Hongrun Construction Statements
00
Hongrun Construction 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
1 463.77
1 289.07
174.69
39.734
27.836
64.133
110.56
-8.188
-0.465
101.88
14.279
85.058
0.077
1 102.5
1 511.36
1 315.95
195.41
57.759
64.358
118.67
76.734
-7.456
-2.965
66.314
23.96
36.295
0.033
1 102.5
1 557.77
100
1 330.44
85.4
227.32
14.6
32.711
2.1
-30.355
-1.9
0.237
0.02
227.09
14.6
-14.582
-0.9
3.2
0.2
216.35
13.9
44.643
2.9
146.43
9.4
0.133
1 102.5
3 266.16
100
2 625.4
80.4
640.76
19.6
101.71
3.1
143.33
4.4
280.77
8.6
359.98
11
-14.165
-0.4
2.588
0.08
349.14
10.7
91.714
2.8
129.61
4
0.118
1 102.5
1 365.41
100
1 207.56
88.4
157.85
11.6
33.308
2.4
24.309
1.8
59.905
4.4
97.947
7.2
-16.243
-1.2
0.041
0.003
91.234
6.7
15.258
1.1
75.859
5.6
0.069
1 102.5
2 001.26
100
1 806.29
90.3
194.97
9.7
50.23
2.5
41.134
2.1
86.054
4.3
108.92
5.4
-22.819
-1.1
0.032
0.002
86.129
4.3
37.408
1.9
56.003
2.8
0.051
1 102.5
2 066.05
100
1 871.89
90.6
194.16
9.4
61.604
3
-0.732
-0.04
57.065
2.8
137.09
6.6
-16.768
-0.8
-0.022
-0.001
120.3
5.8
19.04
0.9
102.91
5
0.093
1 102.5
10 321.5
100
9 176.62
88.9
1 144.88
11.1
339.27
3.3
183.74
1.8
574.19
5.6
570.69
5.5
-66.561
-0.6
7.684
0.07
513.37
5
105.16
1
399.38
3.9
0.362
1 102.5
2 623.21
100
2 312.18
88.1
311.03
11.9
95.013
3.6
60.327
2.3
155.92
5.9
155.1
5.9
-12.317
-0.5
-0.179
-0.007
144.42
5.5
35.47
1.4
92.754
3.5
0.084
1 102.5
2 033.84
100
1 777.96
87.4
255.89
12.6
75.623
3.7
51.509
2.5
161.07
7.9
94.811
4.7
-25.286
-1.2
11.422
0.6
80.948
4
17.97
0.9
68.725
3.4
0.062
1 102.5
2 548.3
100
2 301.5
90.3
246.8
9.7
81.8
3.2
19.9
0.8
101
4
145.8
5.7
-21
-0.8
-0.2
-0.008
124.6
4.9
20
0.8
106
4.2
0.1
1 102.5
4 170.9
100
3 838.5
92
332.4
8
90.4
2.2
85.8
2.1
219.4
5.3
113
2.7
-15.9
-0.4
232.9
5.6
330.2
7.9
42.2
1
168.2
4
0.15
1 102.5
2 825.6
100
2 545.4
90.1
280.2
9.9
99.5
3.5
37.5
1.3
136.9
4.8
143.3
5.1
-29.8
-1.05
0.6
0.02
114.1
4
23.4
0.8
87.1
3.1
0.08
1 102.5
1 956.4
100
1 761.7
90
194.6
9.9
99.5
5.1
9
0.5
108.2
5.5
86.5
4.4
-7.6
-0.4
0.7
0.04
75.6
3.9
14.8
0.8
62.8
3.2
0.06
1 102.5
2 363.8
100
2 146.1
90.8
217.7
9.2
50
2.1
34.7
1.5
82
3.5
135.7
5.7
-26.3
-1.1
-1.4
-0.06
108
4.6
14.3
0.6
95.8
4.1
0.09
1 102.5
4 803.9
100
4 377.8
91.1
426.2
8.9
95.7
2
72.9
1.5
200
4.2
226.1
4.7
-68.7
-1.4
-0.5
-0.01
156.8
3.3
38.1
0.8
118
2.5
0.11
1 102.5
2 767.7
100
2 415.9
87.3
351.9
12.7
91.7
3.3
40.6
1.5
133.8
4.8
218
7.9
-29.1
-1.05
