Hangzhou Greatstar Statements
00
Hangzhou Greatstar 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
2 689.97
100
1 872.88
69.6
817.09
30.4
77.095
2.9
386.71
14.4
478.77
17.8
338.32
12.6
318.23
11.8
-2.194
-0.08
655.35
24.4
81.689
3
570.11
21.2
0.477
1 194.48
2 555.29
100
1 817.66
71.1
737.64
28.9
72.011
2.8
350.99
13.7
413.69
16.2
323.95
12.7
20.961
0.8
0.435
0.02
347.42
13.6
44.323
1.7
302.44
11.8
0.253
1 194.48
2 775.42
100
1 951.09
70.3
824.33
29.7
93.632
3.4
400.63
14.4
540.29
19.5
284.04
10.2
-88.731
-3.2
-12.021
-0.4
174.02
6.3
23.758
0.9
156.45
5.6
0.135
1 155.11
3 600.57
100
2 640.39
73.3
960.18
26.7
75.903
2.1
375.67
10.4
442.57
12.3
517.61
14.4
192.22
5.3
-0.161
-0.004
712.99
19.8
77.838
2.2
621.57
17.3
0.547
1 135.61
2 875.59
100
2 225.73
77.4
649.86
22.6
73.542
2.6
354.3
12.3
427.83
14.9
222.04
7.7
15.394
0.5
-6.458
-0.2
220.6
7.7
33.728
1.2
182.88
6.4
0.16
1 143.01
3 239.82
100
2 698.47
83.3
541.35
16.7
106.19
3.3
346.48
10.7
456.42
14.1
84.932
2.6
66.915
2.1
-2.063
-0.06
146.82
4.5
25.562
0.8
119.24
3.7
0.106
1 121.59
3 230.01
100
2 351.73
72.8
878.28
27.2
78.057
2.4
396.96
12.3
472.99
14.6
405.29
12.5
83.655
2.6
-8.354
-0.3
480.68
14.9
49.309
1.5
422.65
13.1
0.375
1 126.75
2 469.39
100
1 769.62
71.7
699.77
28.3
63.736
2.6
303.42
12.3
356.64
14.4
343.13
13.9
98.92
4
91.158
3.7
533.54
21.6
51.629
2.1
471.37
19.1
0.417
1 131.01
1 980.5
100
1 392.4
70.3
588
29.7
61.8
3.1
276.6
14
322.8
16.3
265.3
13.4
32.4
1.6
0.3
0.02
297.5
15
34.7
1.8
256.7
13
0.23
1 116.2
2 267.5
100
1 812.7
79.9
454.9
20.1
96.2
4.2
67.8
3
249
11
205.8
9.1
46.8
2.1
45
2
297.3
13.1
43.5
1.9
255.2
11.3
0.24
1 064.6
2 455.2
100
1 606
65.4
849.3
34.6
58.3
2.4
343.1
14
386.5
15.7
462.7
18.8
65.2
2.7
0.6
0.02
528.5
21.5
52.7
2.1
463.2
18.9
0.44
1 064.4
2 500.8
100
1 663.4
66.5
837.3
33.5
50.5
2
305.7
12.2
350.6
14
486.7
19.5
41.9
1.7
6.3
0.3
535
21.4
81.5
3.3
450.1
18
0.43
1 053.5
1 320.9
100
872
66
448.9
34
40.4
3.1
270.9
20.5
306.3
23.2
142.6
10.8
60.9
4.6
0.1
0.008
203.6
15.4
22.1
1.7
181.6
13.7
0.17
1 075.2
1 696.6
100
1 258.4
74.2
438.2
25.8
70.8
4.2
223.7
13.2
284.5
16.8
153.7
9.1
-29.8
-1.8
-0.1
-0.006
124.1
7.3
-40.4
-2.4
167.2
9.9
0.16
1 049.7
1 890.1
100
1 249.5
66.1
640.6
33.9
44
2.3
294.8
15.6
335.3
17.7
305.3
16.2
63.2
3.3
-1
-0.05
367.6
19.4
80.1
4.2
283.7
15
0.26
1 073.7
1 577.7
100
1 030.7
65.3
547
34.7
45.6
2.9
285.9
18.1
290.1
18.4
256.9
16.3
107.4
6.8
0.6
0.04
363.7
23.1
69
4.4
291.5
18.5
0.27
1 064.4
1 461.1
100
953.8
65.3
507.3
34.7
43.4
3
260.8
17.8
299.2
20.5
208
14.2
-18.2
-1.2
0.1
0.007
189.7
13
32.8
2.2
152.6
10.4
0.14
1 064.4
1 692.7
100
1 117.8
66
574.8
34
90.6
5.4
