Jiangsu Hagong Statements
00
Jiangsu Hagong 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
499.6
100
453.3
90.7
46.295
9.3
36.346
7.3
28.123
5.6
62.986
12.6
-16.692
-3.3
-18.185
-3.6
-0.269
-0.05
-35.955
-7.2
-10.103
-2.02
-24.145
-4.8
-0.032
760.76
634.29
100
567.97
89.5
66.323
10.5
11.028
1.7
49.041
7.7
40.614
6.4
25.709
4.1
-8.218
-1.3
0.607
0.1
6.095
1
3.262
0.5
2.16
0.3
0.003
760.76
331.06
100
286.71
86.6
44.345
13.4
16.127
4.9
35.819
10.8
67.203
20.3
-22.858
-6.9
-5.759
-1.7
-0.126
-0.04
-1.761
-0.5
-1.826
-0.6
1.05
0.3
0.001
760.76
802.98
100
873.22
108.7
-70.234
-8.7
28.335
3.5
91.094
11.3
45.45
5.7
-115.68
-14.4
-36.876
-4.6
-97.725
-12.2
-249.36
-31.05
-0.74
-0.09
-250.8
-31.2
-0.33
760.76
394.07
100
366.54
93
27.538
7
22.435
5.7
36.931
9.4
263.99
67
-236.45
-60.002
-8.488
-2.2
0.03
0.008
-245.85
-62.4
-7.222
-1.8
-216.04
-54.8
-0.284
760.76
428.26
100
395.26
92.3
33.006
7.7
22.757
5.3
38.069
8.9
216.63
50.6
-183.62
-42.9
-98.324
-23
0.997
0.2
-268.28
-62.6
-9.067
-2.1
-245.01
-57.2
-0.322
760.52
197.05
100
176.96
89.8
20.087
10.2
19.029
9.7
41.867
21.2
51.583
26.2
-31.495
-16
-8.965
-4.5
-0.207
-0.1
-40.897
-20.8
-5.259
-2.7
-31.134
-15.8
-0.041
760.94
542.7
100
461.37
85
81.329
15
26.616
4.9
109.59
20.2
470.9
86.8
-389.58
-71.8
-122.62
-22.6
3.272
0.6
-510.99
-94.2
-0.619
-0.1
-500.06
-92.1
-0.657
761.48
268.2
100
253.73
94.6
14.476
5.4
23.145
8.6
49.038
18.3
74.749
27.9
-60.273
-22.5
2.826
1.1
4.442
1.7
-52.938
-19.7
-16.849
-6.3
-31.974
-11.9
-0.042
759.29
407.86
100
365.12
89.5
42.743
10.5
19.433
4.8
67.732
16.6
84.172
20.6
-41.429
-10.2
-17.983
-4.4
-0.216
-0.05
-59.85
-14.7
-12.787
-3.1
-45.138
-11.07
-0.059
761.74
503.7
100
446.5
88.6
57.2
11.4
16.5
3.3
39.3
7.8
60.7
12.1
-3.5
-0.7
-18.2
-3.6
7.2
1.4
-14.6
-2.9
-3.9
-0.8
-10.7
-2.1
-0.01
760.9
463.5
100
369.5
79.7
94
20.3
29.3
6.3
-1.9
-0.4
53
11.4
41
8.8
6.3
1.4
-1.8
-0.4
45.7
9.9
6
1.3
34.5
7.4
0.05
760.9
384.1
100
316.4
82.4
67.7
17.6
25.4
6.6
93.3
24.3
116.3
30.3
-48.6
-12.7
-16.9
-4.4
59.6
15.5
-5.8
-1.5
-2.6
-0.7
-5.1
-1.3
-0.01
760.9
519
100
469.8
90.5
49.2
9.5
19.6
3.8
42.3
8.2
37.9
7.3
11.2
2.2
-14
-2.7
-16.6
-3.2
-18.6
-3.6
-2.7
-0.5
-15.4
-3
-0.03
613.3
251.3
100
218.4
86.9
32.9
13.1
15
6
30.8
12.3
45.7
18.2
-12.8
-5.09
-17.1
-6.8
17.5
7
-12.4
-4.9
-1.3
-0.5
-8.3
-3.3
-0.01
613.3
501.6
100
408.9
81.5
92.7
18.5
44.3
8.8
53.3
10.6
95
18.9
-2.3
