Haoxiangni Health Statements
00
Haoxiangni Health 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
390.12
100
279.99
71.8
110.13
28.2
6.419
1.6
128.44
32.9
120.53
30.9
-10.402
-2.7
-15.93
-4.08
-0.033
-0.009
-26.524
-6.8
-3.086
-0.8
-22.603
-5.8
-0.048
467.3
286.31
100
233.35
81.5
52.962
18.5
7.16
2.5
105.48
36.8
106.19
37.1
-53.228
-18.6
17.247
6
-1.84
-0.6
-37.824
-13.2
-6.237
-2.2
-30.504
-10.7
-0.069
443.24
414.8
100
308.44
74.4
106.37
25.6
7.25
1.7
107.94
26
117
28.2
-10.628
-2.6
31.066
7.5
0.066
0.02
20.433
4.9
9.076
2.2
12.271
3
0.028
443.24
425.19
100
348.9
82.1
76.291
17.9
8.113
1.9
160.59
37.8
261.55
61.5
-185.25
-43.6
20.26
4.8
-1.516
-0.4
-166.63
-39.2
-20.376
-4.8
-136.3
-32.06
-0.308
443.24
359.14
100
274.57
76.5
84.565
23.5
11.556
3.2
116.59
32.5
122.43
34.1
-37.869
-10.5
-29.358
-8.2
-1.619
-0.5
-69.002
-19.2
-11.831
-3.3
-55.777
-15.5
-0.126
443.24
243.75
100
204.89
84.1
38.861
15.9
9.999
4.1
80.966
33.2
82.54
33.9
-43.678
-17.9
42.647
17.5
-1.39
-0.6
-2.345
-1
5.406
2.2
-6.21
-2.5
-0.014
443.24
372.42
100
268.21
72
104.2
28
8.982
2.4
106.66
28.6
108.5
29.1
-4.292
-1.2
6.756
1.8
1.137
0.3
3.809
1
-4.214
-1.1
8.568
2.3
0.019
443.24
519.32
100
434.54
83.7
84.779
16.3
8.392
1.6
87.003
16.8
97.978
18.9
-13.199
-2.5
62.43
12
3.61
0.7
53.949
10.4
12.559
2.4
43.225
8.3
0.112
384.44
260.31
100
186.64
71.7
73.664
28.3
9.608
3.7
101.13
38.9
94.39
36.3
-20.726
-8
-12.142
-4.7
-14.841
-5.7
-47.674
-18.3
-9.476
-3.6
-36.799
-14.1
-0.096
384.44
175.64
100
124.35
70.8
51.29
29.2
9.708
5.5
85.493
48.7
90.777
51.7
-39.487
-22.5
63.516
36.2
0.635
0.4
24.691
14.1
7.371
4.2
19.201
10.9
0.039
489.39
325.9
100
216.4
66.4
109.5
33.6
6.5
2
98
30.1
98.6
30.3
10.8
3.3
24.9
7.6
-0.1
-0.03
35.7
11
1.3
0.4
36
11
0.07
514.4
263.9
100
194.7
73.8
69.2
26.2
8.3
3.1
88.9
33.7
96.7
36.6
-27.5
-10.4
-31.2
-11.8
-44.8
-17
-105.1
-39.8
-19.6
-7.4
-83.4
-31.6
-0.17
503.6
250.4
100
192.2
76.8
58.1
23.2
9.5
3.8
92.9
37.1
97.3
38.9
-39.1
-15.6
16
6.4
-3.2
-1.3
-26.6
-10.6
-4.6
-1.8
-17.7
-7.07
-0.04
501.8
713.2
100
588.1
82.5
125
17.5
7.5
1.1
305.9
42.9
290.4
40.7
-165.3
-23.2
3 162.3
443.4
13.2
1.9
3 005.7
421.4
778.6
109.2
2 227
312.3
4.55
489.3
1 773.9
100
1 296
73.1
477.9
26.9
8.8
0.5
419.9
23.7
424.5
23.9
53.4
3
-11.7
-0.7
-4.1
-0.2
37.7
2.1
9.2
0.5
29.2
1.6
0.06
515.7
1 920.1
100
1 443
75.2
477.1
24.8
6.1
0.3
484.9
25.3
478.5
24.9
-1.4
-0.07
74.9
3.9
-3.6
-0.2
70.1
3.7
8.4
0.4
62
3.2
0.11
547.9
1 183.9
100
880.9
74.4
303.1
25.6
10.3
0.9
304.4
25.7
295.7
25
7.3
0.6
2.5
0.2
-2.3
-0.2
5.1
0.4
1.5
0.1
3.8
0.3
0.01
503.9
935
100
686.2
73.4
248.8
26.6
8.8
0.9
269
28.8
268.1
28.7
-19.3
-2.06
9.7
1
-1
-0.1
-10.6
-1.1
-4.4
-0.5
-6
-0.6
-0.01
515.7
1 922.1
100
1 335.1
69.5
587
30.5
10.2
0.5
435.8
22.7
406.9