0.6
0.02
189.5
6.8
68.9
2.5
79.2
2.9
0.07
1 102.5
1 867.2
100
1 667
89.3
200.1
10.7
98.2
5.3
27.2
1.5
121.5
6.5
78.6
4.2
-14
-0.7
—
0
64.6
3.5
9
0.5
59
3.2
0.05
1 102.5
2 504.5
100
2 278.7
91
225.9
9
46.3
1.8
49
2
88.7
3.5
137.1
5.5
-24
-1
-0.9
-0.04
112.3
4.5
19.3
0.8
94.6
3.8
0.09
1 102.5
3 292.5
100
2 600.4
79
692.1
21
281
8.5
43.4
1.3
382.6
11.6
309.5
9.4
-35.3
-1.07
-263.4
-8
12.3
0.4
45.9
1.4
77.3
2.3
0.07
1 102.5
2 514.1
100
2 348.7
93.4
165.4
6.6
—
0
38.8
1.5
31.7
1.3
133.7
5.3
-28.9
-1.1
1.5
0.06
106.3
4.2
28.1
1.1
70.4
2.8
0.06
1 102.5
1 963.3
100
1 858.1
94.6
105.2
5.4
—
0
44.1
2.2
31.2
1.6
74
3.8
-2
-0.1
13.3
0.7
85.3
4.3
12.2
0.6
71.4
3.6
0.06
1 102.5
2 118.4
100
1 977.1
93.3
141.3
6.7
—
0
45.2
2.1
22.7
1.1
118.6
5.6
-26.9
-1.3
0.3
0.01
94.6
4.5
14.3
0.7
81.3
3.8
0.07
1 102.5
2 417.2
2 124.3
292.8
—
33.6
150.5
142.4
-32.8
-4.7
105.6
29.6
87.1
0.08
1 102.5
1 969.9
1 814.9
155
—
36.7
27
128.1
-27.4
—
100.6
29.8
64.3
0.06
1 102.5
1 812
1 645.5
166.5
—
62.6
50.4
116
-34.5
-1.1
80.5
24.4
50.9
0.05
1 102.5
1 928.2
1 782.4
145.8
—
53.9
35.3
110.5
-25
0.2
85.7
16.1
69.7
0.06
1 102.5
3 201.9
2 867.7
334.2
—
30.3
126.2
208
-93.1
1.9
115.8
41
73.9
0.07
1 102.5
2 018.9
1 890.2
128.8
—
42.6
36.5
92.2
-30.7
0.5
62
8.4
58.8
0.05
1 102.5
1 610.5
1 465.8
144.7
—
57.6
71
73.7
-33.6
-0.7
39.5
5.6
36.1
0.03
1 102.5
1 966.4
1 780.1
186.3
—
47.4
59.4
127
-39.9
-0.6
86.2
18.7
64.3
0.06
1 102.5
2 567.7
2 324.4
243.2
—
43.2
119
124.3
-40.7
5.2
84.9
19.6
59.6
0.05
1 102.5
2 399.1
2 256.9
142.2
—
37.4
42.3
99.8
-30.8
-3.2
67.6
11.4
56.3
0.05
1 102.5
1 636.3
1 541.7
94.6
—
43.2
32.4
62.2
-22.4
-0.4
39.4
8.7
34.8
0.03
1 102.5
1 905
1 747.8
157.2
—
46.9
43.5
113.6
-39.4
-1
73.3
12.6
60.4
0.05
1 102.5
2 461.9
2 178.7
283.2
—
67.8
149.8
133.4
-39.6
0.6
94.3
22.9
66.6
0.06
1 102.5
2 128.3
2 034
94.3
—
40.4
43.8
50.5
-2.3
0.9
49.2
9.1
43.4
0.04
1 102.5
1 557.3
1 437.9
119.4
—
39.6
54.4
64.9
-26
0.9
39.9
4.8
38.7
0.04
1 102.5
1 826.1
1 697.5
128.6
—
45.2
36.7
91.9
-28.7
-1.2
62
9.8
55.7
0.05
1 102.5
2 735.9
2 536.8
199.1
—
50.6
87.8
111.4
-37.5
-1.1
71.5
11.4
68.9
0.06
1 102.5
1 923
1 824.7
98.3
—
42.6
53
45.3
-28
21.3
38.6
6.3
33.6
0.03
1 102.5
1 511.7
1 386.3
125.4
—
42
42.3
83.1
-44.7
0.3
38.7
11.4
30.8
0.03
1 102.5
1 687.2
1 541.6
145.6
—
41.6
47.1
98.5
-37.8
-1.2
59.5
12.7
46
0.04
1 102.5
2 657.3
2 525.1
132.3
—
52.8
81.4
50.8
-16.9
0.8
35.5
-10.2
51.2
0.05
1 102.5