Huayi Brothers Statements
30
Data from Huayi Brothers`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 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
29 Aug, 2024
Expected release date:
29 Aug, 2024
Huayi Brothers 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
212.8
12.5 %
100
85.183
40
127.62
45.5 %
60
—
0
54.254
25.5
53.708
-66.5 %
25.2
73.907
201.7 %
34.7
-37.037
-17.4
0.097
0.05
36.966
115.4 %
17.4
-6.344
-3
43.277
116.8 %
20.3
0.016
2 774.51
189.22
36.8 %
100
101.49
53.6
87.735
17 %
46.4
—
0
54.52
28.8
160.39
-1.8 %
84.8
-72.658
17.8 %
-38.4
-167.37
-88.4
0.124
0.07
-239.97
-80.3 %
-126.8
10.121
5.3
-257.04
-85 %
-135.8
-0.093
2 774.51
138.34
31.4 %
63.345
74.994
578.1 %
—
166.2
163.41
180.6 %
-88.419
-19.6 %
-44.316
-0.354
-133.09
7.6 %
5.65
-138.95
-5 %
-0.05
2 774.51
105.28
-54.9 %
100
120.97
114.9
-15.685
-120.8 %
-14.9
—
0
62.694
59.5
58.242
36.6 %
55.3
-73.927
-325.1 %
-70.2
-70.379
-66.8
0.282
0.3
-144.03
-1267.3 %
-136.8
-10.606
-10.07
-132.28
-1152.2 %
-125.6
-0.048
2 774.51
233.39
549 %
100
157.91
67.7
75.476
236.5 %
32.3
—
0
51.778
22.2
42.628
-92.7 %
18.3
32.848
105.1 %
14.1
-20.7
-8.9
0.192
0.08
12.339
101.8 %
5.3
14.104
6
-10.564
98.5 %
-4.5
-0.004
2 774.51
35.961
-76.7 %
100
91.275
253.8
-55.313
-303.4 %
-153.8
—
0
218.95
608.8
585.77
1037.3 %
1628.9
-641.08
-883 %
-1782.7
-29.447
-81.9
-4.207
-11.7
-671.15
-846.1 %
-1866.3
57.493
159.9
-721.43
-962 %
-2006.1
-0.26
2 774.51
154.62
94.3 %
100
168.33
108.9
-13.713
-69.6 %
-8.9
1.386
0.9
53.202
34.4
51.505
580.1 %
33.3
-65.218
-2568.1 %
-42.2
-10.303
-6.7
4.493
2.9
-70.936
-46 %
-45.9
0.231
0.1
-67.932
-12.1 %
-43.9
-0.024
2 774.51
79.585
-39.8 %
100
87.67
110.2
-8.085
-118.5 %
-10.2
2.774
3.5
-92.596
-116.3
-10.727
-113 %
-13.5
2.642
106.8 %
3.3
-51.249
-64.4
0.011
0.01
-48.597
62.8 %
-61.06
10.562
13.3
-60.625
54 %
-76.2
-0.022
2 774.51
132.17
-70.2 %
100
88.415
66.9
43.753
-71 %
33.1
—
0
89.871
68
82.683
-87.5 %
62.6
-38.93
92.4 %
-29.5
-91.906
-69.5
0.12
0.09
-130.72
84.1 %
-98.9
2.831
2.1
-131.82
84.1 %
-99.7
-0.048
2 774.51
443.52
17.6 %
100
292.49
65.9
151.04
45.5 %
34.1
1.841
0.4
211.29
47.6
661.75
335.2 %
149.2
-510.72
-958.8 %
-115.1
-308.01
-69.4
-5.629
-1.3
-823.82
-264.1 %
-185.7
0.04
0.009
-829.26
-273.8 %
-187
-0.3
2 760.26
377.01
107.5 %
100
273.2
72.5
103.82
-42.2 %
27.5
1.677
0.4
153.91
40.8
152.05
-19.7 %
40.3
-48.236
-391.4 %
-12.8
551.49
146.3
-1.14
-0.3
502.12
611.4 %
133.2
21.878
5.8
477.17
470.7 %
126.6
0.172
2 779.25
181.73
-54.2 %
100
2.221
1.2
179.51
288.5 %
98.8
1.679
0.9
156.39
