Suzhou Chunxing Statements
00
Suzhou Chunxing 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
553.32
508.24
45.081
34.321
58.248
87.282
-42.2
-18.27
-0.473
-60.257
-11.588
-46.962
-0.042
1 128.06
680.47
100
565.93
83.2
114.54
16.8
41.338
6.1
63.716
9.4
102.38
15
12.169
1.8
3.235
0.5
2.452
0.4
18.408
2.7
3.097
0.5
13.979
2.1
0.012
1 128.06
591.89
100
482.21
81.5
109.69
18.5
39.126
6.6
60.98
10.3
91.776
15.5
17.913
3
-33.496
-5.7
-0.52
-0.09
-16.103
-2.7
-4.978
-0.8
-7.093
-1.2
-0.006
1 128.06
757.73
100
586.48
77.4
171.25
22.6
53.179
7
276.29
36.5
341.99
45.1
-170.74
-22.5
-55.874
-7.4
22.616
3
-202.71
-26.8
-44.521
-5.9
-167.64
-22.1
-0.149
1 128.06
636.68
100
515.39
80.9
121.29
19.1
39.136
6.1
70.391
11.1
101.05
15.9
20.237
3.2
-3.606
-0.6
-3.899
-0.6
12.77
2
2.013
0.3
10.434
1.6
0.009
1 128.06
513.42
100
393.76
76.7
119.66
23.3
39.456
7.7
72.368
14.1
103.22
20.1
16.437
3.2
-31.026
-6.04
-2.18
-0.4
-16.647
-3.2
-7.858
-1.5
-2.714
-0.5
-0.002
1 128.06
679.72
100
548.48
80.7
131.25
19.3
42.138
6.2
53.624
7.9
91.227
13.4
40.018
5.9
-22.631
-3.3
-1.035
-0.2
16.122
2.4
3.921
0.6
16.713
2.5
0.015
1 128.06
589.57
100
541.07
91.8
48.5
8.2
60.876
10.3
205.69
34.9
561.14
95.2
-512.64
-87
-130.81
-22.2
-192.81
-32.7
-867.47
-147.1
-20.439
-3.5
-787.09
-133.5
-0.698
1 128.06
731.49
100
658.55
90
72.937
10
41.223
5.6
67.576
9.2
107.42
14.7
-34.486
-4.7
-35.198
-4.8
-1.76
-0.2
-89.851
-12.3
-9.98
-1.4
-75.917
-10.4
-0.067
1 128.06
731.65
100
656.9
89.8
74.75
10.2
44.342
6.1
65.178
8.9
105.9
14.5
-31.145
-4.3
-61.416
-8.4
-17.835
-2.4
-116.28
-15.9
-8.357
-1.1
-104.73
-14.3
-0.093
1 128.06
620.6
100
548
88.3
72.6
11.7
27
4.4
91.3
14.7
116.3
18.7
-43.7
-7.04
-36.5
-5.9
0.2
0.03
-79.8
-12.9
-10.3
-1.7
-64.8
-10.4
-0.06
1 128.1
510.4
100
438.6
85.9
71.8
14.1
51.7
10.1
268.2
52.5
726.2
142.3
-654.4
-128.2
167.9
32.9
-135.5
-26.5
-627.4
-122.9
75
14.7
-701
-137.3
-0.62
1 128.1
1 567.9
100
1 557.8
99.4
10.1
0.6
31.5
2
119.3
7.6
165.6
10.6
-155.5
-9.9
-39.9
-2.5
-8.5
-0.5
-206.7
-13.2
-22.7
-1.4
-175.3
-11.2
-0.16
1 128.1
1 767.7
100
1 615.7
91.4
152
8.6
54
3.1
152.7
8.6
202.9
11.5
-50.9
-2.9
-46.6
-2.6
-0.7
-0.04
-98.6
-5.6
-21.3
-1.2
-79.4
-4.5
-0.07
1 128.1
1 307.3
100
1 241.8
95
65.5
5
26.8
2.1
92.5
7.1
117.5
9
-52
-4
-64.3
-4.9
0.4
0.03
-122.9
-9.4
-17.8
-1.4
-102.6
-7.8
-0.09
1 128.1
1 587.2
100
1 428.2
90
159
10
17.7
1.1
105.4
6.6
117.9
7.4
41.1
2.6
-58.5
-3.7
-6.4
-0.4
9
0.6
15.4
1
-4.6
-0.3
—
1 128.1
2 314.9
100
2 131.6
92.1
183.3
7.9
45.1
1.9
82
3.5
125.2
5.4
58.1
2.5
-43.8
-1.9
2.9
0.1
18.1
0.8
3.4
0.1
10.9
0.5
0.01
1 128.1
1 971.5
100
1 788.6
90.7
183
9.3
47.5
2.4
79.7
4
125.1
6.3
57.8
2.9
-39.2
-2
4.3
0.2
22.4
1.1
6.1
0.3
13.4
0.7
0.01
1 128.1
1 388
100
1 195.7
86.1