21.2
180.1
9.4
-5.2
-0.3
-0.3
-0.02
174.7
9.1
42.7
2.2
132.8
6.9
0.26
515.7
1 387.1
100
999.3
72
387.7
28
9
0.6
356.5
25.7
356.1
25.7
31.7
2.3
-2.3
-0.2
-7.8
-0.6
21.2
1.5
7.6
0.5
21.9
1.6
0.04
515.7
936.7
100
679.9
72.6
256.8
27.4
7.3
0.8
242.1
25.8
249
26.6
7.8
0.8
-8.9
-1
2.9
0.3
1.8
0.2
0.3
0.03
4.4
0.5
0.01
515.7
834.9
100
626.6
75.1
208.3
24.9
—
0
232.8
27.9
228.9
27.4
-20.6
-2.5
1
0.1
0.4
0.05
-19.2
-2.3
4
0.5
-17
-2.04
-0.03
515.7
1 790.8
100
1 263.9
70.6
526.8
29.4
—
0
385.4
21.5
367.5
20.5
159.4
8.9
-9.9
-0.6
-0.3
-0.02
149.1
8.3
31.9
1.8
120.2
6.7
0.23
515.7
1 261.1
100
923.8
73.3
337.2
26.7
8.1
0.6
314.9
25
326.3
25.9
11
0.9
-0.9
-0.07
-2.4
-0.2
9.8
0.8
-5.5
-0.4
18.8
1.5
0.04
515.7
866.1
100
590.4
68.2
275.7
31.8
5.4
0.6
241.2
27.8
248.6
28.7
27.1
3.1
-3.1
-0.4
-1.1
-0.1
23
2.7
6.6
0.8
19.4
2.2
0.04
515.7
642.8
100
472.8
73.6
170.1
26.5
—
0
188.6
29.3
182.5
28.4
-12.5
-1.9
-2.2
-0.3
3.6
0.6
9.9
1.5
2.4
0.4
9.2
1.4
0.02
515.7
1 300.4
100
921.8
70.9
378.7
29.1
—
0
290.9
22.4
284.2
21.9
94.4
7.3
-11.1
-0.9
-1.7
-0.1
81.6
6.3
23.4
1.8
59.5
4.6
0.12
515.7
1 124.3
100
789.7
70.2
334.6
29.8
—
0
310.6
27.6
317.7
28.3
16.9
1.5
3.4
0.3
-25.5
-2.3
27.2
2.4
2.8
0.2
24.5
2.2
0.06
440.5
508.6
100
339.3
66.7
169.3
33.3
—
0
167.6
33
168
33
1.3
0.3
-8
-1.6
11
2.2
4.4
0.9
4.2
0.8
0.3
0.06
—
515.7
161.3
100
101.3
62.8
59.9
37.1
—
0
92.7
57.5
92.6
57.4
-32.6
-20.2
-0.1
-0.06
37.5
23.2
3.5
2.2
7
4.3
-3.4
-2.1
-0.01
295.2
277.7
100
157.3
56.6
120.3
43.3
—
0
113.1
40.7
113.1
40.7
7.3
2.6
-0.2
-0.07
14.8
5.3
21.9
7.9
3.9
1.4
18
6.5
0.06
295.2
263.2
100
172.3
65.5
90.9
34.5
—
0
123.5
46.9
126.8
48.2
-35.8
-13.6
-5.5
-2.09
4.1
1.6
-37.2
-14.1
-8.6
-3.3
-28.6
-10.9
-0.1
295.2
270.5
100
177.1
65.5
93.3
34.5
—
0
103.5
38.3
103.5
38.3
-10.1
-3.7
0.8
0.3
2.2
0.8
-7.1
-2.6
2.9
1.1
-10
-3.7
-0.03
295.2
190.8
100
97.7
51.2
93.1
48.8
—
0
95.8
50.2
95.6
50.1
-2.5
-1.3
2.1
1.1
2.8
1.5
2.4
1.3
2
1
0.5
0.3
—
295.2
388.5
100
226.9
58.4
161.6
41.6
—
0
126.9
32.7
126.9
32.7
34.7
8.9
-0.6
-0.2
2
0.5
36.1
9.3
1.1
0.3
34.9
9
0.12
295.2
284
100
158.2
55.7
125.8
44.3
—
0
105.9
37.3
111.6
39.3
14.2
5
-1.9
-0.7
2.9
1
15.2
5.4
5.2
1.8
10
3.5
0.03
295.2
211.6
100
120.8
57.1
90.8
42.9
—
0
84.7
40
84.6
40
6.2
2.9
-3.4
-1.6
3.8
1.8
6.5
3.1
1.6
0.8
4.9
2.3
0.02
295.2
202.5
100
116
57.3
86.6
42.8
—
0
77.4
38.2
78.8
38.9
7.7
3.8
-2.2
-1.09
1.7
0.8
7.3
3.6
-0.1
-0.05
7.4
3.7
0.02
295.2
274.8
100
161.3
58.7
113.5
41.3
—
0
82.2
29.9
82.2
29.9
31.3
11.4
0.3
0.1
1.8
0.7
33.4
12.2
1.9
0.7
31.5
11.5
0.11
295.2
280.7
100
173.2
61.7
107.5
38.3
—
0
88.4
31.5
89.9
32
17.6
6.3
-0.9
-0.3
1.2
0.4
18
6.4
1.5
0.5
16.5
5.9
0.06
295.2
228.1
100
146
64
82.1
36
—
0
71.6
31.4
71.6
31.4
10.5
4.6
40.5
17.8
3.3
1.4
54.3
23.8
11.7
5.1
42.5
18.6
0.14
295.2