Hualan Biological Statements
00
Hualan Biological 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
865.4
100
475
54.9
390.4
45.1
71.946
8.3
162.02
18.7
231.46
26.7
158.94
18.4
48.845
5.6
-2.285
-0.3
205.54
23.8
31.139
3.6
178.42
20.6
0.097
1 833.2
1 428.9
100
447.5
31.3
981.4
68.7
62.986
4.4
363.41
25.4
505.95
35.4
475.45
33.3
55.57
3.9
-4.674
-0.3
527.14
36.9
37.735
2.6
414.29
29
0.227
1 824.37
2 327.73
100
561.85
24.1
1 765.88
75.9
72.591
3.1
874.92
37.6
943.36
40.5
822.52
35.3
45.558
2
-5.493
-0.2
862.63
37.1
152.46
6.5
540.63
23.2
0.296
1 824.37
704.58
100
323.27
45.9
381.31
54.1
67.688
9.6
144.63
20.5
203.6
28.9
177.71
25.2
69.173
9.8
-10.913
-1.5
235.09
33.4
55.355
7.9
174.98
24.8
0.096
1 824.37
880.66
100
336.48
38.2
544.18
61.8
77.579
8.8
107.68
12.2
177.18
20.1
367
41.7
40.961
4.7
0.332
0.04
452.78
51.4
70.411
8
351.68
39.9
0.193
1 824.37
914.64
100
354.61
38.8
560.03
61.2
92.707
10.1
180.85
19.8
426.57
46.6
133.47
14.6
44.44
4.9
-2.355
-0.3
176.1
19.3
-6.569
-0.7
175.66
19.2
0.096
1 830.07
1 252.94
100
439.64
35.1
813.3
64.9
72.477
5.8
308.05
24.6
374.02
29.9
439.28
35.1
17.491
1.4
-1.281
-0.1
455.49
36.4
70.526
5.6
317.61
25.3
0.174
1 828.61
1 708.75
100
521.1
30.5
1 187.64
69.5
85.759
5
709.45
41.5
789.46
46.2
398.19
23.3
66.812
3.9
7.877
0.5
519.9
30.4
73.479
4.3
349.12
20.4
0.191
1 830.49
640.65
100
259.26
40.5
381.39
59.5
63.758
10
48.674
7.6
109.91
17.2
271.48
42.4
5.631
0.9
-0.335
-0.05
276.88
43.2
43.329
6.8
233.87
36.5
0.128
1 823.47
1 075.13
100
358.88
33.4
716.24
66.6
62.156
5.8
203.81
19
398.37
37.1
317.87
29.6
-10.978
-1.02
-4.241
-0.4
302.59
28.1
35.827
3.3
242.13
22.5
0.13
1 860.73
2 072.48
100
530.93
25.6
1 541.55
74.4
68.243
3.3
654.33
31.6
718.71
34.7
822.85
39.7
38.133
1.8
-0.809
-0.04
860.58
41.5
118.33
5.7
603.06
29.1
0.332
1 814.46
665.22
100
296.89
44.6
368.33
55.4
68.627
10.3
113.14
17
179.88
27
188.45
28.3
43.316
6.5
-0.663
-0.1
231.13
34.7
35.382
5.3
201.96
30.4
0.111
1 822.27
623.4
100
236
37.9
387.4
62.1
54.6
8.8
90.1
14.5
99
15.9
288.4
46.3
16.9
2.7
-2.5
-0.4
302.8
48.6
52
8.3
252.8
40.6
0.14
1 824.4
1 950.4
100
398.5
20.4
1 551.9
79.6
67.4
3.5
650.6
33.4
755
38.7
796.9
40.9
55.4
2.8
-1.8
-0.09
850.5
43.6
74.3
3.8
648.9
33.3
0.36
1 798.9
1 686.3
100
438.3
26
1 247.9
74
66.2
3.9
538.1
31.9
574.7
34.1
673.3
39.9
25.9
1.5
-0.5
-0.03
698.5
41.4
135.8
8.1
452.5
26.8
0.25
1 824.4
709
100
304.5
42.9
404.5
57.1
46.6
6.6
92.4
13
136.8
19.3
267.7
37.8
37.6
5.3
1.3
0.2
306.4
43.2
38.5
5.4
264.5
37.3
0.14
1 824.3
677.5
100
267
39.4
410.6
60.6
32.9
4.9
89.8
13.3
119.3
17.6
291.2
43
2.8
0.4
-2
-0.3
292
43.1
54.6
8.1
