9
7.4
10.8
8.9
—
0
19.9
16.4
2.1
1.7
17.8
14.6
0.04
433.6
108.6
100
79
72.7
29.6
27.3
1.6
1.5
18.7
17.2
21.1
19.4
8.5
7.8
4.2
3.9
-0.2
-0.2
12.6
11.6
1.1
1
11.5
10.6
0.03
433.6
40.7
100
10.8
26.5
29.9
73.5
2.7
6.6
32
78.6
36.5
89.7
-6.6
-16.2
0.1
0.2
6.9
17
0.5
1.2
0.5
1.2
—
0
—
433.6
239.7
100
199
83
40.7
17
2.3
1
22.6
9.4
24.9
10.4
15.9
6.6
3.8
1.6
—
0
19.7
8.2
1.6
0.7
18.1
7.6
0.04
433.6
200
100
161.2
80.6
38.8
19.4
—
0
23.9
11.9
24.2
12.1
14.6
7.3
3.7
1.9
0.1
0.05
18.3
9.2
2.3
1.1
16
8
0.04
433.6
150.8
100
121.4
80.5
29.4
19.5
—
0
18.7
12.4
19.1
12.7
10.4
6.9
2.3
1.5
-0.3
-0.2
12.3
8.2
1.2
0.8
11.1
7.4
0.03
433.6
375.5
343.4
32.1
—
37.7
38.5
-6.4
-3
26.6
17.4
2.1
15.2
0.04
433.6
889.1
842.2
46.9
1.7
20.6
22.6
24.3
3.7
—
28
2.1
25.9
0.06
433.6
1 405.5
1 366.7
38.8
—
19.9
20
18.8
3.6
2.9
25.3
2.3
23
0.05
433.6
938.9
897.8
41.1
—
25
25.7
15.4
2.2
—
17.7
0.6
17
0.04
433.6
310.9
264.8
46.1
—
36
37.4
8.7
159.9
2.9
171
1.3
169.7
0.39
433.6
947.4
899
48.5
—
29.1
29.5
18.9
2.2
—
21
1.1
19.9
0.05
433.6
629.8
586.6
43.1
—
22
22.3
20.8
2.6
0.4
23.4
1.6
21.8
0.05
433.6
469.3
436.4
32.8
—
20.7
21.4
11.4
1.4
—
12.9
0.8
12
0.03
433.6
279.1
241.1
38.1
—
53.3
53
-15
-6
1.3
-20.1
-0.6
-19.5
-0.05
433.6
131.3
94
37.2
—
26.7
27.2
10
2.7
—
12.7
0.2
12.5
0.03
433.6
131.6
94.5
37.1
—
21.6
22.7
14.4
130.3
0.6
145.1
1.9
143.2
0.33
433.6
106.4
76.6
29.7
—
21.5
23
6.7
1.8
-0.1
8.4
0.1
8.4
0.02
433.6
158.2
130.2
28
—
25.5
29.8
-1.8
2.3
5.4
5.7
5.1
0.6
—
433.6
128.3
95.9
32.4
—
22.3
22.5
9.9
1.9
—
11.7
0.1
11.6
0.03
433.6
138.7
109.1
29.6
—
21.9
23.3
6.3
11.1
0.7
18.1
0.1
18
0.04
433.6
115.5
85.5
30.1
—
19.5
20.4
9.6
2.4
—
12.1
—
12.1
0.03
433.6
154.4
120.2
34.2
—
32
29.8
4.5
0.7
2.8
8
3.2
4.8
0.01
433.6
142.5
108.7
33.8
—
23.8
23.7
10
1.6
0.1
11.7
0.2
11.5
0.03
433.6
138.2
106.4
31.8
—
22.9
26.6
5.2
1.8
3
10
—
9.9
0.02
433.6
115.5
86.3
29.2
—
18.3
19.2
10
0.5
—
10.5
0.1
10.4
0.02
433.6
157.7
120.1
37.6
—
42.4
42.3
-4.7
34.7
5.1
35.1
-9.1
44.2
0.1
433.6