Shenzhen Hemei Statements
00
Data from Shenzhen Hemei`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
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Shenzhen Hemei 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
34.662
-10.1 %
100
19.578
56.5
15.085
-19.5 %
43.5
—
0
24.717
71.3
24.585
-20.7 %
70.9
-9.5
22.4 %
-27.4
-0.258
-0.7
2.318
6.7
-7.44
8.6 %
-21.5
—
0
-5.91
20.9 %
-17.05
-0.005
1 292.56
38.561
9.7 %
100
19.81
51.4
18.75
39.2 %
48.6
—
0
25.888
67.1
30.995
-49 %
80.4
-12.245
74.1 %
-31.8
3.987
10.3
-0.009
-0.02
-8.14
60.9 %
-21.1
—
0
-7.475
57.1 %
-19.4
-0.006
1 311.25
35.145
-3.9 %
100
21.673
61.7
13.473
-27.4 %
38.3
—
0
41.891
119.2
60.827
67.8 %
173.1
-47.355
-167.5 %
-134.7
-1.593
-4.5
28.152
80.1
-20.795
-17.7 %
-59.2
—
0
-17.428
-0.3 %
-49.6
-0.013
1 310.02
36.575
-2.7 %
100
18.026
49.3
18.548
1.7 %
50.7
—
0
35.617
97.4
36.251
-26 %
99.1
-17.703
42.4 %
-48.4
0.784
2.1
-0.744
-2.04
-17.663
24.5 %
-48.3
—
0
-17.38
25.8 %
-47.5
-0.013
1 317.65
37.605
-29.1 %
100
19.365
51.5
18.24
-35.3 %
48.5
0.068
0.2
46.179
122.8
48.979
42.4 %
130.2
-30.738
-394.4 %
-81.7
10.047
26.7
-2.694
-7.2
-23.385
-576.1 %
-62.2
—
0
-23.429
-580.2 %
-62.3
-0.018
1 310.54
53.046
-36.7 %
100
24.866
46.9
28.18
-33.8 %
53.1
0.735
1.4
34
64.1
34.397
-82.4 %
64.8
-6.217
95.9 %
-11.7
2.834
5.3
-0.076
-0.1
-3.459
-100.3 %
-6.5
—
0
-3.445
-100.3 %
-6.5
-0.003
1 311.25
83.762
32.1 %
100
41.167
49.1
42.595
123.3 %
50.9
2.446
2.9
172.29
205.7
195.41
396.4 %
233.3
-152.82
-653.2 %
-182.4
2 157.52
2575.8
-907.45
-1083.4
1 095.6
1624.6 %
1308
0.025
0.03
1 093.16
1720.9 %
1305.1
0.834
1 311.25
63.385
-22.4 %
100
44.307
69.9
19.078
-28.3 %
30.1
1.998
3.2
37.5
59.2
39.368
605.5 %
62.1
-20.29
-196.5 %
-32.01
-45.31
-71.5
-7.508
-11.8
-71.861
-47.4 %
-113.4
0.007
0.01
-67.444
-45.2 %
-106.4
-0.128
527.81
81.657
-21.5 %
100
55.059
67.4
26.598
-6 %
32.6
1.457
1.8
2.371
2.9
5.58
-89.4 %
6.8
21.018
185.8 %
25.7
-67.92
-83.2
-3.348
-4.1
-48.768
41.8 %
-59.7
-0.008
-0.01
-46.444
41.5 %
-56.9
-0.088
527.81
104
-35.4 %
100
75.7
72.8
28.3
-43.5 %
27.2
1.4
1.3
51.8
49.8
52.8
-49.3 %
50.8
-24.5
54.6 %
-23.6
-54.3
-52.2
-5.6
-5.4
-83.8
80.3 %
-80.6
0.1
0.1
-79.4
77.4 %
-76.3
-0.15
527.8
160.9
38 %
100
110.8
68.9
50.1
17.6 %
31.1
4.2
2.6
43.6
27.1
104.1
26.8 %
64.7
-54
-36.7 %
-33.6
-242.7
-150.8
-125.9
-78.2
-426.3
-507.3 %
-264.9
-0.3
-0.2
-351.8
-480.5 %
-218.6
-0.67
527.8
116.6
5.2 %
100
74
63.5
42.6
26 %
36.5
4.4
3.8
78
66.9
82.1
-72.9 %
70.4
-39.5
85.3 %
-33.9
-33.2
-28.5
2.5
2.1
-70.2
47.8 %
-60.2
-0.1
-0.09
-60.6
