Chengdu Hongqi Statements
00
Chengdu Hongqi 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
2 637.96
100
1 872.94
71
765.03
29
—
0
629.74
23.9
628.54
23.8
136.48
5.2
32.179
1.2
-0.181
-0.007
170.66
6.5
20.287
0.8
150.36
5.7
0.111
1 360
2 448.1
100
1 760.4
71.9
687.69
28.1
—
0
596.4
24.4
579.76
23.7
107.94
4.4
29.655
1.2
-4.443
-0.2
134.35
5.5
18.462
0.8
115.89
4.7
0.085
1 360
2 554.77
100
1 800.05
70.5
754.72
29.5
—
0
605.52
23.7
603.71
23.6
151.01
5.9
9.788
0.4
0.065
0.003
161.06
6.3
20.163
0.8
140.9
5.5
0.104
1 360
2 446.98
100
1 766.95
72.2
680.03
27.8
—
0
568.91
23.2
557.11
22.8
122.92
5
18.986
0.8
0.214
0.009
147.44
6
18.944
0.8
128.49
5.3
0.094
1 360
2 689.95
100
1 908.09
70.9
781.86
29.1
—
0
647.09
24.1
641.47
23.8
140.39
5.2
13.705
0.5
2.136
0.08
150.87
5.6
16.539
0.6
134.33
5
0.099
1 360
2 442.49
100
1 756.09
71.9
686.4
28.1
—
0
584.75
23.9
572.02
23.4
114.38
4.7
2.95
0.1
-0.964
-0.04
115.96
4.7
15.219
0.6
100.74
4.1
0.074
1 360
2 440.67
100
1 728.2
70.8
712.46
29.2
—
0
578.78
23.7
575.16
23.6
137.3
5.6
3.412
0.1
-1.086
-0.04
141.34
5.8
19.226
0.8
122.11
5
0.09
1 360
2 350.61
100
1 673.32
71.2
677.29
28.8
—
0
564.75
24
549.32
23.4
127.97
5.4
25.093
1.1
-1.977
-0.08
151.14
6.4
19.221
0.8
132.1
5.6
0.097
1 360
2 463.73
100
1 742.99
70.7
720.74
29.3
—
0
588.04
23.9
587.06
23.8
133.68
5.4
14.157
0.6
1.01
0.04
148.85
6
21.207
0.9
127.88
5.2
0.094
1 360
2 276.61
100
1 617.67
71.1
658.94
28.9
—
0
586.6
25.8
562.97
24.7
95.973
4.2
13.649
0.6
0.018
0.0008
109.64
4.8
12.544
0.6
97.281
4.3
0.072
1 360
2 260.1
100
1 592.6
70.5
667.5
29.5
—
0
544.9
24.1
540.3
23.9
127.3
5.6
16.6
0.7
-2.4
-0.1
141.5
6.3
17.4
0.8
124.1
5.5
0.09
1 360
2 244.8
100
1 665.9
74.2
578.9
25.8
—
0
491.6
21.9
482.6
21.5
96.4
4.3
20
0.9
-0.6
-0.03
115.8
5.2
14
0.6
101.9
4.5
0.07
1 360
2 290.6
100
1 590.7
69.4
699.9
30.6
—
0
565.1
24.7
561.9
24.5
138
6
25.2
1.1
1
0.04
164.2
7.2
22.4
1
141.9
6.2
0.1
1 360
2 172.5
100
1 518.4
69.9
654.1
30.1
—
0
543.1
25
533.5
24.6
120.6
5.6
15.9
0.7
0.1
0.005
136.6
6.3
18.7
0.9
118
5.4
0.09
1 360
2 345.4
100
1 659.1
70.7
686.4
29.3
—
0
573.4
24.4
569.3
24.3
117.1
5
43.6
1.9
-2.3
-0.1
158.4
6.8
15.3
0.7
143.1
6.1
0.11
1 360
1 935
100
1 300.6
67.2
634.5
32.8
—
0
568.5
29.4
564.6
29.2
69.8
3.6
43.9
2.3
0.1
0.005
113.6
5.9
3.7
0.2
110.1
5.7
0.08
1 360
2 058.4
100
1 454.8
70.7
603.6
29.3
—
0
477
23.2
471.4
22.9
