Longhui Statements
10
Longhui 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
44.965
100
15.293
34
29.672
66
—
0
23.103
51.4
30.138
66.8
-0.466
-0.8
-1.886
-4.2
—
0
-2.352
-5.2
-0.027
-0.06
-2.272
-5.05
-0.023
99.155
40.739
100
12.617
31
28.122
69
—
0
30.564
75
51.02
125.2
-22.898
-56.2
-1.928
-4.7
—
0
-23.707
-58.2
24.302
59.7
-47.753
-117.2
-0.522
91.448
31.54
100
11.618
36.8
19.922
63.2
—
0
22.701
72
33.583
106.5
-13.661
-43.3
-1.031
-3.3
—
0
-14.692
-46.6
-0.011
-0.03
-14.552
-46.1
-0.208
69.888
76.836
100
28.247
36.8
48.589
63.2
—
0
28.142
36.6
70.627
91.9
-22.038
-28.7
-1.615
-2.1
—
0
-18.549
-24.1
0.032
0.04
-18.413
-24
-0.276
66.697
86.047
100
34.255
39.8
51.792
60.2
—
0
41.954
48.8
65.257
75.8
-13.465
-15.6
-1.98
-2.3
—
0
-14.628
-17.00001
1.036
1.2
-15.541
-18.06
-0.274
56.733
107.06
100
53.136
49.6
53.924
50.4
—
0
38.301
35.8
67.903
63.4
-13.979
-13.06
-2.622
-2.4
—
0
-16.601
-15.5
0.339
0.3
-16.593
-15.5
-0.51
32.545
77.318
100
38.69
50
38.628
50
—
0
47.393
61.3
87.052
112.6
-48.424
-62.6
-3.973
-5.1
—
0
-52.397
-67.8
0.377
0.5
-52.465
-67.9
-1.563
33.568
180.66
100
87.004
48.2
93.657
51.8
—
0
93.571
51.8
145.66
80.6
-52.006
-28.8
-8.743
-4.8
—
0
-60.749
-33.6
12.008
6.6
-72.308
-40.02
-2.335
30.974
237.9
100
100.69
42.3
137.21
57.7
—
0
86.965
36.6
197.92
83.2
-60.704
-25.5
-9.028
-3.8
—
0
-69.732
-29.3
-14.242
-6
-55.205
-23.2
-0.203
271.42
624.71
100
274.64
44
350.07
56
—
0
310.11
49.6
411.98
65.9
-61.915
-9.9
-0.668
-0.1
—
0
-462.25
-74
-10.625
-1.7
-451.1
-72.2
-1.913
235.75
319.71
100
133.69
41.8
186.02
58.2
—
0
158.63
49.6
222.16
69.5
-36.144
-11.3
2.641
0.8
—
0
-33.503
-10.5
-5.795
-1.8
-27.426
-8.6
-0.137
199.57
700.43
100
269.57
38.5
430.86
61.5
—
0
314.69
44.9
394.81
56.4
36.046
5.1
1.753
0.3
—
0
37.799
5.4
12.147
1.7
25.675
3.7
0.007
3 789.38
—
100
—
0
—
0
—
0
2.407
0
2.407
0
-2.407
0
—
0
—
0
-2.407
0
—
0
-2.407
0
-0.004
602.62
—
100
—
0
—
0
—
0
4.1
0
4.1
0
-4.1
0
—
0
—
0
-4.1
0
—
0
-4.1
0
-0.01
602.6
—
100
—
0
—
0
—
0
3.5
0
3.5
0
-3.5
0
—
0
—
0
-3.5
0
—
0
-3.5
0
-0.01
602.6
—
100
—
0
—
0
—
0
1
0
1
0
-1
0
—
0
—
0
-1
0
—
0
-1
0
—
602.6
—
100
—
0
—
0
—
0
1.6
0
1.6
0
-1.6
0
—
0
—
0
-1.6
0
—
0
-1.6
0
—
602.6
—
100
—
0
—
0
—
0
0.9
0
0.9
0
-0.9
0
—
0
—
0
-0.9
0
—
0
-0.9
0
—
602.6
—
100
—
0
—
0
—
0
1.5
0
1.5
0
-1.5
0
—
0
—
0
-1.5
0
—
0
-1.5
0
—
602.6
—
100
—
0
—
0
—
0
1
0
1
0
-1
0
—
0
—
0
-1
0
—
0
-1
0
—
602.6
—
100
—
0
—
0
—
0
0.4
0
2.4
0
-2.4
0
—
0
—
0
-2.4
0
—
0
-2.4
0
—
602.6
—
100
—
0
—
0
—
0
5.9
0
11
0
-11
0
—
0
—
0
-11
0
—
0
-11
0
-0.02
602.6
—
100
—
0
—
0
—
0
8.1
0
11.5
0
-11.5
0
—
0
—
0
-11.5
0
—
0
-11.5
0
-0.02
602.6
-618.9
100
-275.9
44.6
-343
55.4
—
0
-127.7
20.6
-116.3
18.8
-226.7
36.6
—
0
—
0
-1 809.7
292.4
-60.1
9.7
-1 749.6
282.7
-0.96
1 807.9
618.9
100
275.9
44.6
343
55.4
—
0
140
22.6
140
22.6
203
32.8
-0.2
-0.03
—
0
202.7
32.8
60.1
9.7
142.6
23
0.24
602.6
548
100
260.2
47.5
287.9
52.5
—
0
62.8
11.5
62.8
11.5
225.1
41.1
-7.4
-1.4
—
0
217.3
39.7
65
11.9
152.2
27.8
0.3
505.8
373.9
100
183.5
49.1
190.4
50.9
—
0
33.2
8.9
33.2
8.9
157.1
42
-7.6
-2.03
—
0
149.3
39.9
41
11
108.4
29
0.25
426.3