86.1
189.33
99.1 %
104.2
-9.817
79.9 %
-5.4
-88.275
-48.6
-0.08
-0.04
-98.179
-145.1 %
-54.02
8.897
4.9
-128.74
-154.9 %
-70.8
-0.046
2 779.25
396.8
1 %
100
350.6
88.4
46.2
-38.9 %
11.6
1.7
0.4
142.1
35.8
95.1
-87.3 %
24
-48.9
92.8 %
-12.3
266.7
67.2
—
0
217.8
127 %
54.9
-6.9
-1.7
234.6
132.5 %
59.1
0.08
2 779.3
392.8
-49.8 %
100
317.2
80.8
75.6
-81.8 %
19.2
3.6
0.9
315.4
80.3
750.5
333.1 %
191.1
-674.8
-378 %
-171.8
-240.7
-61.3
110.3
28.1
-805.2
-3355.8 %
-205
-70.2
-17.9
-722.1
-663.3 %
-183.8
-0.26
2 753.1
782.8
718 %
100
366.8
46.9
416.1
1531.8 %
53.2
1
0.1
210.8
26.9
173.3
115.5 %
22.1
242.7
541.3 %
31
-263.6
-33.7
-2.4
-0.3
-23.3
71.9 %
-3
71.9
9.2
-94.6
-7.5 %
-12.08
-0.03
2 788
95.7
-58.1 %
100
70.3
73.5
25.5
-41.9 %
26.6
0.2
0.2
86.2
90.1
80.4
-10.5 %
84
-55
-19.8 %
-57.5
-28.2
-29.5
0.5
0.5
-82.8
41.8 %
-86.5
5.3
5.5
-88
38.6 %
-92
-0.03
2 788
228.6
-63.5 %
100
184.7
80.8
43.9
-85.5 %
19.2
2.6
1.1
89.7
39.2
89.8
-97.3 %
39.3
-45.9
98.5 %
-20.08
-96
-42
—
0
-142.2
95.4 %
-62.2
14.9
6.5
-143.4
95.7 %
-62.7
-0.05
2 788
626.9
16.1 %
100
324.3
51.7
302.6
186.8 %
48.3
15.3
2.4
541.4
86.4
3 291.2
2562.8 %
525
-2 988.5
-16411 %
-476.7
-135.8
-21.7
60.6
9.7
-3 063.9
-941.8 %
-488.7
250.3
39.9
-3 325.5
-1118.6 %
-530.5
-1.18
2 819.9
539.8
11.3 %
100
434.3
80.5
105.5
-15.9 %
19.5
15.5
2.9
185.9
34.4
123.6
-45.9 %
22.9
-18.1
82.4 %
-3.4
-276.2
-51.2
0.2
0.04
-294.1
-11.6 %
-54.5
-8.4
-1.6
-272.9
4.4 %
-50.6
-0.1
2 795
484.9
-18.1 %
100
359.5
74.1
125.4
40.3 %
25.9
18.2
3.8
217.7
44.9
228.3
22.3 %
47.1
-103
-6 %
-21.2
-149.2
-30.8
-10.7
-2.2
-263.6
-84.9 %
-54.4
52.3
10.8
-285.4
-203.9 %
-58.9
-0.1
2 815.4
592
-16.3 %
100
502.5
84.9
89.4
-66.4 %
15.1
14.9
2.5
205.5
34.7
186.6
-89.6 %
31.5
-97.2
93.6 %
-16.4
-45.6
-7.7
0.2
0.03
-142.6
89.8 %
-24.09
-17.9
-3.02
-93.9
93.4 %
-15.9
-0.03
2 774.5
707.4
-33.3 %
100
441.3
62.4
266.2
-12.2 %
37.6
29.6
4.2
381
53.9
1 793.3
809.4 %
253.5
-1 527.2
-1542.1 %
-215.9
65.9
9.3
57.4
8.1
-1 404.3
-5762.5 %
-198.5
-18.9
-2.7
-1 421.5
-2881.8 %
-200.9
-0.51
2 774.5
1 061.3
50.4 %
100
758.2
71.4
303.1
-11.8 %
28.6
13.9
1.3
246.5
23.2
197.2
-2.6 %
18.6
105.9
-24.9 %
10
-80.3
-7.6
-0.6
-0.06
24.8
-80.2 %
2.3
-39.7
-3.7
51.1
171.8 %
4.8
0.02
2 795
705.7
-50.2 %
100
362.1
51.3
343.6
-57.9 %
48.7
—
0
252.9
35.8
202.5
-27.2 %
28.7
141.1
-73.7 %
20
-18.2
-2.6
2.2
0.3
125
-72.5 %
17.7
55
7.8
18.8
-92.7 %
2.7
0.01
2 774.5
1 416.4
-7.2 %
100
601.1
42.4
815.3
11.6 %
57.6
—
0
303.5
21.4
278.1
-57.5 %
19.6
537.2
604.1 %
37.9
-83.5
-5.9
0.3
0.02
454
85 %
32.1
112
7.9
258.5
