HaiXin Statements
00
HaiXin 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
399.99
100
321.69
80.4
78.297
19.6
3.871
1
67.192
16.8
69.743
17.4
8.554
2.1
-3.666
-0.9
-0.279
-0.07
4.608
1.2
2.342
0.6
2.481
0.6
0.004
555.76
332.86
100
282.94
85
49.921
15
3.558
1.1
58.606
17.6
59.871
18
-9.95
-3
-2.036
-0.6
-0.015
-0.005
-12.002
-3.6
0.088
0.03
-12.649
-3.8
-0.026
480.76
400.86
100
321.09
80.1
79.766
19.9
3.532
0.9
56.876
14.2
59.125
14.7
20.641
5.1
-2.45
-0.6
0.046
0.01
18.237
4.5
4.804
1.2
13.84
3.5
0.029
480.76
526.7
100
401.74
76.3
124.96
23.7
5.619
1.1
103.95
19.7
108.3
20.6
16.659
3.2
-3.355
-0.6
0.601
0.1
13.565
2.6
4.77
0.9
9.662
1.8
0.02
480.76
404.29
100
325.17
80.4
79.121
19.6
4.408
1.1
65.558
16.2
68.281
16.9
10.839
2.7
-1.6
-0.4
0.338
0.08
42.506
10.5
9.644
2.4
32.761
8.1
0.068
480.76
312.22
100
249.29
79.8
62.928
20.2
3.822
1.2
54.822
17.6
56.893
18.2
6.035
1.9
-2.287
-0.7
0.435
0.1
4.183
1.3
0.826
0.3
1.448
0.5
0.003
480.76
378.19
100
293.62
77.6
84.573
22.4
3.975
1.1
56.005
14.8
59.18
15.6
25.393
6.7
-0.667
-0.2
0.623
0.2
25.35
6.7
6.078
1.6
19.345
5.1
0.04
480.76
468
100
367.93
78.6
100.07
21.4
5.617
1.2
91.274
19.5
103.17
22
-3.101
-0.7
-2.101
-0.4
0.421
0.09
-4.781
-1.02
-0.354
-0.08
-3.777
-0.8
-0.008
480.76
393.72
100
329.82
83.8
63.906
16.2
4.35
1.1
66.954
17
69.912
17.8
-6.007
-1.5
-2.42
-0.6
0.203
0.05
-8.223
-2.09
-1.195
-0.3
-6.636
-1.7
-0.014
480.76
270.53
100
241.88
89.4
28.65
10.6
3.833
1.4
66.334
24.5
67.375
24.9
-38.725
-14.3
0.036
0.01
0.635
0.2
-38.321
-14.2
-1.005
-0.4
-36.825
-13.6
-0.077
480.76
418
100
324.4
77.6
93.6
22.4
3.8
0.9
71.4
17.1
73.8
17.7
19.8
4.7
-0.1
-0.02
0.7
0.2
20.4
4.9
8.2
2
12.8
3.1
0.03
480.8
538.8
100
410.4
76.2
128.4
23.8
6.8
1.3
113.8
21.1
118.8
22
9.6
1.8
1.2
0.2
-0.7
-0.1
9.7
1.8
5
0.9
5
0.9
0.01
480.8
399.1
100
307.1
76.9
92
23.1
4.4
1.1
59.5
14.9
61.2
15.3
30.8
7.7
1.5
0.4
0.1
0.03
30.2
7.6
7
1.8
23.4
5.9
0.05
480.8
337.4
100
255.3
75.7
82.1
24.3
3.8
1.1
51.7
15.3
54.1
16
28
8.3
2
0.6
0.2
0.06
30.2
9
9.4
2.8
20.8
6.2
0.04
480.8
330.4
100
250.1
75.7
80.4
24.3
2.8
0.8
53.8
16.3
55.5
16.8
24.9
7.5
1.3
0.4
0.4
0.1
26.5
8
4.8
1.5
21.8
6.6
0.05
480.8
507.6
100
359.7
70.9
147.9
29.1
4.6
0.9
142.3
28
165.2
32.5
-17.3
-3.4
2.7
0.5
0.8
