Shenzhen Noposion Statements
00
Shenzhen Noposion 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
512.27
414.27
98
23.52
150.48
170.73
-72.73
-10.867
-0.944
-83.915
-17.516
-57.663
-0.058
995.04
1 201.02
100
885.56
73.5
315.46
26.5
33.443
2.8
160.33
13.3
188.8
15.8
126.65
10.7
-3.773
-0.5
0.569
0.05
123.05
10.2
2.061
0.2
119.4
9.9
0.12
995.04
1 345.73
100
866.97
64.4
478.76
35.6
25.222
1.9
187.33
13.9
208.97
15.5
269.78
20
-34.679
-2.6
0.834
0.06
235.93
17.5
16.279
1.2
218.39
16.2
0.219
995.04
1 059.63
100
782.96
73.9
276.67
26.1
48.727
4.6
233.4
22
303.3
28.6
-26.627
-2.5
-21.185
-2
19.361
1.8
0.576
0.05
-11.728
-1.1
26.854
2.5
0.027
1 004.84
580.5
100
460.91
79.4
119.59
20.6
20.79
3.6
127.13
21.9
143.99
24.8
-24.402
-4.2
1.757
0.3
2.037
0.4
-20.364
-3.5
3.035
0.5
-19.236
-3.3
-0.02
980.91
1 350.81
100
983.72
72.8
367.09
27.2
30.648
2.3
165.7
12.3
184.67
13.7
182.42
13.5
6.257
0.5
-1.62
-0.1
186.8
13.8
13.823
1
155.17
11.5
0.156
996.94
1 274.22
100
897.62
70.4
376.6
29.6
25.456
2
167.63
13.2
185.03
14.5
191.57
15
-13.473
-1.06
-0.243
-0.02
177.65
13.9
12.355
1
165.65
13
0.167
989.55
1 198.8
100
931.69
77.7
267.11
22.3
35.793
3
265.46
22.1
315.85
26.3
-48.739
-4.07
-2.505
-0.2
14.938
1.2
-28.027
-2.3
9.676
0.8
-25.258
-2.1
-0.029
878.12
697.94
100
521.53
74.7
176.4
25.3
18.268
2.6
128.71
18.4
140.9
20.2
35.501
5.1
-0.163
-0.02
-0.539
-0.08
34.684
5
9.572
1.4
27.398
3.9
0.03
904.59
1 384.92
100
988.6
71.4
396.32
28.6
30.912
2.2
170.22
12.3
199.29
14.4
197.02
14.2
-21.096
-1.5
4.937
0.4
180.85
13.1
13.973
1
155.5
11.2
0.17
913.44
1 218.9
100
860.6
70.6
358.4
29.4
22.4
1.8
177.2
14.5
192.7
15.8
165.6
13.6
-8.4
-0.7
-1.7
-0.1
155.5
12.8
12.5
1
147.7
12.1
0.16
914.1
810.3
100
686.6
84.7
123.8
15.3
27.9
3.4
195.4
24.1
241.8
29.8
-118
-14.6
-34.6
-4.3
19.1
2.4
-133.9
-16.5
-13.1
-1.6
-119
-14.7
-0.13
914.1
788.4
100
606.4
76.9
182
23.1
21.2
2.7
153.8
19.5
168.1
21.3
13.9
1.8
13
1.6
-9.4
-1.2
17.2
2.2
8.7
1.1
13.1
1.7
0.01
914.1
1 349.8
100
973.2
72.1
376.6
27.9
29.5
2.2
182.3
13.5
202.7
15
173.9
12.9
-5.2
-0.4
—
0
168.7
12.5
10.1
0.7
142.2
10.5
0.16
914.1
1 182.9
100
831.6
70.3
351.3
29.7
20.4
1.7
183.2
15.5
194.8
16.5
156.5
13.2
-13.8
-1.2
-0.6
-0.05
142
12
13.6
1.1
130.7
11
0.14
914.1
843.3
100
667.6
79.2
175.7
20.8
14.5
1.7
225.1
26.7
230.5
27.3
-54.8
-6.5
2
0.2
-2.1
-0.2
-42.7
-5.06
-17.5
-2.08
-26.8
-3.2
-0.03
914.1
762.2
100
588.3
77.2
173.9
22.8
26.2
3.4
153.9
20.2
172.2
22.6
1.8
0.2
6.4
0.8
0.1
0.01
8.2
1.1
12.2
1.6
-5.8
-0.8
-0.01
914.1
1 352.8
100
1 001.9
74.1
351
25.9
25.8
1.9
201.2
14.9
206.2
15.2
144.8
10.7
-6.2
-0.5
5.2
0.4
143.8
10.6
2.4
0.2
131.4
9.7
0.14
914.1
1 100.1
100
751.3
68.3
348.7
31.7
26.4
2.4
164.1
14.9
190.4
17.3
158.4
14.4
-8.2
-0.7
4.3
0.4
154.1
14
15.4
1.4
137.3
12.5