-877.4 %
-52
-0.11
527.8
110.8
41.5 %
100
77
69.5
33.8
2.1 %
30.5
2.6
2.3
295.5
266.7
302.8
168.4 %
273.3
-269
-237.5 %
-242.8
139.1
125.5
-13.4
-12.09
-134.6
-14.7 %
-121.5
1
0.9
-6.2
92.7 %
-5.6
-0.01
527.8
78.3
-57 %
100
45.2
57.7
33.1
19.9 %
42.3
1.8
2.3
115.4
147.4
112.8
-89.9 %
144.1
-79.7
92.7 %
-101.8
-40.4
-51.6
2.9
3.7
-117.3
90.3 %
-149.8
—
0
-85.4
94.2 %
-109.07
-0.16
527.8
181.9
5.4 %
100
154.3
84.8
27.6
-65.4 %
15.2
6.8
3.7
1 069.6
588
1 115.4
340.3 %
613.2
-1 087.8
-526.6 %
-598.02
-84.2
-46.3
-36.7
-20.2
-1 208.6
-461.6 %
-664.4
571.7
314.3
-1 462
-1080 %
-803.7
-2.77
527.8
172.5
-17.9 %
100
92.9
53.9
79.7
-40.3 %
46.2
4
2.3
250.2
145
253.3
-37.3 %
146.8
-173.6
35.9 %
-100.6
-44.8
-26
2.6
1.5
-215.2
35.5 %
-124.8
-20.5
-11.9
-123.9
32.1 %
-71.8
-0.23
527.8
210.1
-26 %
100
76.6
36.5
133.6
37.9 %
63.6
2.9
1.4
576.4
274.3
404.3
26.9 %
192.4
-270.8
-22.2 %
-128.9
-62.6
-29.8
0.6
0.3
-333.9
-50.1 %
-158.9
-70.1
-33.4
-182.4
-65.5 %
-86.8
-0.35
527.8
283.9
-13.7 %
100
187
65.9
96.9
27.3 %
34.1
4.4
1.5
70
24.7
318.5
-85.5 %
112.2
-221.6
89.5 %
-78.06
-11.4
-4.02
0.2
0.07
-222.5
88.7 %
-78.4
-13.1
-4.6
-110.2
92.1 %
-38.8
-0.21
527.8
329.1
-25.2 %
100
253
76.9
76.1
-64.3 %
23.1
6.5
2
224.9
68.3
2 190.3
574.8 %
665.5
-2 114.2
-1801.3 %
-642.4
-139.4
-42.4
250.6
76.1
-1 972
-1614.8 %
-599.2
-209.2
-63.6
-1 402.3
-1484.5 %
-426.1
-2.66
527.8
439.7
-15.8 %
100
226.3
51.5
213.4
-16.4 %
48.5
8.1
1.8
187.8
42.7
324.6
-31.9 %
73.8
-111.2
49.8 %
-25.3
-5.2
-1.2
1.4
0.3
-115
53.8 %
-26.2
-5.2
-1.2
-88.5
51.9 %
-20.1
-0.17
527.8
522
-16.8 %
100
266.8
51.1
255.2
-26.8 %
48.9
—
0
246.8
47.3
476.4
61.1 %
91.3
-221.3
-519.9 %
-42.4
-36.3
-7
8.4
1.6
-249
-593.1 %
-47.7
-35.3
-6.8
-184.1
-900.4 %
-35.3
-0.35
527.8
627.4
20.1 %
100
279
44.5
348.5
134.8 %
55.5
—
0
218.5
34.8
295.7
24.3 %
47.1
52.7
158.9 %
8.4
-6.4
-1.02
4.2
0.7
50.5
-30.2 %
8
10.3
1.6
23
-22.3 %
3.7
0.04
527.8
522.3
-1.5 %
100
373.9
71.6
148.4
-46.3 %
28.4
—
0
239.6
45.9
237.9
10.4 %
45.5
-89.4
-247.5 %
-17.1
179
34.3
-25.8
-4.9
72.4
17.3 %
13.9
7
1.3
29.6
1 %
5.7
0.06
527.8
530.3
-8 %
100
254.2
47.9
276.1
-1.4 %
52.1
—
0
172.9
32.6
215.5
11 %
40.6
60.6
-29.5 %
11.4
-15.2
-2.9
16.5
3.1
61.7
-39.6 %
11.6
12.6
2.4
29.3
-57.9 %
5.5
0.06
527.8
576.5
-26.2 %
100
296.4
51.4
280
32.6 %
48.6
—
0
149.2
25.9
194.1
27.8 %
33.7
86
45.3 %
14.9
13.9
2.4
2.5
0.4
102.2
139.9 %
17.7
14.8
2.6
69.6
349 %
12.1
0.13
527.8
781.3
30.2 %
100
570.2
73
211.1
10.5 %
27
—
0
122.9
15.7
151.9
-20.4 %
19.4
59.2
29500 %
7.6
-11
-1.4
2.8
0.4
42.6
578.7 %
5.5
17.2