13.9 %
18.3
0.09
2 774.5
1 527
60.2 %
796.6
730.3
117.2 %
—
474.6
654
227.5 %
76.3
-44.1 %
9.7
159.3
245.4
24.9 %
-73.1
226.9
32.6 %
0.08
2 774.5
953.4
3.4 %
617.2
336.2
-31.9 %
11.5
279.3
199.7
-12.6 %
136.5
-48.6 %
60.5
-0.4
196.5
-71.3 %
49.5
171.1
-65.7 %
0.06
2 774.5
922.1
69.6 %
428.4
493.7
132 %
—
261.4
228.4
-5.5 %
265.4
1015.2 %
444.3
-24.7
684.6
1434.5 %
98.7
498.7
829.1 %
0.18
2 763.3
543.7
-59.8 %
330.9
212.8
-62.3 %
—
256.8
241.8
-56.3 %
-29
-345.8 %
-35
12.7
-51.3
-114.7 %
13.1
-68.4
-136.8 %
-0.02
2 785.7
1 351.9
97.8 %
787.1
564.8
56.8 %
—
490.4
552.9
100.5 %
11.8
-86 %
285.8
51
349
-27.3 %
92.9
185.9
-41.8 %
0.07
2 784.6
683.5
-2.6 %
323.2
360.3
-5 %
—
265.4
275.8
2 %
84.5
-22.5 %
377.9
17.2
479.8
472.6 %
100
319.5
692.8 %
0.11
2 786
701.4
-8.5 %
322.1
379.3
-19 %
—
258.8
270.3
-19.2 %
109
-18.4 %
-65.5
40.3
83.8
-77.7 %
11.9
40.3
-84.6 %
0.01
2 785.3
766.7
-59.2 %
298.5
468.2
-47.5 %
—
344.8
334.7
-3.3 %
133.5
-75.6 %
240
1.7
375.2
-31.3 %
89
262.5
-27.5 %
0.09
2 784.6
1 880.6
168.7 %
988.3
892.2
218.6 %
—
288.2
346.1
14.4 %
546.2
2538.4 %
-25.9
26.3
546.4
149.5 %
85.4
362.1
228.6 %
0.13
2 782.3
700
5.4 %
419.9
280
-26.5 %
—
277.3
302.5
52.5 %
-22.4
-112.3 %
199.6
42.3
219
-39.3 %
62.5
110.2
-57.5 %
0.04
2 484.9
664
5.6 %
283.2
380.8
2.6 %
—
200.1
198.4
14.4 %
182.4
-7.6 %
144.7
34
360.9
-2.5 %
47.5
259.4
6.1 %
0.1
2 484.9
629
-56.1 %
258.1
371
-55.1 %
—
236.5
173.4
21.9 %
197.5
-71.1 %
166.1
6.7
370.2
-40.7 %
82.8
244.5
-44.6 %
0.1
2 484.1
1 431.2
201.9 %
605.7
825.5
198.2 %
—
114.7
142.3
-21.1 %
683.2
608 %
-92.6
34
624.7
554.1 %
107.7
441.7
1077.9 %
0.18
2 483.3
474
69.7 %
197.2
276.8
118.5 %
—
175.4
180.3
159.1 %
96.5
69 %
-28.4
27.6
95.5
1304.4 %
13.5
37.5
1239.3 %
0.01
2 594.9
279.3
36.6 %
152.6
126.7
-2.6 %
—
61.4
69.6
-39.3 %
57.1
273.2 %
-83.3
33.1
6.8
-98.6 %
-13.7
2.8
-99.2 %
—
2 436.9
204.5
-79.4 %
74.5
130.1
-68.5 %
—
125.4
114.7
-13.5 %
15.3
-94.6 %
471
5.6
491.7
97.9 %
122.2
369.3
107.2 %
0.15
2 418.2
991
260.9 %
577.4
413.5
249.2 %
—
57.3
132.6
22.8 %
281
2601.9 %
-79.1
46.5
248.4
2857.1 %
61.2
178.2
1902.2 %
0.07
2 418.2
274.6
25.9 %
156.2
118.4
21.2 %
—
101.3
108
9.4 %
10.4
1045.5 %
-14.4
12.4
8.4
-97.4 %
-0.1
8.9
-96.3 %
—
2 418.2
218.1
-58.9 %
120.5
97.7
-72.7 %
—
95.6
98.7
-22.1 %
-1.1
-100.5 %
310.8
13.8
323.5
49 %
81.2
242.4
50.9 %
0.1
2 418.2
530.2
-21.9 %
171.7
358.5
25.6 %
—
127.3
126.7
-4.5 %
231.9
51.8 %
-17.1
2.4
217.1
34.8 %
57.3
160.6
45.7 %
0.07
2 418.2
678.6
—
393.1
285.5
—
—
96.4
132.7
—
152.8
—
-20.3
28.6
161.1
—
51.3
110.2
—
0.05
2 418.2