Saurer Intelligent Statements
60
Data from Saurer Intelligent`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
CNY - Chinese yuan
Last reporting period :
30 Sep, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Saurer Intelligent 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
1 640.5
12.8 %
100
1 253.93
76.4
386.57
50.1 %
23.6
71.255
4.3
133.22
8.1
211.08
14.3 %
12.9
175.49
141.1 %
10.7
10.557
0.6
-2.963
-0.2
182.96
995.9 %
11.2
51.621
3.1
101.25
3054.4 %
6.2
0.065
1 566.96
1 454.28
21.2 %
100
1 196.8
82.3
257.48
26.9 %
17.7
46.559
3.2
146.35
10.1
184.68
-14.1 %
12.7
72.799
699.8 %
5
-56.592
-3.9
-0.101
-0.007
16.695
119.6 %
1.1
12.281
0.8
-3.427
93 %
-0.2
-0.002
2 002.91
1 199.99
-22.7 %
100
997.12
83.1
202.87
-37.4 %
16.9
82.528
6.9
130.7
10.9
215
-79.7 %
17.9
-12.137
98.4 %
-1.01
-72.416
-6.03
-0.831
-0.07
-85.231
89.4 %
-7.1
-31.386
-2.6
-48.709
92.2 %
-4.06
-0.027
1 787.91
1 551.64
24.8 %
100
1 227.79
79.1
323.86
85.5 %
20.9
148.23
9.6
853.16
55
1 061.45
434.9 %
68.4
-737.59
-2990.9 %
-47.5
-72.73
-4.7
5.886
0.4
-803.28
-970.6 %
-51.8
-42.573
-2.7
-624.14
-3287.5 %
-40.2
-0.349
1 787.91
1 243.12
5.1 %
100
1 068.56
86
174.56
41 %
14
68.325
5.5
129.97
10.5
198.43
29.8 %
16
-23.863
17.8 %
-1.9
-39.439
-3.2
-11.875
-1
-75.031
60.1 %
-6.04
-57.662
-4.6
-18.425
86.4 %
-1.5
-0.01
1 787.91
1 183.34
4.6 %
100
1 059.5
89.5
123.84
-27 %
10.5
62.527
5.3
116.41
9.8
152.88
-23.8 %
12.9
-29.046
6.5 %
-2.5
-170.22
-14.4
10.34
0.9
-188.11
-123.1 %
-15.9
-25.102
-2.1
-135.78
-129.8 %
-11.5
-0.076
1 787.91
1 131.24
-18.1 %
100
961.55
85
169.69
447.1 %
15
63.75
5.6
131.98
11.7
200.75
-73.7 %
17.7
-31.067
95.7 %
-2.7
846.7
74.8
-1.29
-0.1
814.4
727 %
72
245.2
21.7
455.01
336 %
40.2
0.254
1 787.91
1 381.75
-13.2 %
100
1 350.74
97.8
31.017
-75.4 %
2.2
57.645
4.2
475.88
34.4
761.97
152.8 %
55.1
-730.96
-317 %
-52.9
586.51
42.4
16.023
1.2
-129.89
63.5 %
-9.4
100.77
7.3
-192.78
12.4 %
-14
-0.108
1 787.91
1 591.83
26.9 %
100
1 465.71
92.1
126.12
-50.9 %
7.9
127.07
8
158.34
9.9
301.42
19.4 %
18.9
-175.31
-4009.6 %
-11.01
-54.299
-3.4
-126.63
-8
-355.52
-800.2 %
-22.3
-87.89
-5.5
-220.01
-216.3 %
-13.8
-0.123
1 787.91
1 254.61
1 %
100
997.63
79.5
256.98
14.5 %
20.5
82.655
6.6
145.23
11.6
252.5
33 %
20.1
4.484
-87 %
0.4
-46.013
-3.7
2.153
0.2
-39.492
-232.1 %
-3.1
38.711
3.1
-69.554
-504.4 %
-5.5
-0.037
1 895.41
1 242
5.3 %
100
1 017.6
81.9
224.4
3.1 %
18.1
94.5
7.6
139.7
11.2
189.8
-67.2 %
15.3
34.6
109.6 %
2.8
-4.3
-0.3
-0.4
-0.03
29.9
105.3 %
2.4
1.5
0.1
17.2
104 %
1.4
0.01
1 895.4
1 179.1
-17.2 %
100
961.5
81.5
217.6
-11.9 %
18.5
111.1
9.4
396.1
33.6
578
167.6 %
