Shandong Hi Statements
00
Shandong Hi 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
20 652.73
100
18 002.78
87.2
2 649.95
12.8
436.63
2.1
501.17
2.4
1 078.28
5.2
1 571.67
7.6
-169.49
-0.8
3.552
0.02
1 406.56
6.8
311.81
1.5
920.72
4.5
0.453
2 031.37
10 555.49
100
9 486.44
89.9
1 069.05
10.1
121.88
1.2
385.45
3.7
503.06
4.8
565.99
5.4
-157.28
-1.5
1.187
0.01
409.73
3.9
98.527
0.9
199.45
1.9
0.128
1 560.63
22 049.44
100
18 965.15
86
3 084.29
14
785.41
3.6
734.47
3.3
1 631.7
7.4
1 452.6
6.6
71.144
0.3
12.138
0.06
1 537.04
7
249.33
1.1
959.16
4.4
0.615
1 560.63
14 212.4
100
12 636.79
88.9
1 575.61
11.1
388.28
2.7
318.38
2.2
815.13
5.7
760.48
5.4
-76.609
-0.5
2.224
0.02
688.66
4.8
87.623
0.6
363.67
2.6
0.233
1 560.75
18 231.93
100
16 121.97
88.4
2 109.95
11.6
341.6
1.9
369.32
2
756.38
4.1
1 353.57
7.4
-82.88
-0.5
-6.202
-0.03
1 277.17
7
288.21
1.6
834.6
4.6
0.534
1 563.06
10 525.17
100
9 521.18
90.5
1 003.99
9.5
167.41
1.6
348.43
3.3
511.83
4.9
492.16
4.7
-107.86
-1.02
1.789
0.02
386.15
3.7
90.822
0.9
198.81
1.9
0.128
1 559.29
18 424.24
100
15 993.47
86.8
2 430.76
13.2
500.66
2.7
520.42
2.8
1 089.13
5.9
1 341.64
7.3
-116.89
-0.6
-2.007
-0.01
1 318.51
7.2
202.89
1.1
836.53
4.5
0.536
1 561.42
16 839.48
100
15 060.27
89.4
1 779.21
10.6
473.24
2.8
321.96
1.9
926.21
5.5
853
5.1
-27.839
-0.2
-0.831
-0.005
824.85
4.9
163.82
1
518.68
3.1
0.333
1 557.17
15 745.87
100
14 027.1
89.1
1 718.77
10.9
223.71
1.4
319.2
2
646.99
4.1
1 071.78
6.8
-105.95
-0.7
1.173
0.007
966.92
6.1
202.88
1.3
620.27
3.9
0.398
1 556.82
6 513
100
5 801
89.1
711
10.9
60
0.9
290
4.5
346
5.3
366
5.6
-84
-1.3
—
0
281
4.3
71
1.1
159
2.4
0.1
1 557
14 176
100
12 765
90
1 411
10
261
1.8
371
2.6
665
4.7
746
5.3
3
0.02
—
0
749
5.3
122
0.9
707
5
0.5
1 411
9 047
100
8 067
89.2
980
10.8
306
3.4
253
2.8
557
6.2
422
4.7
-41
-0.5
-3
-0.03
378
4.2
53
0.6
231
2.6
0.21
1 120
7 246
100
6 505
89.8
742
10.2
151
2.1
80
1.1
229
3.2
513
7.1
-3
-0.04
—
0
510
7
120
1.7
306
4.2
0.27
1 120
4 289
100
3 886
90.6
403
9.4
28
0.7
134
3.1
161
3.8
242
5.6
-19
-0.4
—
0
223
5.2
60
1.4
124
2.9
0.11
1 120
8 206
100
7 256
88.4
949
11.6
179
2.2
370
4.5
566
6.9
383
4.7
7
0.09
-15
-0.2
375
4.6
96
1.2
211
2.6
0.19
1 120
6 940
100
6 312
91
628
9
99
1.4
125
1.8
209
3
420
6.1
-48
-0.7
11
0.2
383
5.5
114
1.6
208
3
0.19
1 120
4 569
100
4 173
91.3
396
8.7
30
0.7
136
3
189
4.1
206
4.5
-27
-0.6
1
0.02
181
4
53
1.2
67
