Sinoma Science Statements
00
Sinoma Science 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
7 657.73
100
5 786.27
75.6
1 871.45
24.4
394.25
5.1
712.89
9.3
959.41
12.5
912.05
11.9
-145.82
-1.9
-98.94
-1.3
728.46
9.5
31.103
0.4
516.23
6.7
0.308
1 678.12
5 852.29
4 591.85
1 260.45
354.32
430.3
730.52
529.92
-102.94
38.434
464.3
6.02
316.16
0.188
1 678.12
8 124.38
6 242.84
1 881.54
320.69
443.57
705.88
1 175.66
-32.275
66.43
1 212.72
171.87
973.37
0.58
1 678.12
4 255.05
100
3 105.82
73
1 149.23
27
229.78
5.4
287.81
6.8
483.04
11.4
666.2
15.7
-83.771
-2
50.358
1.2
632.17
14.9
112.72
2.6
418.51
9.8
0.249
1 678.12
7 407.74
100
5 842.36
78.9
1 565.39
21.1
356.3
4.8
442.06
6
797.88
10.8
767.5
10.4
-136.86
-1.8
-46.528
-0.6
1 033.2
13.9
-139.24
-1.9
1 093.33
14.8
0.652
1 678.12
4 780.8
100
3 627.9
75.9
1 152.9
24.1
257.93
5.4
313.53
6.6
539.1
11.3
613.79
12.8
-63.882
-1.3
11.777
0.2
680.12
14.2
93.444
2
546.4
11.4
0.326
1 678.12
5 258.67
100
3 870.79
73.6
1 387.88
26.4
233.12
4.4
260.56
5
431.68
8.2
956.19
18.2
-56.109
-1.07
22.448
0.4
1 431.26
27.2
236.63
4.5
1 137.07
21.6
0.678
1 678.12
4 661.75
100
3 317.84
71.2
1 343.91
28.8
209.75
4.5
265.2
5.7
454.12
9.7
889.79
19.1
12.987
0.3
18.007
0.4
921.13
19.8
143.75
3.1
734.36
15.8
0.438
1 678.12
5 653.41
100
4 306.15
76.2
1 347.25
23.8
266.26
4.7
520.35
9.2
765.37
13.5
581.88
10.3
-145.24
-2.6
-2.285
-0.04
881.3
15.6
141.13
2.5
726.12
12.8
0.433
1 678.12
5 282.61
100
3 761.42
71.2
1 521.19
28.8
223.53
4.2
280.92
5.3
425.33
8.1
1 095.86
20.7
-100.9
-1.9
-0.891
-0.02
995.3
18.8
168.49
3.2
800.37
15.2
0.477
1 678.12
5 418.39
100
3 580.19
66.1
1 838.21
33.9
244.5
4.5
232.45
4.3
431.11
8
1 407.1
26
-113.05
-2.09
15.326
0.3
1 541.04
28.4
228.72
4.2
1 266.21
23.4
0.755
1 678.12
3 941
100
2 764.4
70.1
1 176.6
29.9
227.2
5.8
226.1
5.7
404.4
10.3
772.2
19.6
-79.9
-2.03
12.6
0.3
706
17.9
110.2
2.8
580.7
14.7
0.35
1 678.1
5 791.2
100
4 358.8
75.3
1 432.4
24.7
365.1
6.3
260.2
4.5
907
15.7
525.4
9.1
-135.6
-2.3
-0.2
-0.003
480.8
8.3
85.9
1.5
504.1
8.7
0.3
1 678.1
5 332.2
100
3 910
73.3
1 422.2
26.7
261.8
4.9
359.6
6.7
570.4
10.7
851.8
16
-106.8
-2.003
-0.8
-0.02
745.5
14
105.1
2
624.8
11.7
0.37
1 678.1
4 698.2
100
3 382.5
72
1 315.7
28
201.2
4.3
315.5
6.7
441.4
9.4
874.3
18.6
-87.1
-1.9
29
0.6
816.1
17.4
135.4
2.9
681.2
14.5
0.41
1 696.6
2 889.2
100
2 153.4
74.5
735.8
25.5
129.5
4.5
251.4
8.7
342.7
11.9
393.1
13.6
-85.5
-3
-0.8
-0.03
307
10.6
54.3
1.9
241.9
8.4
0.14
1 678.1
4 056.8
100
3 071.6
75.7
985.2
24.3
246.6
6.1
357.7
8.8
589
14.5
396.2
9.8
-106.1
-2.6
97.5
2.4
434.7
10.7
57.7