247.3
36.5
0.14
1 824.5
1 061.5
100
340.7
32.1
720.8
67.9
38.5
3.6
308.8
29.1
377.8
35.6
343
32.3
61.3
5.8
-2
-0.2
402.2
37.9
39.2
3.7
319.6
30.1
0.18
1 824
1 235.8
100
402.5
32.6
833.3
67.4
36.9
3
249.4
20.2
295.1
23.9
538.2
43.6
63.2
5.1
-1.1
-0.09
600.3
48.6
82.6
6.7
456.8
37
0.25
1 824
706.8
100
346.2
49
360.6
51
34.8
4.9
57.2
8.1
88.5
12.5
272.2
38.5
28.4
4
-2.3
-0.3
298.2
42.2
54.7
7.7
247.5
35
0.14
1 824
695.8
100
238.7
34.3
457.1
65.7
33.4
4.8
128.9
18.5
158.5
22.8
298.6
42.9
14.3
2.1
-3.4
-0.5
309.4
44.5
54.8
7.9
259.5
37.3
0.14
1 823.6
1 181
100
347.3
29.4
833.7
70.6
66.3
5.6
369.8
31.3
373.7
31.6
460
39
46
3.9
-22.9
-1.9
485.5
41.1
39.3
3.3
379.9
32.2
0.21
1 813.7
834.8
100
315.8
37.8
518.9
62.2
28.7
3.4
164.9
19.8
175.7
21
343.2
41.1
24.6
2.9
-1.2
-0.1
366.4
43.9
50.5
6
306.7
36.7
0.17
1 813.7
639.3
100
269.3
42.1
370
57.9
—
0
116.2
18.2
117.1
18.3
252.9
39.6
15.9
2.5
25.4
4
294
46
51
8
245.6
38.4
0.14
1 813.7
561.9
100
222.2
39.5
339.6
60.4
21.8
3.9
98.5
17.5
120.2
21.4
219.4
39
27.8
4.9
-3.2
-0.6
244
43.4
39.5
7
207.3
36.9
0.11
1 813.7
702
279.3
422.7
35.5
144.3
229.6
193.1
6.9
-0.4
202.4
8.3
201.7
0.11
1 813.7
653.4
263.7
389.7
41.5
143.4
182
207.7
8.5
3.1
218.9
33.1
188
0.1
1 813.7
474.8
181.8
293
—
87.5
101.1
191.9
9.4
4.8
206
31.7
175.8
0.1
1 813.7
538
190.3
347.7
—
103.8
103.8
243.9
52.4
-0.1
296.2
46.7
255.3
0.14
1 813.7
528.4
232.8
295.6
—
106.6
133.1
162.5
16.4
9.4
187.6
22.4
173
0.1
1 813.7
549.7
232.8
316.9
—
94.8
94.9
222.1
5.1
6.7
233.4
35.2
197
0.11
1 813.7
445.2
166.3
278.9
—
78.2
84.1
194.8
7.2
52.3
254.2
39
217.9
0.12
1 813.7
411.3
149.1
262.2
—
62.5
62.5
199.7
30.6
-1.3
228.9
36.2
192.4
0.11
1 813.7
361.1
183.5
177.6
—
34.6
61.9
115.7
24.6
4.9
144.6
23.7
129.6
0.11
1 133.5
453.6
191.6
262
—
97.6
95.4
166.6
12
1.8
180.4
27
149.6
0.08
1 813.7
359
144.3
214.7
—
53.9
59.4
155.3
21.4
15.7
192.3
30.1
160.3
0.09
1 813.7
298.1
108
190
—
53
53.1
137
35.8
2.5
175.3
29.7
149.6
0.08
1 813.7
275.7
119.4
156.3
—
44.2
46.3
110
23.6
0.2
130.5
17.2
115.8
0.06
1 812.9
438.9
181.6
257.2
—
97.9
110.8
146.4
15.2
2.2
163.8
20.1
137
0.08
1 812.5
250.5
103.4
147.1
—
40.9
48.2
98.8
16.1
10.4
125.2
17
111.2
0.06
1 812.4
278.4
78.9
199.6
—
46.2
46.1
153.4
20.1
34.8
208.3
35
174.4
0.1
1 812.5
268.9
115.6
153.3
—
41.3
37.8
115.6
20.7
15.3
150.8
22.2
124.8
0.07
1 812.3
343.2
148.3
194.9
—
66.7
84.5
110.4
20.6
4.4
135.3
16.2
119.6
0.07
1 797.9
213
58
155
—
47
52.2
102.8
20.3
3.9
127
30.8
100
0.06
1 797.7
292.5
126.3
166.2
—
33.6
33.5
132.6
15.1
0.1
147.9
16.3
131
0.07
1 797.7
298.5
153.6
144.9
—
103.5
117.5
27.4
7.6
27
62
0.7
65.1
0.04
1 797.7