Renhe Statements
00
Renhe 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
1 136.77
713.85
422.92
7.555
175.3
170.53
252.39
44.67
0.515
297.6
73.264
183.83
0.131
1 399.94
1 326.12
855.61
470.51
14.173
237.54
215.54
254.97
11.181
-0.167
266
57.028
174.25
0.124
1 399.94
1 355.8
100
835.06
61.6
520.74
38.4
7.685
0.6
237.87
17.5
240.58
17.7
280.16
20.7
15.889
1.2
-0.91
-0.07
295.14
21.8
75.848
5.6
182.3
13.4
0.13
1 399.94
1 307.43
100
822.77
62.9
484.66
37.1
11
0.8
236.52
18.1
331.15
25.3
153.51
11.7
47.641
3.6
1.491
0.1
202.98
15.5
58.499
4.5
117.98
9
0.084
1 399.94
1 284.68
100
848.09
66
436.59
34
10.557
0.8
184.76
14.4
187.04
14.6
249.56
19.4
9.924
0.8
1.148
0.09
260.63
20.3
64.898
5.1
156.49
12.2
0.112
1 399.94
1 249.71
100
808.56
64.7
441.15
35.3
14.888
1.2
223.31
17.9
234.88
18.8
206.27
16.5
28.387
2.3
-1.936
-0.2
232.73
18.6
55.642
4.5
144.27
11.5
0.103
1 399.55
1 311.39
100
831.26
63.4
480.13
36.6
14.092
1.1
232.16
17.7
228.03
17.4
252.09
19.2
5.541
0.4
-0.427
-0.03
257.21
19.6
62.943
4.8
155.7
11.9
0.111
1 399.94
1 276.27
100
820.06
64.3
456.21
35.7
9.383
0.7
238.83
18.7
251.27
19.7
204.94
16.1
25.267
2
-19.038
-1.5
228.81
17.9
56.133
4.4
140.31
11
0.1
1 399.77
1 337.94
100
864.77
64.6
473.17
35.4
14.1
1.1
181.79
13.6
192.78
14.4
280.39
21
16.756
1.3
17.74
1.3
314.08
23.5
74.017
5.5
196.1
14.7
0.14
1 400.1
1 184.42
100
730.67
61.7
453.76
38.3
17.256
1.5
195.29
16.5
211.37
17.8
242.38
20.5
25.074
2.1
-0.565
-0.05
266.89
22.5
54.758
4.6
179.33
15.1
0.128
1 399.81
1 182.5
100
722.2
61.1
460.3
38.9
11.4
1
247.2
20.9
252.7
21.4
207.6
17.6
19.9
1.7
-0.6
-0.05
226.8
19.2
50.5
4.3
150
12.7
0.11
1 399.9
1 148.1
100
749.8
65.3
398.3
34.7
13.1
1.1
130
11.3
141.2
12.3
257.1
22.4
36.4
3.2
-4.8
-0.4
288.7
25.1
63.6
5.5
198.5
17.3
0.15
1 340.2
1 010
100
593.1
58.7
416.9
41.3
5.4
0.5
234.9
23.3
238.3
23.6
178.6
17.7
18.6
1.8
-0.7
-0.07
196.5
19.5
44.6
4.4
128.1
12.7
0.1
1 238.3
1 066
100
632.9
59.4
433.1
40.6
12.7
1.2
218.4
20.5
227.4
21.3
205.7
19.3
8.9
0.8
-0.1
-0.009
214.5
20.1
49.8
4.7
138.9
13
0.11
1 238.3
881.9
100
516.3
58.5
365.6
41.5
8.6
1
219
24.8
226.6
25.7
139
15.8
16.1
1.8
-7.2
-0.8
147.9
16.8
31.9
3.6
103.2
11.7
0.08
1 238.3
1 026.5
100
582.3
56.7
444.2
43.3
12.5
1.2
251.9
24.5
263.8
25.7
180.5
17.6
-11
-1.07
-2.9
-0.3
166.7
16.2
52.5
5.1
98.2
9.6
0.08
1 238.3
1 103.1
100
674.3
61.1
428.7
38.9
7.4
0.7
252.3
22.9
258.2
23.4
