Changhong Huayi Statements
00
Changhong Huayi 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
2 989.53
2 540.29
449.24
124.36
100.68
235.47
213.77
-35.305
2.922
181.56
18.35
110.27
0.158
696
3 499.44
100
3 112.32
88.9
387.12
11.1
135.09
3.9
138.12
3.9
272.57
7.8
114.55
3.3
62.009
1.8
1.473
0.04
174.33
5
23.555
0.7
101.83
2.9
0.146
696
4 237.22
100
3 870.4
91.3
366.82
8.7
101.29
2.4
165.99
3.9
262.29
6.2
104.53
2.5
-4.782
-0.1
1.842
0.04
101.59
2.4
11.003
0.3
62.949
1.5
0.09
696
3 182.03
100
2 678.69
84.2
503.34
15.8
121.16
3.8
199.42
6.3
324.94
10.2
178.4
5.6
24.247
0.8
-0.234
-0.007
206.79
6.5
16.383
0.5
117.88
3.7
0.169
696
2 727.45
100
2 432.02
89.2
295.43
10.8
121.92
4.5
97.937
3.6
223.65
8.2
71.778
2.6
42.685
1.6
-0.119
-0.004
112.45
4.1
12.107
0.4
65.134
2.4
0.094
696
3 455.88
100
3 148.59
91.1
307.28
8.9
138.87
4
115.7
3.3
253.84
7.3
53.441
1.5
27.687
0.8
0.381
0.01
75.085
2.2
5.085
0.1
47.028
1.4
0.068
696
3 730.13
100
3 469.67
93
260.46
7
84.543
2.3
141.09
3.8
216.86
5.8
43.593
1.2
21.972
0.6
0.859
0.02
66.44
1.8
9.697
0.3
32.705
0.9
0.047
696
3 066.54
100
2 727.48
88.9
339.06
11.1
115.3
3.8
153.95
5
343.52
11.2
-4.466
-0.1
126.12
4.1
2.181
0.07
126.4
4.1
12.496
0.4
88.745
2.9
0.128
696
3 329.31
100
3 148.82
94.6
180.49
5.4
110.1
3.3
10.352
0.3
122.89
3.7
57.6
1.7
37.984
1.1
0.412
0.01
95.398
2.9
13.719
0.4
47.831
1.4
0.069
696
3 389.48
100
3 053.85
90.1
335.63
9.9
119.77
3.5
148.49
4.4
271.33
8
64.296
1.9
6.533
0.2
1.233
0.04
72.57
2.1
7.94
0.2
41.892
1.2
0.06
696
3 413.7
100
3 159
92.5
254.7
7.5
88.9
2.6
162.9
4.8
257.8
7.6
-3.1
-0.09
37.7
1.1
2.9
0.08
38.5
1.1
9
0.3
7
0.2
0.01
696
3 185.2
100
2 816.7
88.4
368.6
11.6
122.4
3.8
134.5
4.2
320.4
10.1
48.1
1.5
12
0.4
1.6
0.05
54.4
1.7
5.3
0.2
39.8
1.2
0.06
696
2 687.6
100
2 389.6
88.9
298
11.1
92.8
3.5
142.9
5.3
271.4
10.1
26.6
1
24.6
0.9
1.8
0.07
68.1
2.5
17.6
0.7
28.2
1
0.04
696
2 484
100
2 209.1
88.9
274.9
11.1
90.6
3.6
134.5
5.4
230
9.3
44.9
1.8
13.8
0.6
0.9
0.04
59.8
2.4
3.3
0.1
39.9
1.6
0.06
696
2 096.2
100
1 876.8
89.5
219.3
10.5
73.2
3.5
137.9
6.6
209.1
10
10.3
0.5
20.6
1
1.5
0.07
32.2
1.5
6.5
0.3
8.2
0.4
0.01
696
2 645.1
100
2 376.4
89.8
268.7
10.2
101.8
3.8
186.6
7.1
315.1
11.9
-46.3
-1.8
24.4
0.9
1.6
0.06
-21
-0.8
-4.3
-0.2
-30.6
-1.2
-0.04
696
2 348.8
100
2 109.6
89.8
239.2
10.2
60.4
2.6
150.8
6.4
223.5
9.5
15.7
0.7
16.2
0.7
