Sunresin New Statements
30
Sunresin New 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
663.58
100
343.13
51.7
320.45
48.3
35.644
5.4
51.395
7.7
76.748
11.6
243.7
36.7
5.85
0.9
0.01
0.001
249.56
37.6
10.98
1.7
234.94
35.4
0.465
505.01
912.22
100
472.14
51.8
440.07
48.2
56.744
6.2
92.693
10.2
149.41
16.4
290.66
31.9
-40.327
-4.4
-0.904
-0.1
249.14
27.3
48.707
5.3
198.84
21.8
0.379
524.85
569.2
294.16
275.04
29.812
42.331
64.399
210.64
-15.305
-0.026
195.28
22.645
172.19
0.342
503.99
506.62
100
268.48
53
238.13
47
31.102
6.1
39.68
7.8
69.238
13.7
168.9
33.3
46.821
9.2
—
0
215.72
42.6
2.758
0.5
212.13
41.9
0.422
502.65
500.78
100
267.2
53.4
233.58
46.6
29.808
6
48.508
9.7
73.413
14.7
160.17
32
-2.917
-0.6
-0.019
-0.004
157.23
31.4
21.753
4.3
133.87
26.7
0.266
502.64
742.72
100
411.03
55.3
331.69
44.7
38.857
5.2
65.613
8.8
102.39
13.8
229.3
30.9
39.692
5.3
-0.393
-0.05
268.6
36.2
44.572
6
223.86
30.1
0.454
492.87
424.46
100
250.83
59.1
173.64
40.9
25.435
6
46.843
11
68.57
16.2
105.07
24.8
30.851
7.3
0.104
0.02
136.01
32
20.211
4.8
116.22
27.4
0.233
498.57
421.04
100
244.37
58
176.67
42
38.684
9.2
51.469
12.2
86.585
20.6
90.089
21.4
26.691
6.3
-0.018
-0.004
116.76
27.7
0.694
0.2
116.91
27.8
0.341
342.83
331.86
100
192.29
57.9
139.57
42.1
18.37
5.5
32.154
9.7
47.44
14.3
92.131
27.8
-1.749
-0.5
-0.104
-0.03
90.277
27.2
11.577
3.5
80.512
24.3
0.247
326.4
303.95
100
189.84
62.5
114.11
37.5
21.432
7.1
24.607
8.1
32.634
10.7
81.471
26.8
6.158
2
0.314
0.1
87.929
28.9
17.157
5.6
73.197
24.1
0.215
339.84
335.34
100
188.22
56.1
147.12
43.9
19.732
5.9
32.421
9.7
49.861
14.9
97.258
29
0.984
0.3
-1.453
-0.4
96.788
28.9
10.279
3.1
87.377
26.1
0.273
320.23
262.45
100
152.74
58.2
109.7
41.8
15.064
5.7
25.356
9.7
39.02
14.9
70.684
26.9
-9.366
-3.6
0.238
0.09
61.566
23.5
-1.529
-0.6
62.97
24
0.189
333.97
293.2
100
154.4
52.7
138.8
47.3
20.6
7
28.2
9.6
40.7
13.9
98.1
33.5
1.6
0.5
0.9
0.3
100.7
34.3
15.6
5.3
87.3
29.8
0.4
218.3
240.3
100
141.7
59
98.7
41.1
18.4
7.7
-4.3
-1.8
30.7
12.8
68
28.3
-18.2
-7.6
2.6
1.1
52.2
21.7
14.7
6.1
37.9
15.8
0.18
210
246.8
100
130.6
52.9
116.3
47.1
16.5
6.7
37
15
49.2
19.9
67
27.1
-19