170.5
15.5
8.4
0.8
0.6
0.05
179.6
16.3
48.8
4.4
115.9
10.5
0.09
1 238.3
1 261.6
100
729.4
57.8
532.1
42.2
8.2
0.6
277.8
22
282.6
22.4
249.6
19.8
15.9
1.3
-0.1
-0.008
265.5
21
56.2
4.5
181
14.3
0.15
1 238.3
1 190
100
698.4
58.7
491.6
41.3
9.9
0.8
288.4
24.2
294.3
24.7
197.3
16.6
14.9
1.3
—
0
212.2
17.8
47
3.9
142.8
12
0.12
1 238.3
1 067.1
100
610.5
57.2
456.6
42.8
6.6
0.6
247.1
23.2
298
27.9
158.6
14.9
11.3
1.1
0.9
0.08
170.8
16
41.4
3.9
113.7
10.7
0.09
1 238.3
1 071.6
100
623
58.1
448.6
41.9
10.6
1
229.8
21.4
240.2
22.4
208.4
19.4
10.6
1
0.1
0.009
219.1
20.4
49.8
4.6
148.4
13.8
0.12
1 238.3
1 220.7
100
702.5
57.5
518.1
42.4
—
0
314.5
25.8
313.6
25.7
204.6
16.8
10.5
0.9
0.9
0.07
216
17.7
47.6
3.9
138
11.3
0.11
1 238.3
1 044.1
100
618.9
59.3
425.2
40.7
—
0
286.9
27.5
286
27.4
139.2
13.3
9.7
0.9
0.4
0.04
149.3
14.3
32.5
3.1
106.4
10.2
0.09
1 238.3
1 128.8
665.1
463.7
23.4
277
296.4
167.2
11.7
-9
170
37.8
121.7
0.1
1 238.3
927.2
586.1
341.2
—
210.9
210.9
130.2
9.1
2.6
141.9
31.3
96.9
0.08
1 238.3
959.3
622.9
336.3
—
218.8
219.3
117.1
7.2
7
131.3
28.2
82.2
0.07
1 238.3
828.5
513.4
315.1
—
193.1
193.1
122
5.2
0.3
127.4
32.2
79.4
0.06
1 238.3
964.5
595
369.4
—
221.7
234.5
134.9
3.9
2.3
141.2
27.4
101.9
0.08
1 238.3
858.5
570.6
287.9
—
166.7
166.8
121.1
17.6
0.8
139.6
30.8
93.1
0.08
1 238.3
905.7
602.8
302.9
—
184.1
184
118.9
3.1
1.7
123.4
29.9
73.5
0.06
1 238.3
838.4
525.4
313
—
164.7
164.7
148.3
2.4
4.3
154.8
40
103.9
0.08
1 238.3
721.2
393.5
327.7
—
159.1
163.2
164.5
7.8
6.4
177.4
40.9
126.4
0.1
1 238.3
633.3
357.9
275.4
—
132.2
132.5
142.9
5.1
-0.3
148.3
34.9
99.5
0.08
1 238.3
665.3
384
281.3
—
157.2
156.8
124.5
7.4
5.5
137.4
32.9
91.6
0.07
1 238.3
504.1
289.2
214.9
—
113.9
113.8
101.1
7
1.1
109.2
28
73.8
0.06
1 238.8
648.3
319.2
329.1
—
198.4
201.5
127.7
7.9
5.8
139.5
32.7
100.7
0.08
1 238.3
593.4
343.4
250
—
150.7
150.3
99.7
6.3
1.4
107.4
23
75.1
0.06
1 238.3
600
341.8
258.2
—
158.9
158.7
99.5
1.2
0.7
101.3
23.6
72.4
0.06
1 238.3
411.5
240
171.5
—
102.9
102.9
68.6
4.5
1
74.1
19.2
52.7
0.04
1 238.3
509
269.9
239
—
207.1
215
24.1
2.4
1.9
28.4
8.9
12.6
0.01
1 238.3
428.5
275.3
153.1
—
110.9
110.9
42.3
2.7
1.6
46.6
9.1
31.6
0.03
1 238.3
463.2
259
204.3
—
110
110
94.2
1.2
3.7
99.1
17.8
75.7
0.06
1 238.3
398.7
212.2
186.5
—
93.5
93.5
93
2.4
7
102.4
24.7
74.3
0.06
1 238.3
546.1
247
299.1
—
198.7
200.4
98.7
-0.9
11.3
109.1
19
82.4
0.07
1 238.3