Sunlour Statements
30
Sunlour 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
415.88
100
369.48
88.8
46.407
11.2
15.026
3.6
15.519
3.7
29.897
7.2
16.51
4
-2.661
-0.6
0.33
0.08
14.178
3.4
0.775
0.2
13.403
3.2
0.134
100
325.59
100
286.44
88
39.158
12
14.594
4.5
12.201
3.7
26.008
8
13.149
4
-1.822
-0.6
-0.088
-0.03
11.239
3.5
2.087
0.6
9.153
2.8
0.092
100
314
100
280.76
89.4
33.24
10.6
12.593
4
15.044
4.8
29.886
9.5
3.354
1.1
-3.243
-1.03
-0.274
-0.09
-0.163
-0.05
-0.038
-0.01
-0.125
-0.04
-0.001
100
318.49
100
282.52
88.7
35.979
11.3
14.266
4.5
11.193
3.5
23.525
7.4
12.454
3.9
-2.129
-0.7
-0.006
-0.002
10.318
3.2
-1.558
-0.5
11.876
3.7
0.119
100
318.45
100
304.58
95.6
13.869
4.4
12.526
3.9
12.579
4
27.529
8.6
-13.661
-4.3
-1.705
-0.5
-0.196
-0.06
-15.561
-4.9
-4.633
-1.5
-10.928
-3.4
-0.109
100
306.77
100
281.8
91.9
24.965
8.1
12.761
4.2
11.927
3.9
22.367
7.3
2.597
0.8
-1.283
-0.4
-0.091
-0.03
1.223
0.4
0.076
0.02
1.147
0.4
0.011
100
326.99
100
280.55
85.8
46.447
14.2
14.31
4.4
13.202
4
13.331
4.1
33.116
10.1
-1.515
-0.5
-0.031
-0.01
31.569
9.7
5.005
1.5
26.565
8.1
0.266
100
277.48
100
240.44
86.6
37.046
13.4
13.203
4.8
10.866
3.9
20.701
7.5
16.346
5.9
0.106
0.04
-0.372
-0.1
16.08
5.8
-0.245
-0.09
16.324
5.9
0.163
100
318.76
100
292.99
91.9
25.769
8.1
13.336
4.2
16.666
5.2
32.957
10.3
-7.189
-2.3
-2.688
-0.8
-0.033
-0.01
-9.91
-3.1
-3.649
-1.1
-6.261
-2
-0.063
100
359.6
100
281.33
78.2
78.267
21.8
12.416
3.5
8.286
2.3
21.755
6
56.512
15.7
-5.805
-1.6
-1.273
-0.4
49.433
13.7
8.614
2.4
40.819
11.4
0.816
50
380.27
100
285.69
75.1
94.574
24.9
13.665
3.6
17.191
4.5
33.565
8.8
61.009
16
-6.697
-1.8
-0.436
-0.1
53.876
14.2
9.49
2.5
44.386
11.7
0.444
100
385.61
100
289.02
75
96.59
25
16.192
4.2
15.16
3.9
29.458
7.6
67.132
17.4
-7.082
-1.8
-0.314
-0.08
59.736
15.5
10.085
2.6
49.65
12.9
0.496
100
362.83
100
263.04
72.5
99.796
27.5
14.149
3.9
17.485
4.8
31.317
8.6
68.48
18.9
-8.684
-2.4
-0.025
-0.007
59.771
16.5
10.914
3
48.857
13.5
2.005
24.365
368.01
100
272.45
74
95.561
26
12.006
3.3
18.241
5
31.126
8.5
64.435
17.5
-7.121
-1.9
-0.27
-0.07
57.044
15.5
10.359
2.8
46.685
12.7
0.467
100
237.78
100
190.38
80.1
47.398
19.9
9.403
4
13.803
5.8
24.185
10.2
23.213
9.8
-7.858
-3.3
-0.15
-0.06
15.205
6.4
2.303
1
12.902
5.4
0.129
100