Shenzhen Sunrise Statements
00
Shenzhen Sunrise 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
66.653
100
49.83
74.8
16.823
25.2
1.672
2.5
59.686
89.5
58.441
87.7
-41.618
-62.4
-23.317
-35
-0.007
-0.01
-64.877
-97.3
0.914
1.4
-64.666
-97.02
-0.034
1 882.41
70.488
100
57.672
81.8
12.817
18.2
1.911
2.7
152.88
216.9
160.88
228.2
-148.06
-210.05
70.192
99.6
110.18
156.3
32.314
45.8
12.49
17.7
22.129
31.4
0.012
1 882.41
82.748
100
55.302
66.8
27.447
33.2
1.991
2.4
19.118
23.1
16.095
19.5
11.351
13.7
-22.591
-27.3
-0.005
-0.005
-11.229
-13.6
4.552
5.5
-14.94
-18.05
-0.008
1 882.41
84.851
100
58.154
68.5
26.697
31.5
2.209
2.6
26.827
31.6
25.3
29.8
1.396
1.6
6.209
7.3
-0.039
-0.05
7.566
8.9
2.054
2.4
6.294
7.4
0.003
1 882.41
63.235
100
52.86
83.6
10.375
16.4
2.089
3.3
24.54
38.8
25.463
40.3
-15.088
-23.9
-21.063
-33.3
-0.578
-0.9
-36.709
-58.05
0.35
0.6
-36.158
-57.2
-0.019
1 882.41
77.771
100
64.517
83
13.254
17
2.103
2.7
33.898
43.6
66.19
85.1
-52.936
-68.07
-20.454
-26.3
-122.45
-157.4
-195.76
-251.7
-5.493
-7.06
-188.81
-242.8
-0.1
1 882.41
82.758
100
56.511
68.3
26.247
31.7
2.037
2.5
69.742
84.3
70.251
84.9
-44.004
-53.2
-182.12
-220.06
-10.146
-12.3
-236.27
-285.5
0.335
0.4
-235.91
-285.06
-0.125
1 882.41
99.106
100
65.48
66.1
33.626
33.9
1.949
2
26.853
27.1
28.567
28.8
5.059
5.1
-33.635
-33.9
-5.309
-5.4
-33.884
-34.2
1.76
1.8
-34.68
-35
-0.018
1 882.41
80.2
100
57.6
71.8
22.7
28.3
2
2.5
15.5
19.3
17.2
21.4
5.4
6.7
-37.2
-46.4
-5.4
-6.7
-37.2
-46.4
0.4
0.5
-37.5
-46.8
-0.02
1 882.4
120.2
100
93.2
77.5
27
22.5
3.5
2.9
56.8
47.3
83.9
69.8
-56.9
-47.3
-32.6
-27.1
216
179.7
127
105.7
-4.4
-3.7
132.2
110
0.07
1 882.4
113.2
100
73.9
65.3
39.3
34.7
3.3
2.9
21.3
18.8
22.3
19.7
17.1
15.1
-39.6
-35
-0.4
-0.4
-23
-20.3
2
1.8
-24.8
-21.9
-0.01
1 882.4
104.2
100
60.3
57.9
43.9
42.1
2.9
2.8
14.8
14.2
13.2
12.7
30.7
29.5
-47
-45.1
-4.7
-4.5
-20.6
-19.8
2.4
2.3
-22.8
-21.9
-0.01
1 882.4
76.9
100
52.4
68.1
24.5
31.9
2.7
3.5
13.5
17.6
11.9
15.5
12.6
16.4
-39.5
-51.4
0.1
0.1
-26.8
-34.9
2.4
3.1
-29
-37.7
-0.02
1 882.4
102.8
100
70.7
68.8
32.1
31.2
3.1
3
50
48.6
221
215
-188.9
-183.8
-88.3
-85.9
-5.4
-5.3
-280.2
-272.6
-0.8
-0.8
-277.7
-270.1
-0.15
1 882.4
121.8
100
73.9
60.7
47.9
39.3
2.8
2.3
19.7
16.2
