Huizhou Desay Statements
00
Huizhou Desay 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
5 745.91
4 685.82
1 060.09
492.55
258.3
742.66
317.43
13.713
0.969
331.58
-20.83
353.26
0.63
561.11
4 741.05
3 795.08
945.97
484.72
242.3
673.99
271.98
-1.93
0.759
270.12
-6.128
276.54
0.49
563.8
3 983.43
100
3 156.55
79.2
826.88
20.8
402.03
10.1
128.75
3.2
441.76
11.1
385.12
9.7
4.788
0.1
0.043
0.001
389.69
9.8
60.145
1.5
330.53
8.3
0.601
550.08
4 822
100
3 799.56
78.8
1 022.44
21.2
517.42
10.7
227.78
4.7
723.5
15
298.94
6.2
40.307
0.8
-2.853
-0.06
336.39
7
-149.6
-3.1
491.57
10.2
0.858
573.18
3 703.52
100
2 855.06
77.1
848.46
22.9
446.39
12.1
189.48
5.1
613.43
16.6
235.03
6.3
-33.148
-0.9
1.286
0.03
203.17
5.5
32.289
0.9
171.22
4.6
0.311
550
3 265.84
100
2 494.77
76.4
771.06
23.6
370.94
11.4
176.02
5.4
509.46
15.6
261.6
8
-20.313
-0.6
0.186
0.006
241.43
7.4
42.072
1.3
203.08
6.2
0.369
550.78
3 141.55
100
2 401.96
76.5
739.6
23.5
277.79
8.8
128.84
4.1
363.02
11.6
376.57
12
-0.682
-0.02
0.373
0.01
376.39
12
61.262
2
317.98
10.1
0.57
557.86
3 266.56
100
2 470.71
75.6
795.85
24.4
351.67
10.8
163.38
5
507.41
15.5
288.44
8.8
-7.576
-0.2
0.511
0.02
281.63
8.6
-60.448
-1.9
341.57
10.5
0.614
556.42
2 219.97
100
1 698.52
76.5
521.45
23.5
233.67
10.5
154.95
7
362.96
16.3
158.49
7.1
-15.699
-0.7
0.897
0.04
143.69
6.5
22.965
1
121.71
5.5
0.221
550
2 041.13
100
1 543.14
75.6
498
24.4
228.31
11.2
112.96
5.5
324.9
15.9
173.09
8.5
-8.874
-0.4
2.536
0.1
166.76
8.2
26.077
1.3
141.25
6.9
0.257
550
2 041.8
100
1 539.8
75.4
502
24.6
163.8
8
102.8
5
225.5
11
276.4
13.5
-7.9
-0.4
0.1
0.005
268.6
13.2
40.3
2
228.4
11.2
0.42
550
2 501
100
1 908.4
76.3
592.6
23.7
215.5
8.6
188.4
7.5
390.5
15.6
202.2
8.1
-40.5
-1.6
-1.4
-0.06
160.2
6.4
-39.7
-1.6
199.8
8
0.36
550
1 701.5
100
1 296.9
76.2
404.6
23.8
186.2
10.9
103
6.1
266.8
15.7
137.9
8.1
-32.4
-1.9
-0.8
-0.05
104.7
6.2
15.9
0.9
88.8
5.2
0.16
550
1 451.4
100
1 112
76.6
339.4
23.4
157.7
10.9
114.7
7.9
257.1
17.7
82.3
5.7
120.8
8.3
1.4
0.1
204.4
14.1
30.3
2.1
174.1
12
0.32
550
1 145.1
100
916.5
80
228.6
20
141.7
12.4
52.1
4.5
169.6
14.8
59
5.2
6.4
0.6
-1
-0.09
64.4
5.6
9.1
0.8
55.4
4.8
0.1
550
1 791.5
100
1 393.6
77.8
397.9
22.2
173.7
9.7
130.4
7.3
322.8
18
75
4.2
17.3
1
2.2
0.1
94.5
5.3
-54.8
-3.06
149.4
8.3
0.27
550
1 274.5
100
972
76.3
302.5
23.7
167.2
13.1
109.3
8.6
265.1
20.8
37.3
2.9
10.8
0.8
0.4
0.03
48.5
3.8
7.8
0.6
40.5
3.2
0.07
550
1 268.3
100
976.4
77
291.9
23
176.7
13.9
79.7
6.3
253.4
20
38.5
3
20.6
1.6
-0.2
-0.02
59
4.7
0.2
0.02
58.7
4.6
0.11
550
1 003
100
803.5
80.1
199.5
19.9
119.6
11.9
64.2
6.4
165.5
16.5
33.9
3.4
19.1
1.9
0.1
0.01
53.1
5.3
9.6
1
43.5
4.3
0.08
550
1 347.4
100
1 079.6
80.1
267.7
19.9
120.9
9
84.5
6.3
257.5
19.1
10.3
0.8
12.4
0.9
0.6
0.04
20.4
1.5
-57.8
-4.3
77.9
5.8
0.14
550
1 201.2
100
922.7
76.8
278.5
23.2
162.7
13.5
59.2
4.9
231.9
19.3
46.6
3.9
16.1
1.3
-0.1
-0.008
62.6
5.2
11.5
1
51.3
4.3
0.09
550
1 459.7
100
1 102.8
75.5
356.9
24.5
—
0
213
14.6
214.7
14.7
142.2
9.7
5.5
0.4
2.8
0.2
149.8
10.3
23.2
1.6
126.7
8.7
0.23
550
1 400.5
100
1 034.3
73.9
366.1
26.1
—
0
177.2
12.7
178.1
12.7
188.1
13.4
1.3
0.09
-0.2
-0.01
189.3
13.5
29
2.1
160.2
11.4
0.29
550
1 563.2
1 190.1
373.2
111.5
91.7
226.3
146.8
-10.9
2.5
138
-9
147.7
0.33
450
1 312.6
970.6
342
117.3
68.5
192.7
149.3
-17.3
0.1
132.1
20.8
111.2
0.25
450
1 444
1 086.1
357.8
—
185.9
175.1
182.8
-13
-1.4
168
25.7
142.2
0.32
450
1 690.5
1 254.3
436.1
—
179.1
181.7
254.5
-4.9
3.9
253.5
38.1
215.3
0.48
450
1 659.5
1 238.1
421.4
91.1
173.7
268.9
152.5
-27.3
2.2
127.5
0.3
126.6
0.28
450