49
-360.4
-1258.8 %
-30.6
-85.3
-7.2
-114
-9.7
-563.5
-2297.9 %
-47.8
-34.8
-3
-427.8
-1768.1 %
-36.3
-0.23
1 895.4
1 423.3
31.3 %
100
1 176.2
82.6
247.1
57.9 %
17.4
83.1
5.8
151.1
10.6
216
-11.5 %
15.2
31.1
135.5 %
2.2
-51.1
-3.6
-3.7
-0.3
-23.5
80.9 %
-1.7
-2.5
-0.2
-22.9
63.4 %
-1.6
-0.01
1 895.4
1 084.1
-6.8 %
100
927.6
85.6
156.5
-54.2 %
14.4
99.6
9.2
129.4
11.9
244.1
-22.4 %
22.5
-87.6
-425.7 %
-8.08
-37.6
-3.5
1
0.09
-123.3
-133.1 %
-11.4
-52.6
-4.9
-62.6
-29.9 %
-5.8
-0.03
1 895.4
1 163
-57.7 %
100
821.4
70.6
341.5
-59.5 %
29.4
107.5
9.2
198.7
17.1
314.7
-18.1 %
27.1
26.9
-94.1 %
2.3
-78.3
-6.7
-1.5
-0.1
-52.9
-114.4 %
-4.5
-1.8
-0.2
-48.2
-119.9 %
-4.1
-0.03
1 895.4
2 751.5
37 %
100
1 909.2
69.4
842.2
60.9 %
30.6
114.6
4.2
273
9.9
384.1
18.6 %
14
458.2
129.7 %
16.7
-57.9
-2.1
-32.9
-1.2
367.5
125.6 %
13.4
56.3
2
241.8
171.1 %
8.8
0.13
1 895.4
2 008.2
-5.2 %
100
1 484.9
73.9
523.3
-20.5 %
26.1
115.7
5.8
208.4
10.4
323.8
-4.2 %
16.1
199.5
-37.8 %
9.9
-32.7
-1.6
-4.1
-0.2
162.9
-9.3 %
8.1
36.1
1.8
89.2
-36.2 %
4.4
0.05
1 895.4
2 118.1
24.8 %
100
1 459.6
68.9
658.5
32.4 %
31.1
130.5
6.2
190.9
9
337.9
2.8 %
16
320.5
90.3 %
15.1
-67.5
-3.2
-73.3
-3.5
179.6
-10.6 %
8.5
3
0.1
139.8
1.2 %
6.6
0.07
1 895.4
1 697.6
-32.6 %
100
1 200.4
70.7
497.2
-39.6 %
29.3
99.4
5.9
227
13.4
328.7
-26.4 %
19.4
168.4
-55.3 %
9.9
9.1
0.5
23.3
1.4
200.9
-50.2 %
11.8
25.3
1.5
138.2
-49.6 %
8.1
0.07
1 895.4
2 517.7
21.3 %
100
1 694.2
67.3
823.5
44.2 %
32.7
166.1
6.6
260.6
10.4
446.6
35.4 %
17.7
376.9
56.1 %
15
-5.3
-0.2
32.1
1.3
403.6
126.9 %
16
129.7
5.2
274
58.1 %
10.9
0.14
1 895.4
2 076
-11.3 %
100
1 504.8
72.5
571.2
-10.2 %
27.5
103.2
5
214.8
10.3
329.8
-4.5 %
15.9
241.4
-17.1 %
11.6
-63.8
-3.07
0.1
0.005
177.9
-46.8 %
8.6
4.6
0.2
173.3
-21.8 %
8.3
0.09
1 895.4
2 340.8
2.4 %
100
1 704.4
72.8
636.4
6.3 %
27.2
—
0
326.5
13.9
345.3
-3.4 %
14.8
291.1
20.7 %
12.4
30.5
1.3
12.8
0.5
334.2
45.2 %
14.3
87.4
3.7
221.6
56.7 %
9.5
0.12
1 895.4
2 286.3
-12.9 %
100
1 687.7
73.8
598.5
-2.9 %
26.2
—
0
355.6
15.6
357.3
-15.7 %
15.6
241.2
25.1 %
10.5
-11.9
-0.5
0.7
0.03
230.2
-13.6 %
10.1
67.1
2.9
141.4
-30.4 %
6.2
0.07
1 895.4
2 625.6
29.5 %
100
2 009.1
76.5
616.5
10.9 %
23.5
—
0
387.1
14.7
423.7
33.5 %
16.1
192.8
-19.2 %
7.3
69
2.6
6
0.2
266.5
-2.7 %
10.2
33.3
1.3
203.3
15.2 %
7.7
0.11
1 879.9
2 028.2
-11.2 %
100
1 472.2
72.6
556
-11.3 %
27.4
—
0
55.6
2.7
317.3
8.9 %
15.6
238.7
-28.9 %
11.8
34.8
1.7
0.1
0.005
273.9
1.6 %
13.5
74.9
3.7
176.5
3.8 %
8.7
0.06
2 555.3
2 283.8
28.6 %
100
1 656.9
72.6
626.9
26.4 %
27.4
—
0
289
12.7
291.4
-3.5 %
12.8
335.5
73.2 %
14.7
-32.1
-1.4
-33.5
-1.5
269.6
