Shenzhen Prince Statements
00
Shenzhen Prince 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
441.67
100
361.72
81.9
79.953
18.1
9.953
2.3
55.564
12.6
63.134
14.3
16.819
3.8
-4.227
-1
3.023
0.7
15.523
3.5
1.387
0.3
10.816
2.4
0.051
213.04
398.2
100
333.61
83.8
64.584
16.2
9.702
2.4
54.016
13.6
63.554
16
1.03
0.3
2.998
0.8
0.398
0.1
5.209
1.3
-3.691
-0.9
5.503
1.4
0.016
354.78
359.43
100
295.94
82.3
63.488
17.7
10.154
2.8
44.307
12.3
53.148
14.8
10.34
2.9
-6.254
-1.7
-0.946
-0.3
3.618
1
3.011
0.8
1.053
0.3
0.004
300.75
515.24
100
400.44
77.7
114.8
22.3
6.237
1.2
66.689
12.9
79.737
15.5
35.064
6.8
-7.732
-1.5
-3.779
-0.7
23.754
4.6
8.365
1.6
13.459
2.6
0.045
298.6
406.86
100
329.58
81
77.286
19
8.723
2.1
57.261
14.1
63.886
15.7
13.399
3.3
4.807
1.2
-1.819
-0.4
14.555
3.6
4.761
1.2
8.626
2.1
0.029
298.6
473.4
100
413.06
87.3
60.344
12.7
9.053
1.9
47.101
9.9
55.445
11.7
4.899
1
3.954
0.8
-0.388
-0.08
8.839
1.9
1.724
0.4
7.533
1.6
0.035
213.29
355.18
100
307.76
86.6
47.426
13.4
6.277
1.8
42.978
12.1
47.199
13.3
0.227
0.06
-3.895
-1.1
40.423
11.4
36.719
10.3
-1.742
-0.5
40.756
11.5
0.191
213.29
541.22
100
414.82
76.6
126.4
23.4
5.086
0.9
90.813
16.8
93.815
17.3
32.583
6
-4.422
-0.8
6.023
1.1
33.306
6.2
-12.159
-2.2
36.035
6.7
0.169
213.07
423.38
100
340.06
80.3
83.322
19.7
4.541
1.1
50.508
11.9
54.641
12.9
28.681
6.8
-0.736
-0.2
-1.803
-0.4
23.786
5.6
7.131
1.7
15.668
3.7
0.08
194.88
410.78
100
332.48
80.9
78.305
19.1
4.896
1.2
42.904
10.4
46.999
11.4
31.307
7.6
-2.323
-0.6
0.081
0.02
29.208
7.1
7.785
1.9
19.973
4.9
0.094
213.16
359.8
100
300.1
83.4
59.7
16.6
4.7
1.3
38.7
10.8
43
12
16.7
4.6
0.7
0.2
0.1
0.03
17.5
4.9
6.8
1.9
12.8
3.6
0.08
159.4
540.5
100
426.1
78.8
114.4
21.2
4.3
0.8
53.5
9.9
56.3
10.4
58.1
10.7
-6
-1.1
4.6
0.9
56.7
10.5
5.8
1.1
43.2
8
0.28
156.9
411.6
100
331.8
80.6
79.8
19.4
4.8
1.2
39
9.5
42
10.2
37.9
9.2
-4
-1
-0.2
-0.05
33.6
8.2
8.8
2.1
20.8
5.1
0.15
138.4
351.3
100
270.7
77.1
80.5
22.9
4.7
1.3
47.7
13.6
52.6
15
28
8
—
0
-0.5
-0.1
27.5
7.8
4.9
1.4
15.8
4.5
0.11
144.3
238.2