0.2
-13.9
-2.7
-8.3
-1.6
-5.5
-1.08
-0.01
480.8
335.9
100
250
74.4
85.9
25.6
3.4
1
78.6
23.4
81
24.1
4.9
1.5
1.7
0.5
0.2
0.06
6.8
2
1.4
0.4
5.4
1.6
0.01
480.8
227.8
100
172.3
75.6
55.5
24.4
2.3
1
57.4
25.2
58.2
25.5
-2.7
-1.2
1.8
0.8
-0.1
-0.04
-2
-0.9
4.1
1.8
-6.1
-2.7
-0.01
480.8
313.8
100
213.9
68.2
99.9
31.8
4.9
1.6
79.2
25.2
82.2
26.2
17.8
5.7
1
0.3
0.4
0.1
19.1
6.1
6.1
1.9
13.1
4.2
0.03
480.8
415.9
100
273.1
65.7
142.8
34.3
9.6
2.3
129
31
141.7
34.1
1.1
0.3
8.4
2
-0.5
-0.1
9
2.2
0.9
0.2
8.1
1.9
0.02
480.8
270.2
100
188.1
69.6
82
30.3
4.6
1.7
65.1
24.1
68.7
25.4
13.4
5
2.7
1
0.2
0.07
16.3
6
—
0
16.3
6
0.03
480.8
195.1
100
139.7
71.6
55.5
28.4
—
0
60.2
30.9
58.7
30.1
-3.3
-1.7
2.6
1.3
0.4
0.2
0.5
0.3
2.4
1.2
-1.9
-1
—
480.8
263.3
100
175.8
66.8
87.5
33.2
—
0
77.3
29.4
74
28.1
13.6
5.2
2.2
0.8
0.1
0.04
15.8
6
3.5
1.3
12.3
4.7
0.03
480.8
365.3
242.1
123.2
—
121.4
130.2
-7.1
1.6
0.3
-6.2
-4.1
-2.1
-0.01
352.4
239.7
171.7
68
3.7
70.5
73.4
-5.4
3.5
0.3
-1.6
6.3
-7.9
-0.02
352.4
178.7
132.2
46.5
—
62.7
63.9
-17.4
3.9
0.3
-13.3
—
-13.3
-0.04
352.4
184.2
129.8
54.4
—
66.2
62.6
-8.2
3.3
1.3
-3.6
0.4
-4
-0.01
480.6
327.2
228.2
98.9
—
98.5
102.8
-3.8
4.8
3.6
3.4
-1.5
4.9
0.01
494.2
214.3
156.6
57.6
—
58.5
59
-1.3
1.5
0.9
1.1
2.5
-1.4
—
480.8
154.9
113
41.8
—
46.7
45.5
-3.6
1.5
1.3
-0.9
2.3
-3.2
-0.01
480.8
228.3
152.3
76
—
62.9
61.5
14.5
1.2
1.6
17.2
4.4
12.8
0.03
480.8
266.3
179.9
86.3
—
103.3
104.6
-18.2
0.9
1.9
-16.5
0.1
-16.6
-0.03
480.8
177.2
133.6
43.7
—
60.4
59.9
-16.2
0.5
0.4
-15.4
0.7
-16.1
-0.03
480.8
176.1
129.3
46.7
—
47.3
49.5
-2.8
1.1
0.6
-1.1
2.1
-3.1
-0.01
480.8
195.2
132
63.1
—
72.8
69.8
-6.6
2
3.2
-1.4
2.3
-3.7
-0.01
480.3
301.4
205.3
96.1
—
77.7
80.8
15.3
2.4
-3
14.7
2.6
12.1
0.03
480.8
200.9
143.2
57.7
—
52.1
53.7
4
2.8
1.1
8
1
7
0.01
480.8
142.3
107.9
34.4
—
48
47.5
-13.1
2.2
0.3
-10.6
0.7
-11.4
-0.02
480.8
210.7
144.7
66
—
56
55.7
10.3
2.8
0.8
13.9
3.2
10.7
0.02
480.8
269
186.1
82.9
—
68.3
68.9
14
3
1.9
18.9
2.3
16.6
0.03
480.8
147.9
107.4
40.5
—
45.4
45.4
-5
7.7
-0.7
2
1.3
0.7
—
480.8
134.9
95.9
39
—
41.5
41.2
-2.2
0.7
0.3
-1.2
1.6
-2.8
-0.01
480.8
202.7
134.1
68.6
—
44.4
44.7
23.9
0.4
1.3
25.6
5
20.6
0.04
480.8
261.3
168.4
92.9
—
59.6
61.9
31
0.3
1.1
32.4
4.8
27.7
0.06
480.8