0.15
914.1
883.2
100
630.2
71.4
253
28.6
18.4
2.1
184.6
20.9
200.9
22.7
52.2
5.9
-2.9
-0.3
-0.8
-0.09
49.1
5.6
13.9
1.6
33
3.7
0.04
914.1
772.4
100
565
73.1
207.3
26.8
28.1
3.6
166
21.5
193.1
25
14.3
1.9
2.7
0.3
0.2
0.03
21.9
2.8
13.5
1.7
11.4
1.5
0.01
914.1
1 314.1
100
964.5
73.4
349.6
26.6
—
0
209.4
15.9
207.3
15.8
142.3
10.8
-1.8
-0.1
-3.3
-0.3
137
10.4
-3.8
-0.3
124.5
9.5
0.14
914.1
1 035.8
100
688.4
66.5
347.3
33.5
—
0
205.6
19.8
210.4
20.3
137
13.2
36.9
3.6
3.8
0.4
177.7
17.2
19.4
1.9
160.3
15.5
0.18
914.1
636
100
388.3
61.1
247.7
38.9
17.8
2.8
171.1
26.9
191.3
30.1
56.5
8.9
6.7
1.1
1.8
0.3
65.5
10.3
7.5
1.2
57.8
9.1
0.06
914.1
524.7
100
376.1
71.7
148.6
28.3
23.4
4.5
130.7
24.9
156.6
29.8
-8
-1.5
36.3
6.9
0.8
0.2
29.1
5.5
10.3
2
16
3
0.02
914.1
800
100
531.2
66.4
268.8
33.6
—
0
172.3
21.5
168.1
21
100.7
12.6
31.1
3.9
-2.4
-0.3
130.1
16.3
0.8
0.1
120.5
15.1
0.13
914.1
860.9
100
546.9
63.5
313.9
36.5
—
0
209.3
24.3
216.4
25.1
97.6
11.3
30.1
3.5
2.4
0.3
129
15
14.6
1.7
114.2
13.3
0.12
914.1
311.8
100
180.1
57.8
131.7
42.2
—
0
166.4
53.4
175.6
56.3
-43.8
-14.05
26.5
8.5
11.6
3.7
-5.4
-1.7
30.8
9.9
-36.4
-11.7
-0.04
914.1
241.1
100
178.1
73.9
63
26.1
—
0
310.1
128.6
318
131.9
-255
-105.8
15.2
6.3
-0.1
-0.04
-240.1
-99.6
-12.7
-5.3
-226.6
-94
-0.25
914.1
752.2
100
485.5
64.5
266.6
35.4
—
0
417.9
55.6
416.6
55.4
-150
-19.9
23.5
3.1
3.4
0.5
-123.1
-16.4
-33.7
-4.5
-90.3
-12.005
-0.1
913.5
657.8
100
406.9
61.9
250.9
38.1
—
0
209.8
31.9
214.2
32.6
36.7
5.6
45.5
6.9
0.7
0.1
82.8
12.6
6.3
1
77.1
11.7
0.08
913.5
474.2
100
202.4
42.7
271.7
57.3
—
0
245.2
51.7
249.1
52.5
22.7
4.8
17.6
3.7
2
0.4
42.1
8.9
8.6
1.8
34
7.2
0.04
907.7
286.7
100
160.2
55.9
126.5
44.1
—
0
177
61.7
176.5
61.6
-50
-17.4
7.2
2.5
2.5
0.9
-40.4
-14.09
-10.4
-3.6
-28.9
-10.08
-0.03
908.3
747.6
100
436.2
58.3
311.5
41.7
—
0
155.9
20.9
155.4
20.8
156
20.9
3.9
0.5
1.7
0.2
161.6
21.6
15.7
2.1
142.8
19.1
0.16
908.3
701.3
100
434.6
62
266.6
38
—
0
178.4
25.4
181.7
25.9
85
12.1
9.9
1.4
0.4
0.06
95.3
13.6
11.6
1.7
83
11.8
0.09
902.5
292.9
100
150.9
51.5
142
48.5
—
0
126.6
43.2
123.4
42.1
18.6
6.4
-8.3
-2.8
10.4
3.6
20.7
7.1
6.5
2.2
16.4
5.6
0.02
902.5
381.5
100
229.5
60.2
152.1
39.9
—
0
130.1
34.1
130.8
34.3
21.3
5.6
-45.2
-11.8
-0.1
-0.03
-24
-6.3
3.4
0.9
-26.7
-7
-0.04
704.6
882.6
100
560.1
63.5
322.4
36.5
—
0
174.8
19.8
175.5
19.9
147
16.7
6.2
0.7
10.4
1.2
163.6
18.5
24.8
2.8
136.9
15.5
0.15
916.1
645.7
100
411.1
63.7
234.6
36.3
—
0
162
25.1
164
25.4
70.6
10.9
6.9
1.1
0.8
0.1
78.3
12.1
10
1.5
67.8
10.5
0.1
704.6
214.6
100
108.4
50.5
106.2
49.5
—
0
93.8
43.7
109.2
50.9
-3
-1.4
5.1
2.4
1.6
0.7
3.8
1.8
-5.2
-2.4
9.9
4.6
0.01
916.6
302.1
100
178.9
59.2
123.2
40.8
—
0
113.2
37.5
111.9
37
11.3
3.7
9.2
3
6.5
2.2
26.7
8.8
2.8
0.9
25.8
8.5
0.04
706.1