274.6
16.2
381.7
22.5
193.2
11.4
-30.7
-1.8
-1.9
-0.1
160.6
9.5
-2.9
-0.2
150.9
8.9
0.14
1 064.9
2 044.5
100
1 511.4
73.9
533.1
26.1
47.9
2.3
177.7
8.7
247
12.1
286.1
14
41.1
2
1.3
0.06
328.4
16.1
77.6
3.8
245.9
12
0.23
1 075.2
1 312.4
100
983.3
74.9
329.1
25.1
—
0
189.7
14.5
196
14.9
133.1
10.1
136.5
10.4
-1.1
-0.08
268.5
20.5
63.8
4.9
203.7
15.5
0.19
1 075.2
885.2
100
607.2
68.6
278
31.4
30.9
3.5
127.7
14.4
152.5
17.2
125.5
14.2
-1.5
-0.2
-1.3
-0.1
122.8
13.9
6.6
0.7
116.2
13.1
0.11
1 075.2
1 178.4
100
861
73.1
317.4
26.9
50.6
4.3
119
10.1
162.6
13.8
154.8
13.1
-8.1
-0.7
3.3
0.3
150.3
12.8
23.1
2
126.6
10.7
0.12
1 064.9
1 445.1
100
960.7
66.5
484.4
33.5
28.3
2
138.2
9.6
166
11.5
318.5
22
-86
-6
-0.6
-0.04
231.8
16
58
4
172.6
11.9
0.16
1 075.2
909.8
100
587
64.5
322.8
35.5
—
0
132.1
14.5
130.2
14.3
192.6
21.2
-3.3
-0.4
-2.9
-0.3
186.4
20.5
41
4.5
143.5
15.8
0.13
1 075.2
747.3
100
496.4
66.4
250.9
33.6
—
0
118.5
15.9
119.7
16
131.2
17.6
8.5
1.1
1.4
0.2
141
18.9
32.4
4.3
105.9
14.2
0.1
1 075.2
954.5
100
626.7
65.7
327.8
34.3
—
0
142
14.9
152.8
16
175
18.3
61.7
6.5
-2
-0.2
233.3
24.4
70.8
7.4
160.7
16.8
0.15
1 075.2
1 081.5
100
727.1
67.2
354.4
32.8
—
0
105.5
9.8
112.1
10.4
242.3
22.4
50.8
4.7
1.7
0.2
294.8
27.3
70.9
6.6
220.6
20.4
0.21
1 075.2
868.5
100
603.3
69.5
265.2
30.5
—
0
102.6
11.8
110.7
12.7
154.5
17.8
16
1.8
4.4
0.5
174.9
20.1
38.1
4.4
133.8
15.4
0.12
1 075.2
698.8
100
485.3
69.4
213.5
30.6
—
0
94.9
13.6
98.6
14.1
114.9
16.4
29.3
4.2
-0.5
-0.07
143.5
20.5
34.9
5
106.5
15.2
0.1
1 075.2
737
100
522.9
70.9
214.1
29.1
—
0
130.6
17.7
112.4
15.3
101.7
13.8
-21
-2.8
6.9
0.9
87.4
11.9
24.3
3.3
61.1
8.3
0.06
1 014
1 147.8
100
823.4
71.7
324.3
28.3
—
0
79.7
6.9
95.8
8.3
228.6
19.9
46.7
4.1
6.4
0.6
281.2
24.5
64.6
5.6
215.9
18.8
0.21
1 014
657.5
100
497.2
75.6
160.3
24.4
—
0
83.1
12.6
84.7
12.9
75.6
11.5
70.8
10.8
-0.9
-0.1
145.4
22.1
30.1
4.6
116
17.6
0.11
1 014
634.2
100
478.2
75.4
156
24.6
—
0
70.2
11.1
67.1
10.6
88.9
14
15.6
2.5
—
0
104.5
16.5
18.3
2.9
86.8
13.7
0.09
1 014
694.2
100
494.1
71.2
200.1
28.8
—
0
101.1
14.6
82.8
11.9
117.3
16.9
-1.1
-0.2
0.5
0.07
116.4
16.8
48.8
7
69.4
10
0.07
1 014
1 037.4
100
722.6
69.7
314.8
30.3
—
0
68.3
6.6
87.6
8.4
227.2
21.9
15.1
1.5
1.5
0.1
243.8
23.5
45.2
4.4
197.2
19
0.19
1 014
594.4
100
410.1
69
184.4
31
—
0
74.6
12.6
69.1
11.6
115.2
19.4
43.5
7.3
1.1
0.2
159.8
26.9
32.1
5.4
127.7
21.5
0.13
1 014
540.1
100
390.1
72.2
150
27.8
—
0
61.1
11.3
56.8
10.5
93.2
17.3
18.1
3.4
1.1
0.2
112.4
20.8
20.6
3.8
91.5
16.9
0.09
1 014
675.2
100
473.7
70.2
201.5
29.8
—
0
116.7
17.3
108.1
16
93.4
13.8
29.1
4.3
0.2
0.03
122.7
18.2
22.9
3.4
98.5
14.6
0.1
1 014