Huaxi Statements
00
Huaxi 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
567.2
—
—
—
709.15
715.99
-148.79
—
-4.871
-234.26
-81.505
-151.34
-0.058
2 625
894.75
—
—
—
662.85
667.6
227.15
—
-3.657
146.53
25.639
122.18
0.047
2 625
1 127.24
100
—
0
—
0
—
0
662.3
58.8
664.73
59
462.51
41
—
0
0.008
0.0007
505.12
44.8
103.2
9.2
402.3
35.7
0.153
2 625
840.14
100
—
0
—
0
—
0
649.43
77.3
659.03
78.4
181.12
21.6
—
0
-7.439
-0.9
62.223
7.4
-1.803
-0.2
62.837
7.5
0.024
2 625
786.27
100
—
0
—
0
—
0
688.85
87.6
691.47
87.9
94.802
12.1
—
0
-2.681
-0.3
51.122
6.5
-12.429
-1.6
67.993
8.6
0.026
2 625
1 310.33
100
—
0
—
0
—
0
702.77
53.6
703.88
53.7
606.46
46.3
—
0
28.341
2.2
598.07
45.6
137.13
10.5
461.49
35.2
0.176
2 625
439.28
100
—
0
—
0
—
0
538.96
122.7
540.5
123
-101.21
-23.04
—
0
-4.092
-0.9
-251.48
-57.2
-81.005
-18.4
-169.96
-38.7
-0.065
2 625
1 156.2
100
—
0
—
0
—
0
697.55
60.3
699.26
60.5
456.94
39.5
—
0
0.317
0.03
269.04
23.3
63.747
5.5
205.56
17.8
0.078
2 625
1 458.8
100
—
0
—
0
—
0
772.13
52.9
772.59
53
686.2
47
—
0
-13.136
-0.9
662.51
45.4
166.04
11.4
496.48
34
0.189
2 625
1 551.71
100
—
0
—
0
—
0
748.49
48.2
753.84
48.6
797.88
51.4
—
0
-0.035
-0.002
797.03
51.4
157.11
10.1
609.14
39.3
0.232
2 625
951.7
100
—
0
—
0
—
0
527.7
55.4
527.8
55.5
423.9
44.5
—
0
-2
-0.2
426.1
44.8
85.4
9
320.9
33.7
0.12
2 625
1 261.2
100
—
0
—
0
—
0
756.9
60
772.7
61.3
488.4
38.7
—
0
0.2
0.02
492.2
39
110.8
8.8
381.5
30.2
0.15
2 625
1 319.3
100
—
0
—
0
—
0
545.7
41.4
547
41.5
772.3
58.5
—
0
0.1
0.008
777.9
59
181.7
13.8
596.2
45.2
0.23
2 625
1 173.7
100
—
0
—
0
—
0
479.4
40.8
479.4
40.8
694.3
59.2
—
0
-3.7
-0.3
694.8
59.2
145.9
12.4
547.6
46.7
0.21
2 625
910.1
100
—
0
—
0
—
0
453.2
49.8
453.2
49.8
456.9
50.2
—
0
25.5
2.8
487.7
53.6
112.7
12.4
375
41.2
0.14
2 625
1 119
100
—
0
—
0
—
0
715.2
63.9
718.7
64.2
400.3
35.8
—
0
-10.4
-0.9
409.5
36.6
100.3
9
312.1
27.9
0.12
2 625
793.5
100
—
0
—
0
—
0
450.4
56.8
450.4
56.8
343.1
43.2
—
0
0.4
0.05
344.1
43.4
77.6
9.8
266.5
33.6
0.1
2 625
959
100
—
0
—
0
—
0
489.6
51.1
489.9
51.1
469.1
48.9
—
0
4.7
0.5
476.1
49.6
93.4
9.7
379.9
39.6
0.14
2 625
1 043
100
—
0
—
0
—
0
407.2
39
407.2
39
635.8
61
—
0
-1
-0.1
635.1
60.9
162.1
15.5
473
45.3
0.18
2 625
526.8
100
—
0
—
0
—
0
362.5
68.8
455.9
86.5
70.9
13.5
—
0
-1.6
-0.3
70.5
13.4
27
5.1
43.1
8.2
0.02
2 625
645.7
100
—
0
—
0
—
0
337.4
52.3
306.9
47.5
338.8
52.5
—
0
-11.1
-1.7
338.4
52.4
73
11.3
265.3
41.1
0.1
2 625
679.3
100
—
0
—
0
—
0
342.4
50.4
351.7
51.8
327.6
48.2
—
0
-0.3
-0.04
329.7
48.5
80.8
11.9
249.4
36.7
0.08
2 884.3
679.3
100
—
0
—
0
—
0
312.6
46
309.2
45.5
370.2
54.5
—
0
6.9
1
377.1
55.5
89.7
13.2
287.3
42.3
0.12
2 394.5
579.6
—
—
—
416.2
422.9
156.7
—
0.7
228.2
55.3
172.4
0.08
2 100
665.1
—
—
—
313
314.2
350.9
—
-2.4
351.2
78.4
272.6
0.13
2 100
654.1
—
—
—
400.8
366.7
287.4
—
-6.1
281.3
56.2
224.9
0.11
2 100
698.9
—
—
—
240.9
248.8
450.2
—
2.4
452.5
103.4
349.2
0.17
2 100