Hunan Xiangjia Statements
00
Hunan Xiangjia 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
1 050.19
100
897.08
85.4
153.11
14.6
14.894
1.4
132.8
12.6
110.6
10.5
42.507
4
-8.637
-0.8
-2.072
-0.2
31.653
3
1.373
0.1
27.796
2.6
0.194
143.32
870.58
100
762.93
87.6
107.66
12.4
2.245
0.3
120.59
13.9
149.77
17.2
-42.118
-4.8
-12.388
-1.4
-0.602
-0.07
-55.18
-6.3
2.166
0.2
-55.257
-6.3
-0.387
142.63
909.18
100
813.09
89.4
96.088
10.6
7.421
0.8
114.9
12.6
114.99
12.6
-18.899
-2.08
-6.268
-0.7
-1.266
-0.1
-26.432
-2.9
2.84
0.3
-28.254
-3.1
-0.198
142.63
1 104.25
100
884.34
80.1
219.91
19.9
—
0
177.17
16
190.17
17.2
29.745
2.7
-12.746
-1.2
-0.773
-0.07
16.086
1.5
2.965
0.3
8.644
0.8
0.061
142.63
1 091.22
100
846.98
77.6
244.24
22.4
8.803
0.8
134.16
12.3
138.22
12.7
106.02
9.7
-4.356
-0.4
-0.495
-0.05
100.99
9.3
5.111
0.5
92.353
8.5
0.906
101.88
843.94
100
736.27
87.2
107.68
12.8
7.698
0.9
103.18
12.2
110.75
13.1
-3.074
-0.4
-3.34
-0.4
-0.177
-0.02
-6.591
-0.8
-0.58
-0.07
-6.817
-0.8
-0.067
101.88
783.58
100
634.96
81
148.63
19
6.002
0.8
130.35
16.6
131.72
16.8
16.906
2.2
-4.348
-0.6
-0.217
-0.03
12.341
1.6
2.104
0.3
11.693
1.5
0.115
101.88
819.87
100
681.84
83.2
138.03
16.8
—
0
105.53
12.9
94.006
11.5
44.028
5.4
-6.004
-0.7
0.152
0.02
37.361
4.6
-0.538
-0.07
35.788
4.4
0.351
101.88
791.09
100
645.7
81.6
145.39
18.4
4.384
0.6
147.59
18.7
142.86
18.1
2.535
0.3
-3.648
-0.5
-0.681
-0.09
-1.793
-0.2
1.634
0.2
-5.058
-0.6
-0.05
101.88
669
100
570.3
85.2
98.696
14.8
3.606
0.5
103.99
15.5
109.6
16.4
-10.905
-1.6
-1.486
-0.2
-0.371
-0.06
-12.763
-1.9
0.501
0.07
-13.234
-2
-0.199
66.485
725.5
100
586.5
80.8
139
19.2
4
0.6
128.1
17.7
129.1
17.8
9.9
1.4
-1.3
-0.2
-0.3
-0.04
8.4
1.2
0.9
0.1
8.2
1.1
0.08
101.9
654.4
100
588.1
89.9
66.3
10.1
3
0.5
63.7
9.7
69.5
10.6
-3.3
-0.5
1.5
0.2
-1
-0.2
-2.7
-0.4
4
0.6
-5.3
-0.8
-0.05
102.2
547.1
100
380.3
69.5
166.8
30.5
0.4
0.07
137.7
25.2
126
23
40.8
7.5
-0.3
-0.05
-0.4
-0.07
40.1
7.3
1.1
0.2
39.9
7.3
0.39
102.3
456.8
100
319
69.8
137.9
30.2
0.7
0.2
107.3
23.5
104.8
22.9
33
7.2
—
0
-1.9
-0.4
31.1
6.8
1
0.2
31.3
6.9
0.34
93.2
531.3
100
297.7
56
233.6
44
0.4
0.08
122.2
23
121.8
22.9
111.7
21
-2.2
-0.4
-0.8
-0.2
108.8
20.5
1.2
0.2
108.5
20.4
1.42
76.3
1 340.6
100
861.4
64.3
479.2
35.7
2.6
0.2
345.1
25.7
339.4
25.3
139.8
10.4
-9.2
-0.7
2.6
0.2
124.5
9.3
1.3
0.1
120.8
9
1.61
75
-237
100
-214.7
90.6
-22.2
9.4
-0.2
0.08
-64.9
27.4
-61.6
26
39.3
-16.6
3.8
-1.6
-1.2
0.5
42
-17.7
0.7
-0.3
41.1
-17.3
0.51
81.1
400.7
100
268.6
67
132.1
33
1.1
0.3
93.8
23.4
92.9
23.2
39.2
9.8
-3.2
-0.8
-3.3
-0.8
32.7
8.2
0.2
0.05
32.4
8.1
0.43
76.2
373.5
100
252.2
67.5
121.4
32.5
0.3
0.08
87.3
23.4
86.1
23.1
35.3
9.5
-1.8
-0.5
-0.1
-0.03
33.4
8.9
0.9
0.2
32.8
8.8
0.43
76.3