Honworld Statements
22
Honworld 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
127.79
83.609
44.182
—
69.056
196.59
-152.41
-92.516
—
-244.93
—
-244.93
-0.423
578.75
133.15
100
109.94
82.6
23.209
17.4
—
0
88.81
66.7
194.49
146.1
-171.28
-128.6
-100.56
-75.5
—
0
-271.85
-204.2
—
0
-271.85
-204.2
-0.47
578.75
138.46
100
86.848
62.7
51.607
37.3
—
0
53.472
38.6
162.79
117.6
-111.18
-80.3
-103.31
-74.6
—
0
-214.49
-154.9
—
0
-214.49
-154.9
-0.371
578.75
129.89
100
92.597
71.3
37.291
28.7
—
0
87.639
67.5
146.86
113.1
-109.57
-84.4
-82.656
-63.6
—
0
-192.22
-148
—
0
-192.22
-148
-0.332
578.75
122.78
100
91.565
74.6
31.218
25.4
—
0
60.827
49.5
104.66
85.2
-73.44
-59.8
-52.786
-43
—
0
-126.23
-102.8
—
0
-126.23
-102.8
-0.218
578.75
226.33
100
180.73
79.9
45.6
20.1
—
0
137.77
60.9
194.9
86.1
-149.3
-66
-93.328
-41.2
—
0
-843.2
-372.6
2.091
0.9
-845.29
-373.5
-1.461
578.75
106.55
100
84.918
79.7
21.63
20.3
—
0
63.776
59.9
85.516
80.3
-63.886
-60
-48.179
-45.2
—
0
-622.52
-584.3
2.091
2
-624.62
-586.2
-1.079
578.75
512.95
100
275.27
53.7
237.68
46.3
—
0
105.29
20.5
99.332
19.4
138.35
27
-25.727
-5.02
—
0
111.11
21.7
15.156
3
95.955
18.7
0.166
578.75
402.22
100
195.99
48.7
206.23
51.3
—
0
67.464
16.8
61.832
15.4
144.39
35.9
-27.118
-6.7
—
0
117.28
29.2
17.937
4.5
99.339
24.7
0.172
578.75
489.47
100
231.86
47.4
257.6
52.6
—
0
103.37
21.1
104.8
21.4
152.8
31.2
-26.013
-5.3
—
0
126.1
25.8
16.617
3.4
109.49
22.4
0.189
578.75
384.94
100
185.58
48.2
199.36
51.8
—
0
73.99
19.2
67.516
17.5
131.84
34.3
-22.322
-5.8
—
0
109.52
28.5
17.302
4.5
92.219
24
0.159
578.75
441.79
216.19
225.6
—
95.996
90.06
135.54
-19.294
—
116.24
12.259
103.98
0.18
578.75
361.36
157.43
203.93
—
86.895
83.988
119.94
-20.099
—
99.843
17.051
82.792
0.143
578.75
471.1
222.5
248.6
—
96.1
99
149.6
-21.5
1.7
128
23.1
105
0.19
555.5
360.1
162.9
197.1
—
68.2
59.2
138
-18.1
0
119.9
18.3
101.7
0.19
521.4
442.2
193.6
248.6
—
96.7
86.6
162
-17.2
0
144.8
26.2
118.6
0.23
518.8
356.7
154.4
202.2
—
58.7
57.2
145.1
-15.2
-1.6
129.9
19.9
110
0.21
518.8
370.9
153.4
217.6
—
69
67.4
150.1
-10.7
0.1
139.5
17.8
121.7
0.23
519
297.5
128.5
168.9
—
52.8
51.4
117.5
-10.8
-1.5
106.8
16.9
89.9
0.18
494.3