132.2
6.4
60.5
2.9
-0.5
-0.02
192.5
9.4
23.1
1.1
169.4
8.2
0.12
1 360
1 937.2
100
1 358.5
70.1
578.7
29.9
—
0
455.4
23.5
452.1
23.3
126.7
6.5
46.2
2.4
-0.2
-0.01
172.7
8.9
15.1
0.8
157.6
8.1
0.12
1 360
1 892.1
100
1 336.4
70.6
555.7
29.4
—
0
493.1
26.1
492.5
26
63.2
3.3
25
1.3
0.1
0.005
88.3
4.7
9.1
0.5
79.2
4.2
0.06
1 360
1 759.1
100
1 234.5
70.2
524.6
29.8
—
0
450.9
25.6
467.2
26.6
57.4
3.3
21.4
1.2
-0.8
-0.05
79.4
4.5
13.2
0.8
66.8
3.8
0.05
1 360
1 844.7
100
1 303.1
70.6
541.5
29.4
—
0
439.4
23.8
436.1
23.6
105.4
5.7
9.9
0.5
-0.5
-0.03
114.9
6.2
13.7
0.7
101.1
5.5
0.07
1 360
1 773.8
100
1 259.4
71
514.4
29
—
0
421.9
23.8
414.2
23.4
100.1
5.6
12.6
0.7
-0.4
-0.02
112.2
6.3
12
0.7
100.5
5.7
0.07
1 360
1 842.5
100
1 345.4
73
497.1
27
—
0
434.2
23.6
433.8
23.5
63.3
3.4
3.6
0.2
0.4
0.02
66
3.6
11.7
0.6
54.3
2.9
0.04
1 360
1 724.3
1 238.7
485.7
—
421.5
423.8
61.8
-6.5
1.3
48.5
19.3
29.2
0.02
1 360
1 781.8
1 308.3
473.6
—
416.7
411.9
61.7
-16.3
-0.5
44.8
7.6
37.2
0.03
1 360
1 696.4
1 233.2
463.2
—
394.7
381
82.2
-8.2
-3.8
70.1
10.8
59.3
0.04
1 360
1 736.3
1 274.3
462
—
407.8
407.9
54.2
-7.5
3.8
50.3
11.1
39.3
0.03
1 360
1 606
1 175.3
430.7
—
425.6
424.6
6.1
-4.3
14.2
16.1
6.6
9.5
0.01
1 360
1 644.8
1 219
425.8
—
393.3
393.3
32.5
-0.7
6.1
37.8
5.1
32.7
0.02
1 360
1 483.5
1 082
401.5
—
345.4
345.3
56.2
0.7
7.4
64.2
10.1
54.1
0.04
1 360
1 587.3
1 169.2
418.1
—
366.3
367.4
50.7
-0.4
7
57.3
9.3
48
0.04
1 360
1 410.3
1 035.7
374.6
—
370.7
370.5
4.1
18.2
11
33.2
9.1
24.4
0.02
1 360
1 461.9
1 079.1
382.9
—
340.4
340.4
42.4
1.5
0.5
44.4
6.6
37.8
0.03
1 360
1 293
936.3
356.7
—
291.2
291.1
65.5
13.8
2.4
81.5
12.1
69.2
0.05
1 374.9
1 321
993.2
327.8
—
271.5
271.5
56.3
—
1
56.8
9.1
47.8
0.04
1 360
1 167.1
885.3
281.8
—
282.5
282.6
-0.8
26.2
10.8
35.9
5.5
30.3
0.02
1 360
1 217.1
908.2
308.9
—
268.3
268.3
40.5
-0.4
0.4
39.9
6.2
33.7
0.02
1 360
1 166.1
855.1
311.1
—
263.9
264
47.1
25.5
-0.8
71.8
11
60.8
0.04
1 360
1 214
907.7
306.3
—
255.9
255.8
50.4
-0.1
3.4
53.7
8.2
45.5
0.03
1 360
1 113.3
824.2
289.2
—
287.6
287.6
1.5
16.2
10.6
28.3
4.1
24.2
0.02
1 360
1 142.1
859.8
282.2
—
263.7
263.7
18.6
13.3
3.1
35
5.3
29.7
0.02
1 360
1 064.2
762.1
302.1
—
231.6
231.5
70.5
1.2
-2
69.7
10.5
59.2
0.04
1 360
1 117.5
845.9
271.6
—
222.5
222.5
49.1
-0.1
2.6
51.6
7.8
43.8
0.03
1 360
982.4
712.7
269.7
—
229.7
229.7
40
-0.2
9.9
49.7
7.7
42
0.04
1 147