14.7
12.1
33.2
27.3
-41.6
-34.2
3.9
3.2
-4.5
-3.7
3.5
2.9
-7.8
-6.4
—
1 882.4
121.8
100
69.9
57.4
52
42.7
2.8
2.3
17.2
14.1
12.1
9.9
39.8
32.7
-32.6
-26.8
-0.2
-0.2
7.5
6.2
3.5
2.9
4.1
3.4
—
1 882.4
84.9
100
59.3
69.8
25.6
30.2
2.3
2.7
15.6
18.4
13.1
15.4
12.5
14.7
-36.6
-43.1
0.4
0.5
-23.7
-27.9
2.4
2.8
-25.9
-30.5
-0.01
1 882.4
112
100
85.4
76.3
26.6
23.8
3.1
2.8
35
31.3
246.2
219.8
-219.5
-196
-75.2
-67.1
-3.6
-3.2
-298.4
-266.4
-2.4
-2.1
-284.8
-254.3
-0.15
1 882.4
158.6
100
89.2
56.2
69.4
43.8
3.5
2.2
18.1
11.4
15.3
9.6
54.1
34.1
-32
-20.2
—
0
22.1
13.9
1.6
1
20.5
12.9
0.01
1 882.4
162.9
100
95.2
58.4
67.6
41.5
—
0
21.3
13.1
25.2
15.5
42.5
26.1
-11.9
-7.3
-0.6
-0.4
30
18.4
0.6
0.4
32.3
19.8
0.02
1 882.4
170.2
100
116.7
68.6
53.5
31.4
—
0
19.8
11.6
12.4
7.3
41.1
24.1
-9.4
-5.5
0.1
0.06
31.8
18.7
0.7
0.4
31.3
18.4
0.02
1 882.4
219.1
162.9
56.2
—
28.8
-14
70.2
-8.8
4
62.2
-0.5
62.5
0.03
1 882.4
145.7
87.1
58.6
3.5
20.2
22.4
36.3
-8.4
0.2
27.3
-0.6
27.9
0.01
1 882.4
158.9
95.3
63.6
—
23.4
24.8
38.8
1.8
—
40.6
2.6
38.8
0.02
1 882.4
130.4
84.3
46.1
—
20.7
15
31.1
-6.8
0.1
24.4
0.1
24.4
0.01
1 882.4
152.2
99.4
52.8
—
26.7
37.9
14.9
6.9
3.6
25.4
0.4
25
0.01
2 081.5
127.5
78.8
48.7
—
29.4
29.4
19.4
0.9
3.4
23.7
2.3
21.8
0.01
2 184.7
245.3
174.5
70.8
—
28.1
32.5
38.3
17.5
2.2
58
6.5
49.6
0.02
2 508.3
111.1
68.8
42.3
—
24.9
24.9
17.4
-8.3
11.3
20.4
1.4
19.5
0.02
1 261
129.6
87.7
41.9
—
31.4
31.9
10
-7.2
3.5
6.3
-1.7
8.5
0.01
1 261
109.8
69.6
40.3
—
25.9
25.9
14.4
-4.1
0.1
10.3
1
9.4
0.01
1 261
147.8
92.2
55.7
—
29.3
31.1
24.6
-3.8
0.1
20.9
2.3
18.1
0.01
1 261
119
78.6
40.4
—
23
22.4
18
-1.4
1.8
18.5
2.5
15.2
0.01
1 258.4
124.3
88
36.3
—
37.7
46.6
-10.3
0.5
-0.2
-9.9
-0.5
-8.4
-0.01
1 258.4
124.1
87.9
36.2
—
24.9
25
11.2
1.7
0.1
13
2
10.2
0.01
1 258.4
156.1
101.6
54.5
—
22.1
23
31.4
2.3
—
33.8
4.1
26.9
0.02
1 252.8
123.6
87.4
36.2
—
21.9
21.9
14.3
2.4
0.1
16.8
2.4
13.5
0.01
1 252.8
135
101.8
33.2
—
25.3
32.2
0.9
0.9
0.2
2.1
-2.9
3.8
—
1 252.8
129.4
95.5
33.8
—
20.8
20.8
13
16.6
—
29.5
4
25.4
0.02
1 252.8
143.6
108.1
35.5
—
26.9
28.4
7.1
18.7
0.1
25.8
-1.3
27.7
0.02
1 252.8
181.3
152
29.3
—
24.1
24.2
5.2
—
0.1
5.3
3
3.5
—
1 252.8
168.1
137.9
30.2
—
34.2
38.5
-8.2
0.4
1.6
-6.2
-5.3
2.2
—
1 252.8