Changhong Statements
00
Changhong 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
6 338.92
100
5 458.06
86.1
880.86
13.9
149.55
2.4
583.54
9.2
708.31
11.2
172.55
2.7
-23.199
-0.4
1.836
0.03
152.57
2.4
3.522
0.06
140.72
2.2
0.137
1 029.92
7 803.46
100
6 948.96
89
854.5
11
137.27
1.8
520.82
6.7
643.16
8.2
211.33
2.7
21.266
0.3
2.677
0.03
235.28
3
-6.566
-0.08
235.51
3
0.229
1 029.92
5 025.24
100
4 327.98
86.1
697.26
13.9
127.91
2.5
489.72
9.7
618.39
12.3
78.869
1.6
51.698
1
5.012
0.1
135.58
2.7
7.491
0.1
122.54
2.4
0.119
1 029.92
4 839.85
100
4 049.23
83.7
790.61
16.3
173.8
3.6
530.8
11
701.62
14.5
88.996
1.8
6.34
0.1
-2.073
-0.04
111.21
2.3
18.657
0.4
82.34
1.7
0.08
1 028.95
5 150.87
100
4 413.05
85.7
737.83
14.3
138.47
2.7
540.44
10.5
654.37
12.7
83.456
1.6
25.866
0.5
2.257
0.04
112.87
2.2
1.024
0.02
101.82
2
0.099
1 030.52
6 211.58
100
5 606.62
90.3
604.96
9.7
139.35
2.2
457.15
7.4
591.85
9.5
13.111
0.2
32.788
0.5
0.3
0.005
50.868
0.8
-8.446
-0.1
55.228
0.9
0.053
1 045.22
4 012.93
100
3 534.16
88.1
478.76
11.9
108.76
2.7
423.52
10.6
518.39
12.9
-39.633
-1
47.378
1.2
0.277
0.007
11.711
0.3
-1.669
-0.04
5.148
0.1
0.005
1 029.53
4 117.95
100
3 676.9
89.3
441.05
10.7
165.49
4
412.14
10
563.82
13.7
-122.77
-3
96.137
2.3
-1.255
-0.03
-27.77
-0.7
-26.972
-0.7
-10.361
-0.3
-0.01
1 043.05
4 312.25
100
4 083.61
94.7
228.64
5.3
114.29
2.7
154.19
3.6
244.72
5.7
-16.077
-0.4
39.598
0.9
1.021
0.02
24.502
0.6
-7.692
-0.2
25.102
0.6
0.024
1 046.38
5 472.64
100
4 748.31
86.8
724.32
13.2
101.26
1.9
597.19
10.9
682.73
12.5
41.59
0.8
33.049
0.6
1.426
0.03
75.989
1.4
31.66
0.6
31.86
0.6
0.03
1 048.71
4 130.1
100
3 490
84.5
640.1
15.5
84.8
2.1
555.7
13.5
642.3
15.6
-2.2
-0.05
15.4
0.4
3.7
0.09
16.8
0.4
5.4
0.1
5.3
0.1
0.01
1 038.8
4 031.3
100
3 432.2
85.1
599.1
14.9
116
2.9
487.3
12.1
616.7
15.3
-17.6
-0.4
58.7
1.5
-3
-0.07
38.1
0.9
-8.5
-0.2
38
0.9
0.04
1 045.8
4 560.9
100
3 759.8
82.4
801.1
17.6
96.7
2.1
674.1
14.8
760.3
16.7
40.8
0.9
56.3
1.2
1.4
0.03
98.1
2.2
4.6
0.1
86.6
1.9
0.08
1 044.3
4 514.3
100
3 798.5
84.1
715.8
15.9
86.7
1.9
610.6
13.5
664.5
14.7
51.3
1.1
11.1
0.2
1.8
0.04
63.7
1.4
4.1
0.09
59.9
1.3
0.06
1 044.3
2 281.6
100
2 010.7
88.1
270.9
11.9
81.2
3.6
471.1
20.6
556.9
24.4
-286
-12.5
-0.8
-0.04
0.7
0.03
-285.8
-12.5
-7
-0.3
-270
-11.8
-0.26
1 044.5
3 512.2
100
2 879.3
82
632.9
18
140.1
4
566.4
16.1
682.2
19.4
-49.2
-1.4
19.8
0.6
-0.8
-0.02
-35.4
-1.008
-10.1
-0.3
-24.3
-0.7
-0.02
1 047.1
3 907.9
100
3 158.2
80.8
749.6
19.2
74
1.9
680.8
17.4
724
18.5
25.6
0.7
17.3
0.4
1.8
0.05
41.2
1.1
18.7
0.5
26.4
0.7
0.03
1 044.6
4 910.5
100
4 151.4
84.5
759.1
15.5
67.8
1.4
706.9
14.4
757.8
15.4
1.3
0.03
-4.2
-0.09
1
0.02
-2.1
-0.04
7.2
0.1
-6.2
-0.1
-0.01
1 044.6
4 222.7
100
3 419.8
81
802.9
19
52.2
1.2
692.4
16.4
736.8
17.4
66.1
1.6
1.6
0.04
-0.9
-0.02
66.1
1.6
10.5
0.2