-0.5
-22.6
-4.5
9.6
1.9
-15.4
-3.07
-13.7
-2.7
-9.5
-1.9
-0.02
613.3
469.1
100
388.4
82.8
80.7
17.2
17.3
3.7
45.1
9.6
61.9
13.2
18.8
4
-2.6
-0.6
0.8
0.2
16.9
3.6
2.2
0.5
15.2
3.2
0.02
613.3
348.6
100
283.1
81.2
65.5
18.8
16.6
4.8
67.2
19.3
76.2
21.9
-10.8
-3.1
3.1
0.9
38.9
11.2
31.2
9
10.3
3
21.1
6.1
0.03
613.3
417.4
100
311.7
74.7
105.7
25.3
10.5
2.5
54.6
13.1
72
17.2
33.7
8.1
-11.1
-2.7
0.1
0.02
22.7
5.4
8.3
2
14.2
3.4
0.02
613.3
556.6
100
337.8
60.7
218.7
39.3
18.3
3.3
120.7
21.7
146.4
26.3
72.4
13
-8.7
-1.6
1.4
0.3
65.3
11.7
41.2
7.4
19.6
3.5
0.03
613.3
632.8
100
532.7
84.2
100.1
15.8
9.8
1.5
65.3
10.3
93.4
14.8
6.8
1.1
37.9
6
-0.9
-0.1
43.8
6.9
11.6
1.8
35.5
5.6
0.06
613.3
651
100
507.9
78
143.1
22
—
0
85.9
13.2
96.3
14.8
46.8
7.2
-5
-0.8
0.7
0.1
42.5
6.5
5.8
0.9
37
5.7
0.06
613.3
542.2
100
421.7
77.8
120.6
22.2
—
0
64.7
11.9
69
12.7
51.5
9.5
-3.9
-0.7
0.1
0.02
47.8
8.8
21.3
3.9
28.2
5.2
0.05
613.3
611.4
492.9
118.5
19.5
85.3
101.6
16.9
53.8
-1.2
69.9
26.6
26.6
0.04
613.3
394.6
329.5
65.1
6
41.7
47.8
17.3
6.2
1.5
25.1
4.6
23.7
0.04
613.3
346.7
280.4
66.2
—
34.4
45.7
20.6
56.5
-0.5
76.6
5.2
56.1
0.09
620.1
218.9
197.4
21.5
—
40.9
43
-21.5
-0.1
0.4
-21.1
-1.4
-16.4
-0.03
613.3
112.8
141.8
-29
—
48.4
394.2
-423.2
3.3
-20.2
-440.2
-5.6
-368.7
-0.6
613.3
233.3
213.4
19.8
—
33.3
31.6
-11.7
2.4
0.1
-9.2
6
-7
-0.01
613.3
234.3
208
26.3
—
33.3
42.5
-16.2
5.6
0.6
-10
7.5
-8.3
-0.01
613.3
153.8
152.2
1.6
—
28.6
35.4
-33.8
-1.6
0.4
-35
-0.3
-25.1
-0.04
613.3
225.2
215.1
10.1
—
37.6
45.7
-35.5
17.6
13.2
-4.7
-2.1
1.9
—
613.3
182.2
169.7
12.5
—
38
37.5
-25
-0.3
0.2
-25.1
-2
-18.2
-0.03
613.3
265.8
223.4
42.4
—
34.3
39.9
2.5
0.6
1.8
4.9
4.7
0.9
—
613.3
401.9
310.2
91.7
—
31.1
32.8
58.9
-1.9
-0.5
56.5
17.4
41.6
0.07
613.3
443.2
361.8
81.5
—
37.6
105.1
-23.7
-1.2
2.8
-22.1
23.4
-36.2
-0.06
613.3
481.6
387.9
93.8
—
24.5
26.6
67.1
-2.6
-0.6
63.8
3.9
57.3
0.09
613.3
668.7
503.6
165.1
—
37.2
41.2
124
0.1
-0.7
123.3
31.9
90.3
0.15
613.4
420.2
322.7
97.5
—
20.7
20.9
76.6
—
0.2
76.8
19.2
51.9
0.08
613.3
399.2
302.7
96.5
—
31.6
34.4
62.1
4.7
0.6
67.5
15.6
47.7
0.08
613.3
610.2
472.5
137.7
—
23.8
23.9
113.8
-1.3
0.3
112.8
23.6
81.5
0.13
613.3
951.4
708.1
243.3
—
38.3
38.4
204.9
-5.6
-0.2
199.1
50.4
145.6
0.24
613.3
805
622.2
182.8
—
27.6
23.8
159
4.9
0.7
164.6
40.7
121.5
0.2
613.3
744.6
597.3
147.3
—
30.3
26
121.3
7.5
0.4
129.2
41.2
91.1
0.15
613.3