-7.7
-0.1
-0.04
47.9
19.4
3
1.2
48
19.4
0.21
228.5
305.9
100
166.6
54.5
139.3
45.5
14
4.6
39.4
12.9
48.3
15.8
91
29.7
-4.3
-1.4
-0.2
-0.07
86.5
28.3
-1.4
-0.5
89.6
29.3
0.38
237.1
129.6
100
65.2
50.3
64.4
49.7
5.8
4.5
32.4
25
37.3
28.8
27
20.8
3.4
2.6
-0.3
-0.2
30.1
23.2
5
3.9
26.5
20.4
0.13
209.6
161.8
100
83.2
51.4
78.6
48.6
10.5
6.5
38
23.5
43.7
27
34.9
21.6
-11.7
-7.2
-0.2
-0.1
23
14.2
4.3
2.7
20.9
12.9
0.08
246.9
301.8
100
148.5
49.2
153.3
50.8
18.7
6.2
43.3
14.3
61.4
20.3
91.9
30.5
12.6
4.2
-0.1
-0.03
104.4
34.6
15.7
5.2
88.3
29.3
0.43
206.5
302.9
100
151.3
50
151.6
50
22.8
7.5
46.9
15.5
65.1
21.5
86.6
28.6
4.3
1.4
-0.1
-0.03
90.8
30
5.5
1.8
85.8
28.3
0.43
198.2
245.4
100
134.1
54.6
111.3
45.4
10.4
4.2
21.9
8.9
36.5
14.9
74.8
30.5
-9.1
-3.7
-0.2
-0.08
65.5
26.7
10.1
4.1
56.2
22.9
0.27
206.5
214
100
119.8
56
94.2
44
8.2
3.8
23.7
11.1
29.8
13.9
64.4
30.1
-1.6
-0.7
-0.4
-0.2
62.4
29.2
6.9
3.2
56.2
26.3
0.28
202.4
130.3
100
81
62.2
49.3
37.8
5.1
3.9
18.9
14.5
22.3
17.1
27
20.7
8.1
6.2
-0.1
-0.08
35
26.9
8.8
6.8
26.6
20.4
0.13
202.4
155.5
100
96.3
61.9
59.2
38.1
—
0
29.1
18.7
30.2
19.4
29.1
18.7
13.8
8.9
-0.1
-0.06
42.8
27.5
2.7
1.7
40.3
25.9
0.2
201.4
132.1
100
82.2
62.2
50
37.9
—
0
18.1
13.7
20.8
15.7
29.1
22
-5.6
-4.2
—
0
23.5
17.8
3.6
2.7
20.1
15.2
0.1
200.7
113
70.1
42.8
—
22.3
22.4
20.5
-1.8
0.8
19.5
3.4
16.4
0.08
200.7
125.3
77.3
48
—
18.2
18.7
29.4
-1
-0.6
27.8
4.6
23.2
0.12
200.6
107.4
61.4
46
—
23
23.7
22.2
-0.7
21.7
43.3
4.4
38.8
0.2
197.2
98.6
62.3
36.3
—
17
19.3
16.9
0.7
0.1
17.8
3
14.8
0.07
200
91.4
56.4
35
—
19.5
20.3
14.7
6.1
-0.7
20.1
3
17.1
0.09
200
92
57.2
34.8
—
14.8
15.5
19.4
2.2
1.5
23.1
3.4
19.7
0.1
200
88.2
55.6
32.6
—
13.3
17.6
15
2.1
0.1
17.2
1.3
15.9
0.08
200
60.7
39.6
21.2
—
12.6
12.1
9
0.5
1.1
10.6
1.6
9
0.04
200
91.9
60.8
31.1
—
17.6
21.2
10
5.3
-0.5
14.7
1.9
12.9
0.07
196.6
53.2
33.7
19.5
—
10.5
10.1
9.5
1
0.6
11.1
1.7
9.4
0.05
200
75.9
49.2
26.7
—
11.5
12.4
14.3
-0.1
0.3
14.5
1.4
13.1
0.09
150
74.4
45
29.4
—
12.9
14.3
15
0.4
2.7
18.2
2.7
15.4
0.1
150
92.5
57.6
35
—
9.8
10.5
24.4
0.6
0.6
25.6
3.7
21.9
0.15
150
65.6
40.5
25.1
—
11.3
12.4
12.7
0.5
0.6
13.9
2.2
11.6
0.08
150