2.2
15.5
76.1 %
2
0.03
527.8
600.1
13.1 %
100
409
68.2
191.1
-15.8 %
31.8
—
0
155.2
25.9
190.8
37.5 %
31.8
0.2
-99.8 %
0.03
-9.5
-1.6
0.5
0.08
-8.9
-111.5 %
-1.5
-5.2
-0.9
8.8
-76.1 %
1.5
0.02
527.8
530.6
-15 %
100
303.6
57.2
227
-3 %
42.8
—
0
114.4
21.6
138.8
18.2 %
26.2
88.2
-24.4 %
16.6
-13.9
-2.6
2.9
0.5
77.1
-26.1 %
14.5
22.7
4.3
36.8
-49.8 %
6.9
0.07
527.8
624.6
68.2 %
100
390.5
62.5
234.1
35.6 %
37.5
—
0
102.6
16.4
117.4
3.4 %
18.8
116.7
97.1 %
18.7
-14.9
-2.4
2.7
0.4
104.3
118.2 %
16.7
17.2
2.8
73.3
261.1 %
11.7
0.14
527.8
371.4
-31.2 %
100
198.7
53.5
172.7
5.4 %
46.5
—
0
108.5
29.2
113.5
34.3 %
30.6
59.2
-25.4 %
15.9
-12
-3.2
0.6
0.2
47.8
-25.2 %
12.9
18
4.8
20.3
-54.4 %
5.5
0.04
527.8
539.5
163.7 %
100
375.7
69.6
163.8
124.4 %
30.4
—
0
83.9
15.6
84.5
64.4 %
15.7
79.4
267.6 %
14.7
-11.8
-2.2
-3.7
-0.7
63.9
626.1 %
11.8
17.5
3.2
44.5
1171.4 %
8.2
0.08
527.8
204.6
-32.3 %
100
131.6
64.3
73
-26 %
35.7
—
0
53.8
26.3
51.4
-23.7 %
25.1
21.6
-30.5 %
10.6
-12.9
-6.3
0.1
0.05
8.8
-86.7 %
4.3
6.2
3
3.5
-93.8 %
1.7
0.01
527.8
302.1
40.1 %
100
203.6
67.4
98.6
46.5 %
32.6
—
0
63.4
21
67.4
22.8 %
22.3
31.1
150.8 %
10.3
19.1
6.3
16
5.3
66.2
1198 %
21.9
10.9
3.6
56.5
5036.4 %
18.7
0.11
527.8
215.7
-45.1 %
100
148.4
68.8
67.3
-31.7 %
31.2
—
0
56.1
26
54.9
-24.8 %
25.5
12.4
-51.6 %
5.7
-7.7
-3.6
0.4
0.2
5.1
-87.5 %
2.4
5.1
2.4
1.1
-96.8 %
0.5
—
527.8
392.6
107 %
100
294
74.9
98.6
108.9 %
25.1
—
0
63.5
16.2
73
67.8 %
18.6
25.6
591.9 %
6.5
13.9
3.5
1.2
0.3
40.8
482.9 %
10.4
6
1.5
34.2
500 %
8.7
0.06
527.8
189.7
96.2 %
100
142.5
75.1
47.2
105.2 %
24.9
—
0
41.6
21.9
43.5
52.1 %
22.9
3.7
166.1 %
2
1.4
0.7
1.9
1
7
268.4 %
3.7
2.5
1.3
5.7
83.9 %
3
0.01
527.8
96.7
1.7 %
100
73.7
76.2
23
-8 %
23.8
—
0
31.2
32.3
28.6
15.8 %
29.6
-5.6
-1966.7 %
-5.8
5.4
5.6
2.1
2.2
1.9
1800 %
2
0.4
0.4
3.1
520 %
3.2
0.01
408
95.1
-57.9 %
100
70.1
73.7
25
-55.8 %
26.3
—
0
26.8
28.2
24.7
-52 %
26
0.3
-94 %
0.3
-0.4
-0.4
0.2
0.2
0.1
-99.3 %
0.1
0.7
0.7
0.5
-96.6 %
0.5
—
408
225.8
41.6 %
100
169.3
75
56.5
53.5 %
25
—
0
51.4
22.8
51.5
48.4 %
22.8
5
150 %
2.2
5.2
2.3
4.2
1.9
13.9
672.2 %
6.2
0.3
0.1
14.7
374.2 %
6.5
—
—
159.5
13.6 %
100
122.7
76.9
36.8
12.2 %
23.1
—
0
29
18.2
34.7
-3.3 %
21.8
2
166.7 %
1.3
-0.7
-0.4
0.5
0.3
1.8
—
1.1
—
0
3.1
-3.1 %
1.9
0.01
408
140.4
62.9 %
100
107.6
76.6
32.8
45.1 %
23.4
—
0
35.1
25
35.9
41.9 %
25.6
-3
-11.1 %
-2.1
0.8
0.6
4
2.8
1.8
550 %
1.3
0.1
0.07
3.2
433.3 %
2.3
0.01
408
86.2
—
100
63.6
73.8
22.6
—
26.2
—
0
27.2
31.6
25.3
—
29.4
-2.7
—
-3.1
1.3
1.5
1
1.2
-0.4
—
-0.5
0.1
0.1
0.6
—
0.7
—
408