2.5
0.1
34.3
1.5
12.1
0.5
13.3
0.6
0.02
697.3
2 410.6
100
2 154.3
89.4
256.3
10.6
87.2
3.6
136.3
5.7
209.7
8.7
46.5
1.9
25.9
1.1
1.3
0.05
73.6
3.1
10.8
0.4
34.8
1.4
0.05
696
2 184.7
100
1 959.3
89.7
225.4
10.3
68.1
3.1
118.2
5.4
189.1
8.7
36.3
1.7
3.6
0.2
1.1
0.05
40
1.8
8.4
0.4
13.1
0.6
0.02
696
2 153.2
100
1 869.5
86.8
283.7
13.2
103.6
4.8
156
7.2
301.3
14
-17.5
-0.8
46.1
2.1
-4.7
-0.2
23.7
1.1
4.3
0.2
9.5
0.4
0.01
696
2 021.9
100
1 793
88.7
228.9
11.3
62.7
3.1
140.7
7
194.1
9.6
34.9
1.7
0.3
0.01
-1.2
-0.06
33.9
1.7
9.1
0.5
2.4
0.1
—
696
2 380
100
2 110.1
88.7
270
11.3
—
0
190.6
8
193.8
8.1
76.2
3.2
21.1
0.9
1.1
0.05
98.4
4.1
11.3
0.5
47.2
2
0.07
696
2 355.6
100
2 096.2
89
259.4
11
—
0
180.4
7.7
202.1
8.6
57.3
2.4
-18.3
-0.8
0.4
0.02
39.4
1.7
6.9
0.3
13
0.6
0.02
696
1 875
1 674.4
200.6
—
209.6
191.2
9.5
-12.5
-6.5
-11.1
-5.8
-22.8
-0.03
696
1 873.5
1 681
192.5
53.8
131.1
169.7
22.8
-8.1
1
15.4
6.4
-6.4
-0.01
696
2 274.2
1 978.3
295.9
—
156
159.4
136.5
12.6
-0.1
149
22
73.7
0.13
550.5
2 091.4
1 846.8
244.6
—
155.8
173.9
70.7
22.3
1.7
94.6
13.2
52.7
0.09
614.2
1 811.3
1 587.8
223.6
—
185.8
188.7
34.9
73.3
17.8
123
13.6
71.1
0.12
614.2
1 641.9
1 434.6
207.3
—
149.1
138.1
69.2
35.8
2.5
107.5
17.8
54.8
0.09
614.2
1 656.1
1 396.5
259.7
—
165.4
167.6
92
44.1
1.5
136.6
16.1
76.2
0.12
614.2
1 855.7
1 619.6
236
—
144.9
159.4
76.7
12.1
2.9
91.5
15.4
50.2
0.08
615.4
1 633.5
1 404.4
229.1
—
198.1
248.6
-19.5
84.5
4.1
69.1
13.4
36.1
0.06
614.2
1 485
1 273.8
211.3
—
170.6
159.8
51.5
42.7
6.5
100.2
13.6
59.6
0.1
615.4
1 812.1
1 517.7
294.4
—
181.4
178.8
115.5
16.4
7.8
138.8
17.2
83.6
0.14
614.2
1 925.6
1 651.4
274.1
—
166.6
190.9
83.3
-2.3
0.3
81.2
13.4
38.5
0.06
614.2
1 361.2
1 084.3
276.9
—
262.4
288.1
-11.2
35.7
2.6
27.1
-13.9
26.2
0.04
614.2
1 487.6
1 237.6
250
—
185.2
189.9
60.1
-2.3
0.3
58
13.5
20.3
0.03
614.9
2 087.8
1 755
332.8
—
183.7
191.9
140.9
-1.8
0.5
139.6
21.5
85.5
0.14
614.2
2 066.3
1 787.5
278.8
—
138.7
174.4
104.4
-2.7
1.4
101.7
15.7
55.1
0.09
614.2
1 041.6
740.1
301.5
—
252.2
292.7
8.8
0.9
28.1
37.8
1.3
24.4
0.05
528.2
1 512.9
1 332
180.9
—
153.8
128.3
52.6
15.3
1.9
69.9
9.4
36
0.06
615.4
2 179.8
1 889.1
290.7
—
168.2
186.1
104.5
3
3.6
111.1
12.6
65
0.11
614.2
1 975.7
1 720.1
255.6
—
138.4
178.3
77.3
-12.6
2
66.7
8.4
35.8
0.07
529.2
963.3
793.8
169.5
—
123.5
120
49.5
-15
4.5
38.9
—
23.1
0.06
356.9