192.3
13.9
45.2
3.3
98
7.1
143.1
10.3
49.2
3.5
-40.9
-2.9
0.7
0.05
9
0.6
2
0.1
2.4
0.2
—
1 128.1
1 321.4
100
1 101.5
83.4
219.9
16.6
6.9
0.5
125.9
9.5
153.7
11.6
66.1
5
-67.7
-5.1
11.8
0.9
8.7
0.7
2.7
0.2
-4.2
-0.3
—
1 128.1
1 293.2
100
1 072.8
83
220.4
17
57.2
4.4
93.7
7.2
139.4
10.8
81
6.3
-42.6
-3.3
1.3
0.1
40.1
3.1
12.6
1
14.1
1.1
0.01
1 128.1
1 309.1
100
1 089.8
83.2
219.4
16.8
—
0
126.8
9.7
118.7
9.1
100.6
7.7
-41.4
-3.2
1.6
0.1
61
4.7
22.2
1.7
26.9
2.1
0.02
1 128.1
1 009.1
100
817.2
81
191.9
19
—
0
121.6
12.1
122.7
12.2
69.2
6.9
-51
-5.05
1.1
0.1
19.2
1.9
11.9
1.2
3.1
0.3
—
1 128.1
1 254.3
100
1 426.5
113.7
-172.2
-13.7
—
0
171.9
13.7
203
16.2
-375.2
-29.9
-61.3
-4.9
0.5
0.04
-438.3
-34.9
-28.4
-2.3
-401.8
-32.03
-0.36
1 128.1
1 080.7
100
925.4
85.6
155.3
14.4
—
0
131.5
12.2
138.6
12.8
16.7
1.5
-25.3
-2.3
11.6
1.1
2.8
0.3
4.9
0.5
-5.5
-0.5
—
1 128.1
807.1
100
651
80.7
156.1
19.3
—
0
86.9
10.8
90.2
11.2
65.9
8.2
-35.6
-4.4
-0.2
-0.02
29.6
3.7
5
0.6
23.6
2.9
0.02
1 140.5
662.3
100
545.2
82.3
117.2
17.7
—
0
76.7
11.6
76.9
11.6
40.2
6.1
-9.4
-1.4
5
0.8
33
5
8.3
1.3
24.5
3.7
0.02
1 128.1
738.1
100
602.8
81.7
135.3
18.3
—
0
74.1
10
87.4
11.8
47.9
6.5
-3.1
-0.4
2.6
0.4
44.6
6
10.9
1.5
29
3.9
0.03
1 012
594.6
100
452.5
76.1
142
23.9
—
0
80.8
13.6
81.4
13.7
60.6
10.2
-13
-2.2
8.2
1.4
55.8
9.4
11.2
1.9
42.3
7.1
0.04
1 012
649.4
100
529
81.5
120.3
18.5
—
0
56.1
8.6
60.1
9.3
60.3
9.3
2.3
0.4
4.9
0.8
61.9
9.5
9.9
1.5
51.7
8
0.05
1 012
553.9
100
432.7
78.1
121.1
21.9
—
0
74.7
13.5
75.6
13.6
45.6
8.2
1
0.2
-3.1
-0.6
47.8
8.6
7.5
1.4
40.5
7.3
0.04
1 012
606.1
100
452.9
74.7
153.2
25.3
—
0
67.2
11.1
77.8
12.8
75.4
12.4
0.6
0.1
-2
-0.3
72.7
12
14.7
2.4
59.3
9.8
0.06
1 011.9
451.6
100
306.2
67.8
145.4
32.2
—
0
83.2
18.4
94.4
20.9
51
11.3
-2.1
-0.5
0.3
0.07
49
10.9
3.8
0.8
43.2
9.6
0.04
1 012
493.2
100
410.6
83.3
82.6
16.7
—
0
35.2
7.1
30.7
6.2
51.9
10.5
1.5
0.3
1.4
0.3
54.8
11.1
11
2.2
43.2
8.8
0.04
1 012
566.9
100
439.3
77.5
127.6
22.5
—
0
86.4
15.2
83.8
14.8
43.8
7.7
1.7
0.3
-0.3
-0.05
45.1
8
9
1.6
35.4
6.2
0.04
1 012
650.6
100
523.9
80.5
126.7
19.5
—
0
75.3
11.6
89.5
13.8
37.3
5.7
-7.1
-1.09
1
0.2
31.2
4.8
2.2
0.3
27.7
4.3
0.03
917.8
627
100
499
79.6
128
20.4
—
0
80
12.8
84.3
13.4
43.8
7
-9.9
-1.6
-2.4
-0.4
31.5
5
5
0.8
26.6
4.2
0.03
852
505.6
100
394.6
78
111
22
—
0
67.6
13.4
70.8
14
40.2
8
-6.9
-1.4
0.1
0.02
33.5
6.6
7.9
1.6
25.8
5.1
0.03
852
436.9
100
342.9
78.5
94
21.5
—
0
49.2
11.3
57.4
13.1
36.6
8.4
-10.1
-2.3
0.6
0.1
27
6.2
2.9
0.7
24.1
5.5
0.03
852
365.3
100
311.1
85.2
54.2
14.8
—
0
42.7
11.7
44.2
12.1
10
2.7
-9.6
-2.6
1.1
0.3
1.5
0.4
-3
-0.8
4.5
1.2
0.01
852
356.8
100
294.7
82.6
62.2
17.4
—
0
35.7
10
44.5
12.5
17.6
4.9
-6.5
-1.8
1.1
0.3
12.2
3.4
1.8
0.5
10.4
2.9
0.01
852