1.4
361.1
8.9
0.22
1 678.1
3 470.7
100
2 579.4
74.3
891.3
25.7
74.5
2.1
361.8
10.4
376.2
10.8
515.1
14.8
-79.5
-2.3
4
0.1
440.5
12.7
60.3
1.7
363.3
10.5
0.22
1 678.1
3 408.1
100
2 510.7
73.7
897.5
26.3
101.9
3
261
7.7
316.1
9.3
581.4
17.1
-78
-2.3
-1.7
-0.05
510.9
15
64.1
1.9
438.4
12.9
0.26
1 696.6
2 658.6
100
1 934.2
72.8
724.4
27.2
91.8
3.5
302
11.4
354
13.3
370.3
13.9
-103.9
-3.9
7.5
0.3
279.1
10.5
54.9
2.1
216.9
8.2
0.13
1 678.1
3 657.5
100
2 759.9
75.5
897.5
24.5
—
0
189.8
5.2
446.2
12.2
451.3
12.3
-63.3
-1.7
-167
-4.6
224.3
6.1
23.6
0.6
184.2
5
1.17
157.1
3 055
100
2 297.6
75.2
757.4
24.8
74.5
2.4
275.5
9
259.5
8.5
497.9
16.3
-77.8
-2.5
25.6
0.8
446.1
14.6
74.9
2.5
361.2
11.8
0.22
1 678.1
2 661.5
100
1 962.5
73.7
699
26.3
—
0
355.8
13.4
332.4
12.5
366.6
13.8
-77.3
-2.9
12.9
0.5
302.7
11.4
49.8
1.9
236.2
8.9
0.14
1 678.1
2 084.4
100
1 505.8
72.2
578.6
27.8
—
0
320.6
15.4
295.5
14.2
283.1
13.6
-96.5
-4.6
5.3
0.3
200.5
9.6
38
1.8
148.2
7.1
0.09
1 678.1
3 037.2
2 264.2
773
—
455.4
438.4
334.7
-72.3
-41.8
221.5
43.2
167.3
0.1
1 678.1
2 752
2 045.4
706.6
74
247.2
312.4
394.2
-107.2
1.7
288.8
51.8
226.4
0.13
1 677.9
2 446.4
1 751.6
694.8
—
332.2
290.1
404.7
-94.6
-19.9
289.2
40.8
236.5
0.14
1 678.1
2 032.2
1 500.4
531.8
—
295.2
307
224.8
-66.3
27.4
184.8
37.9
137
0.08
1 678.1
2 733.8
2 105.1
628.7
—
407.3
538.6
90
-47.3
57.5
100.2
29
62.7
0.02
3 022.6
2 442.5
1 847.8
594.7
—
332.7
449.5
145.2
-68.8
42
118.5
46.7
66.1
0.04
1 678.1
2 265.7
1 672.4
593.3
—
287.4
309.2
284.1
-67.9
23.3
236.6
34.5
197.3
0.24
832
1 527
1 158.6
368.4
—
278.4
274.3
94.1
-86.9
100.6
107.9
29.5
75.2
0.09
832
2 550.2
1 841.2
708.9
—
505.9
527.6
181.4
-97.9
56.9
137.8
28.8
97.7
0.12
832
2 470.1
1 850.6
619.5
—
283.9
324.9
294.6
-89.6
37.1
242.1
31.1
198.1
0.24
832
3 180.7
2 277.2
903.5
—
385.5
408.7
494.8
-169.9
47.4
371.7
37.3
306.9
0.37
832
975.3
796.5
178.8
—
139.1
137.5
41.3
-20.2
31.1
52.1
18.7
27.6
0.03
832
1 589.5
1 277
312.6
—
205.5
220.9
91.6
-19.5
38.9
106.4
18.8
80.5
0.1
832
1 243.2
973.5
269.7
—
161.5
203.8
65.9
-27.2
23.7
62.4
21.1
36
0.04
832
1 028.6
817.2
211.4
—
148.2
149.9
61.5
-19.8
26.1
67.7
11.1
49.4
0.06
832
563.1
443.7
119.4
—
122.9
127.6
-8.1
-16.9
16.7
-8.4
4.3
-13.7
-0.02
832
1 146.5
868.9
277.7
—
198.5
267.2
10.4
-30.1
50.1
29.6
-6.9
36.2
0.04
832
941.9
770.1
171.8
—
133.5
141.7
30.1
-18.2
29.4
41.1
15.6
20.5
0.02
832
893
701.6
191.3
—
136.6
141.2
50.2
-15.9
41.4
75.7
15.6
53.4
0.06
832
461.6
362.4
99.3
—
107.9
102.7
-3.5
-18.3
26.6
4.6
4.9
-2.1
—
832
946.3
751.9
194.4
—
256.9
262
-67.6
-12.6
143.9
63.7
9.7
48.2
0.06
832