100
198.7
83.4
39.5
16.6
3.3
1.4
30.5
12.8
32.3
13.6
7.3
3.1
0.4
0.2
—
0
7.7
3.2
3.8
1.6
7
2.9
0.05
140.3
462.8
100
360.8
78
102
22
—
0
75.8
16.4
64.6
14
37.4
8.1
-2.2
-0.5
-0.2
-0.04
34.9
7.5
5.1
1.1
21.1
4.6
0.15
142.7
369.1
100
297.2
80.5
71.9
19.5
10.3
2.8
36.4
9.9
46.3
12.5
25.6
6.9
1.8
0.5
-0.1
-0.03
27.3
7.4
6.7
1.8
16.3
4.4
0.11
142.7
261.1
100
209.4
80.2
51.7
19.8
15
5.7
30
11.5
44.1
16.9
7.6
2.9
0.8
0.3
-0.1
-0.04
8.3
3.2
3.2
1.2
6.2
2.4
0.04
148.9
232.6
100
185.7
79.8
46.9
20.2
1.4
0.6
30.7
13.2
28.5
12.3
18.4
7.9
-2.2
-0.9
—
0
16.2
7
3.7
1.6
11.4
4.9
0.08
136.5
339.8
100
254.4
74.9
85.4
25.1
1.1
0.3
45.7
13.4
49.5
14.6
35.9
10.6
-1.1
-0.3
-0.2
-0.06
34.7
10.2
10.8
3.2
18.4
5.4
0.16
117.6
288.7
100
222.5
77.1
66.2
22.9
2.5
0.9
41.4
14.3
43.5
15.1
22.6
7.8
2.2
0.8
—
0
24.9
8.6
6.5
2.3
14.9
5.2
0.1
149
149.9
100
115.4
77
34.5
23
3.1
2.1
22
14.7
23.9
15.9
10.6
7.1
3.2
2.1
-0.1
-0.07
13.7
9.1
4.5
3
10
6.7
0.05
194.3
133.3
100
103.7
77.8
29.7
22.3
—
0
18.8
14.1
17.6
13.2
12
9
-1.5
-1.1
—
0
10.6
8
4.5
3.4
6.5
4.9
0.05
136
183.5
140.1
43.4
0.4
30.2
31.1
12.3
0.7
-0.1
12.8
6.1
7.7
0.06
136
153.1
115.7
37.4
0.9
18.4
21
16.4
0.6
—
16.5
4.5
11.7
0.08
143.2
142.9
106.2
36.7
—
21.3
21.3
15.4
0.4
-0.3
15.6
4.1
11.1
0.08
136
118.6
92.6
26
—
15.3
14.8
11.3
0.2
0.6
12
3.4
8.2
0.06
136
152.9
111.9
41
—
18.5
22.9
18.1
3.4
—
21.5
5.8
14.9
0.11
136
116.9
88.1
28.8
—
15.7
16.9
11.9
1.5
0.2
13.6
3.1
10
0.07
136
110.8
87.7
23.1
—
14.5
14.8
8.3
2.3
-0.2
10.4
2.6
7.5
0.06
136
92.9
74
18.9
—
13.6
12.8
6.1
0.6
0.1
6.8
1.8
4.7
0.03
136
118.6
90.9
27.6
—
14.2
15.5
12.1
2.3
-0.4
13.3
3.6
9.2
0.07
136
114
92.1
21.9
—
13.8
14.6
7.3
1.4
—
8.7
2.5
5.9
0.04
136
103.5
84.8
18.6
—
12.6
11.2
7.5
0.7
0.1
8.2
2.3
5.7
0.04
136
105
87.7
17.3
—
11.3
11.4
6
1.2
0.3
7.5
1.9
5.5
0.04
136
142.1
116.7
25.4
—
11.4
12.4
13.1
-0.8
2.8
15
3.6
11.2
0.11
102
125.9
101.6
24.3
—
10.9
11.4
12.9
-0.4
0.4
12.8
3.3
9.4
0.09
102
109
88.4
20.6
—
10.8
9.8
10.7
-0.4
0.2
10.6
2.9
7.5
0.07
102
103
86.8
16.1
—
10
10
6.1
-0.2
0.1
6
1.6
4.3
0.04
102