60.5
1.4
0.06
1 044.6
4 241.6
100
3 299.3
77.8
942.3
22.2
83.1
2
878.2
20.7
945.1
22.3
-2.8
-0.07
-30.8
-0.7
-20.2
-0.5
-56.5
-1.3
-25.5
-0.6
-27
-0.6
-0.03
1 044.6
3 977.1
100
3 242.9
81.5
734.3
18.5
59.5
1.5
677.2
17
726.8
18.3
7.4
0.2
18.7
0.5
1.3
0.03
27.7
0.7
14.9
0.4
15
0.4
0.01
1 044.6
5 026
100
4 402.2
87.6
623.8
12.4
—
0
654.5
13
617.8
12.3
6
0.1
-12.8
-0.3
2.5
0.05
-4.7
-0.09
-2.5
-0.05
-5.6
-0.1
-0.01
1 044.6
4 245.5
100
3 421
80.6
824.5
19.4
—
0
777
18.3
784.1
18.5
40.4
1
22.3
0.5
1.5
0.04
67.8
1.6
12.6
0.3
56.3
1.3
0.05
1 044.6
3 618.3
100
2 989
82.6
629.3
17.4
—
0
806.5
22.3
758.8
21
-129.5
-3.6
60.5
1.7
-32.3
-0.9
-95.6
-2.6
-3.8
-0.1
-87.7
-2.4
-0.08
1 044.6
4 661.3
100
3 901.1
83.7
760.2
16.3
56.7
1.2
705.3
15.1
731.4
15.7
28.9
0.6
17.3
0.4
1.4
0.03
44.7
1
14.9
0.3
28.1
0.6
0.03
1 046.4
4 851.2
100
4 098.7
84.5
752.5
15.5
—
0
709.3
14.6
731.5
15.1
21
0.4
14.4
0.3
-0.1
-0.002
34.9
0.7
-0.9
-0.02
30.8
0.6
0.03
1 044.6
3 666.6
100
2 963.4
80.8
703.2
19.2
—
0
653.4
17.8
652.9
17.8
50.3
1.4
32.3
0.9
0.7
0.02
72.7
2
10.4
0.3
61.3
1.7
0.06
1 044.6
2 529.5
100
2 046.8
80.9
482.7
19.1
—
0
546.9
21.6
542.5
21.4
-59.8
-2.4
87.9
3.5
20.4
0.8
47.2
1.9
-7.1
-0.3
54.9
2.2
0.06
950.6
3 130.6
100
2 624.8
83.8
505.7
16.2
—
0
511.7
16.3
480.9
15.4
24.9
0.8
35.2
1.1
13.2
0.4
73.3
2.3
17.4
0.6
55.3
1.8
0.07
763.8
3 940.2
100
3 180.1
80.7
760.1
19.3
—
0
719.4
18.3
737.5
18.7
22.6
0.6
36.8
0.9
10.1
0.3
69.6
1.8
12.3
0.3
56.3
1.4
0.07
763.7
2 926.4
100
2 314.5
79.1
611.9
20.9
—
0
549.6
18.8
567.9
19.4
44
1.5
5.7
0.2
9.5
0.3
59.2
2
6.5
0.2
53.7
1.8
0.07
763.7
2 153.4
100
1 749.2
81.2
404.2
18.8
—
0
514
23.9
518.8
24.1
-114.6
-5.3
41.8
1.9
-83.7
-3.9
-156.5
-7.3
-18.3
-0.8
-135.4
-6.3
-0.18
763.3
2 028.4
100
1 706.4
84.1
322
15.9
—
0
337.4
16.6
318.2
15.7
3.8
0.2
4.5
0.2
8
0.4
16.2
0.8
15
0.7
4.3
0.2
0.01
759.9
3 820
100
3 088.4
80.8
731.5
19.1
—
0
621.7
16.3
647.8
17
83.8
2.2
24.5
0.6
5.8
0.2
114.1
3
5
0.1
104.2
2.7
0.14
763.7
2 752.5
100
2 170.8
78.9
581.7
21.1
—
0
532.3
19.3
541.7
19.7
40
1.5
19.3
0.7
-0.1
-0.004
59.2
2.2
9.5
0.3
54
2
0.07
763.7
1 979.2
100
1 588.2
80.2
391
19.8
—
0
386.5
19.5
389.3
19.7
1.7
0.09
35
1.8
29.4
1.5
66.1
3.3
13.8
0.7
55.3
2.8
0.07
763.7
2 441.2
100
1 898.7
77.8
542.5
22.2
—
0
500.8
20.5
485.3
19.9
57.3
2.3
21
0.9
6.3
0.3
83.5
3.4
16.4
0.7
80.1
3.3
0.1
763.7
3 731.3
100
2 793.1
74.9
938.2
25.1
—
0
812.2
21.8
834.7
22.4
103.5
2.8
25.7
0.7
11.4
0.3
140.7
3.8
30.8
0.8
109.6
2.9
0.14
763.7
2 613.1
100
2 033
77.8
580
22.2
—
0
538.8
20.6
546.5
20.9
33.6
1.3
17.4
0.7
6.2
0.2
57.1
2.2
6
0.2
49.5
1.9
0.06
763.7
2 028.3
100
1 562.2
77
466.1
23
—
0
431.4
21.3
431.7
21.3
34.4
1.7
18.6
0.9
7.1
0.4
60.1
3
-27.4
-1.4
68.9
3.4
0.09
763.7
2 559.2
100
1 951.4
76.3
607.8
23.7
—
0
580.1
22.7
572.4
22.4
35.4
1.4
25.3
1
17.4
0.7
78
3
21.3
0.8
69.4
2.7
0.09
763.7