1.5
0.06
1 120
4 876
100
4 548
93.3
328
6.7
27
0.6
119
2.4
146
3
182
3.7
-34
-0.7
2
0.04
150
3.1
24
0.5
115
2.4
0.1
1 120
4 902
100
4 135
84.4
766
15.6
114
2.3
185
3.8
318
6.5
449
9.2
-28
-0.6
-2
-0.04
418
8.5
89
1.8
320
6.5
0.29
1 120
4 769
100
4 318
90.5
451
9.5
15
0.3
98
2.1
133
2.8
318
6.7
-28
-0.6
-1
-0.02
292
6.1
72
1.5
216
4.5
0.19
1 120
3 620
100
3 403
94
217
6
—
0
78
2.2
32
0.9
185
5.1
-25
-0.7
-1
-0.03
157
4.3
53
1.5
103
2.8
0.09
1 120
1 980
100
1 823
92.1
157
7.9
—
0
83
4.2
78
3.9
80
4
-35
-1.8
—
0
45
2.3
12
0.6
32
1.6
0.03
1 120
4 523
100
3 984
88.1
539
11.9
35
0.8
76
1.7
272
6
266
5.9
-23
-0.5
5
0.1
233
5.2
67
1.5
165
3.6
0.15
1 120
3 623
100
3 216
88.8
407
11.2
35
1
108
3
184
5.1
222
6.1
-14
-0.4
-4
-0.1
198
5.5
45
1.2
153
4.2
0.14
1 120
2 938
100
2 484
84.5
454
15.5
—
0
96
3.3
122
4.2
332
11.3
-26
-0.9
-1
-0.03
306
10.4
74
2.5
232
7.9
0.21
1 120
1 301
100
1 168
89.8
133
10.2
—
0
83
6.4
81
6.2
52
4
-18
-1.4
—
0
34
2.6
7
0.5
27
2.1
0.02
1 120
3 941
100
3 504
88.9
437
11.1
—
0
95
2.4
201
5.1
236
6
16
0.4
-4
-0.1
252
6.4
69
1.8
182
4.6
0.16
1 120
2 233
100
1 894
84.8
339
15.2
—
0
126
5.6
146
6.5
192
8.6
-31
-1.4
—
0
161
7.2
46
2.1
115
5.2
0.1
1 120
1 349
100
1 074
79.6
274
20.3
—
0
85
6.3
64
4.7
211
15.6
-23
-1.7
-1
-0.07
189
14
54
4
135
10
0.12
1 120
625
100
543
86.9
82
13.1
—
0
84
13.4
75
12
7
1.1
-7
-1.1
1
0.2
3
0.5
5
0.8
-2
-0.3
—
1 120
3 386
100
2 889
85.3
497
14.7
—
0
204
6
191
5.6
306
9
-52
-1.5
2
0.06
255
7.5
83
2.5
172
5.1
0.15
1 120
1 671
100
1 464
87.6
207
12.4
—
0
102
6.1
102
6.1
105
6.3
7
0.4
1
0.06
114
6.8
27
1.6
86
5.1
0.08
1 120
1 589
100
1 369
86.2
220
13.8
—
0
89
5.6
87
5.5
133
8.4
-16
-1.007
—
0
117
7.4
31
2
86
5.4
0.08
1 120
773
100
665
86
108
14
—
0
66
8.5
67
8.7
42
5.4
4
0.5
1
0.1
47
6.1
13
1.7
33
4.3
0.03
1 120
2 485
100
2 082
83.8
403
16.2
—
0
148
6
177
7.1
226
9.1
-3
-0.1
17
0.7
239
9.6
68
2.7
170
6.8
0.15
1 120
1 787
100
1 612
90.2
175
9.8
—
0
99
5.5
99
5.5
76
4.3
-1
-0.06
—
0
75
4.2
26
1.5
49
2.7
0.04
1 120
1 615
100
1 425
88.2
190
11.8
—
0
81
5
89
5.5
101
6.3
-8
-0.5
—
0
93
5.8
25
1.5
68
4.2
0.06
1 120
956
100
847
88.6
109
11.4
—
0
72
7.5
72
7.5
36
3.8
2
0.2
—
0
38
4
14
1.5
24
2.5
0.02
1 120
3 182
100
2 858
89.8
324
10.2
—
0
180
5.7
263
8.3
61
1.9
39
1.2
5
0.2
105
3.3
39
1.2
66
2.1
0.06
1 120
1 660
100
1 430
86.1
230
13.9
—
0
78
4.7
78
4.7
152
9.2
-37
-2.2
—
0
115
6.9
29
1.7
86
5.2
0.08
1 120