44.7 %
11.8
80.1
3.5
170.1
56.8 %
7.4
0.25
683.2
1 775.8
-57.8 %
100
1 280
72.1
495.8
-65 %
27.9
—
0
295.1
16.6
302.1
-58.4 %
17
193.7
-71.9 %
10.9
-7.4
-0.4
0.4
0.02
186.3
-80.1 %
10.5
58.5
3.3
108.5
-84.4 %
6.1
0.16
675.8
4 204.6
287.6 %
100
2 789.8
66.4
1 414.8
961.4 %
33.6
—
0
943.3
22.4
726.7
140.1 %
17.3
688.1
506.4 %
16.4
174.2
4.1
72.7
1.7
936.2
578.9 %
22.3
224.1
5.3
697.4
604.6 %
16.6
0.57
1 219.6
1 084.7
24.5 %
100
951.3
87.7
133.3
177.1 %
12.3
—
0
38
3.5
302.7
828.5 %
27.9
-169.3
-1192.3 %
-15.6
-30.6
-2.8
4.4
0.4
-195.5
-1212.1 %
-18.02
-64.4
-5.9
-138.2
-342.9 %
-12.7
-0.2
675.8
871.4
353.6 %
100
823.3
94.5
48.1
24150 %
5.5
—
0
34.2
3.9
32.6
147 %
3.7
15.5
215.7 %
1.8
-43.6
-5.003
15
1.7
-14.9
73.1 %
-1.7
7.4
0.8
-31.2
41.2 %
-3.6
-0.05
675.8
192.1
-92.4 %
100
192.3
100.1
-0.2
-100.1 %
-0.1
—
0
27.6
14.4
13.2
-90.7 %
6.9
-13.4
-108.7 %
-7
-42.1
-21.9
0.2
0.1
-55.3
-146.5 %
-28.8
0.4
0.2
-53.1
-160 %
-27.6
-0.08
675.8
2 529.7
239.8 %
100
2 234.2
88.3
295.4
3592.5 %
11.7
—
0
50
2
141.3
437.3 %
5.6
154.2
942.6 %
6.1
-47.1
-1.9
11.9
0.5
118.9
310.1 %
4.7
-3
-0.1
88.5
259.2 %
3.5
0.13
675.8
744.4
-16.2 %
100
736.4
98.9
8
-93.2 %
1.1
—
0
32
4.3
26.3
-3.3 %
3.5
-18.3
-120.2 %
-2.5
-41.2
-5.5
2.9
0.4
-56.6
-198.4 %
-7.6
—
0
-55.6
-199.6 %
-7.5
-0.08
675.8
888.5
309.3 %
100
770.8
86.8
117.7
576.5 %
13.2
—
0
26.9
3
27.2
262.7 %
3.1
90.6
381.4 %
10.2
-38.6
-4.3
5.5
0.6
57.5
196.3 %
6.5
2.9
0.3
55.8
197 %
6.3
0.08
675.8
217.1
-92.1 %
100
241.8
111.4
-24.7
-109.5 %
-11.4
—
0
26.4
12.2
7.5
-95.9 %
3.5
-32.2
-141.3 %
-14.8
-27.3
-12.6
-0.2
-0.09
-59.7
-201.5 %
-27.5
—
0
-57.5
-248.6 %
-26.5
-0.09
675.8
2 731.4
92 %
100
2 472.2
90.5
259.3
175.3 %
9.5
—
0
52.3
1.9
181.2
422.2 %
6.6
78
31.1 %
2.9
-19.8
-0.7
0.6
0.02
58.8
31 %
2.2
18.1
0.7
38.7
75.1 %
1.4
0.06
675.8
1 422.5
-3.1 %
100
1 328.3
93.4
94.2
-46.4 %
6.6
—
0
29.4
2.1
34.7
50.9 %
2.4
59.5
-61.1 %
4.2
-14.3
-1.005
-0.1
-0.007
44.9
-65.2 %
3.2
6.8
0.5
22.1
-67.8 %
1.6
0.03
675.8
1 467.3
3250 %
100
1 291.4
88
175.9
4297.5 %
12
—
0
28.4
1.9
23
155.6 %
1.6
152.9
3158 %
10.4
-24.5
-1.7
0.6
0.04
129
482.8 %
8.8
20.8
1.4
68.6
309.1 %
4.7
0.1
675.8
43.8
-98.3 %
100
39.8
90.9
4
-94.2 %
9.1
—
0
26.3
60
9
-95.2 %
20.5
-5
95.8 %
-11.4
-29.5
-67.4
0.8
1.8
-33.7
-157.5 %
-76.9
—
0
-32.8
-156.8 %
-74.9
-0.05
675.8
2 642.8
160.7 %
100
2 573.6
97.4
69.2
-56.3 %
2.6
—
0
58.7
2.2
189.4
519 %
7.2
-120.2
-194.2 %
-4.5
-20.3
-0.8
199.1
7.5
58.6
-45.7 %
2.2
-6.3
-0.2
57.7
-37.8 %
2.2
0.09
675.8
1 013.9
—
100
855.7
84.4
158.3
—
15.6
—
0
32.5
3.2
30.6
—
3
127.6
—
12.6
-21.6
-2.1
2
0.2
108
—
10.7
18.3
1.8
92.8
—
9.2
0.14
675.8