Hongbo Statements
00
Hongbo 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
168.72
100
126.66
75.1
42.063
24.9
5.029
3
27.793
16.5
31.831
18.9
10.232
6.1
2.924
1.7
0.362
0.2
13.523
8
3.852
2.3
-0.612
-0.4
-0.001
498.34
148.56
100
110.09
74.1
38.474
25.9
8.914
6
33.533
22.6
40.815
27.5
-2.341
-1.6
-4.679
-3.1
0.217
0.1
-6.675
-4.5
-2.588
-1.7
-13.428
-9.04
-0.027
498.34
143.85
100
118.35
82.3
25.501
17.7
3.325
2.3
31.205
21.7
33.555
23.3
-8.053
-5.6
-3.164
-2.2
-0.032
-0.02
-11.249
-7.8
3.015
2.1
-18.251
-12.7
-0.037
498.34
171.6
100
136.23
79.4
35.37
20.6
10.685
6.2
26.642
15.5
36.535
21.3
-1.165
-0.7
-6.354
-3.7
-0.096
-0.06
-8.024
-4.7
15.842
9.2
-28.651
-16.7
-0.057
498.34
141.55
100
117.87
83.3
23.679
16.7
6.385
4.5
28.211
19.9
31.36
22.2
-7.681
-5.4
5.578
3.9
-0.467
-0.3
-0.83
-0.6
0.385
0.3
-5.902
-4.2
-0.012
498.34
113.57
100
95.898
84.4
17.674
15.6
3.292
2.9
38.674
34.1
46.095
40.6
-28.421
-25.02
-2.492
-2.2
0.062
0.05
-30.228
-26.6
-7.366
-6.5
-27.727
-24.4
-0.056
498.34
118.93
100
94.156
79.2
24.77
20.8
2.29
1.9
27.099
22.8
27.401
23
-2.631
-2.2
-1.18
-1
0.065
0.05
-6.189
-5.2
2.683
2.3
-12.79
-10.8
-0.026
498.34
172.65
100
134.03
77.6
38.619
22.4
9.043
5.2
25.464
14.7
44.64
25.9
-6.021
-3.5
6.351
3.7
-0.215
-0.1
1.726
1
-1.811
-1.05
-1.467
-0.8
-0.003
498.34
103.59
100
97.363
94
6.226
6
3.711
3.6
27.601
26.6
30.36
29.3
-24.134
-23.3
5.184
5
0.065
0.06
-18.777
-18.1
-2.511
-2.4
-7.694
-7.4
-0.015
498.34
135.12
100
100.12
74.1
35
25.9
5.904
4.4
25.016
18.5
27.523
20.4
7.476
5.5
5.901
4.4
0.006
0.004
13.24
9.8
1.657
1.2
5.842
4.3
0.012
498.34
163.1
100
107.1
65.7
56
34.3
4.3
2.6
28.3
17.4
31.7
19.4
24.2
14.8
2.1
1.3
—
0
26.3
16.1
4.2
2.6
12.5
7.7
0.03
492.4
146.6
100
119.8
81.7
26.8
18.3
9.2
6.3
25
17.1
69.2
47.2
-42.4
-28.9
46.1
31.4
-0.3
-0.2
3
2
4.5
3.1
-4.2
-2.9
-0.01
498.3
126.3
100
92.3
73.1
34
26.9
4.5
3.6
24.1
19.1
24.1
19.1
9.9
7.8
6.2
4.9
—
0
16.1
12.7
2.3
1.8
8
6.3
0.02
498.3
123.5
100
89.8
72.7
33.7
27.3
5
4
21
17
25.9
21
7.8
6.3
43.7
35.4
—
0
51.5
41.7
8.4
6.8
37.8
30.6
0.08
498.3
77.4
100
65.2
84.2
12.2
15.8
2.4
3.1
32.1
41.5
33
42.6
-20.8
-26.9
1
1.3
—
0
-19.8
-25.6
-3.4
-4.4
-16.2
-20.9
-0.03
498.3
190.8
100
143.2
75.1
47.6
24.9
12.2
6.4
32.5
17
38.8
20.3
8.8
4.6
38.1
20
-0.1
-0.05
46.9
24.6
6.1
3.2
39.3
20.6
0.08
498.3
145.8
100
106.2
72.8
39.7
27.2
2.1
1.4
24.2
16.6
28
19.2
11.6
8
-0.8
-0.5
—
0
10.6
7.3
1.3
0.9
3.3
2.3
0.01
498.3
148
100
108.8
73.5
39.2
26.5
4.9
3.3
27
18.2
32.9
22.2
6.3
4.3
3.7
2.5
—
0
10
6.8
2.8
1.9
0.7
0.5
—
499.8
142
100
112.4
79.2
29.6
20.8
4.3
3
34.1
24
38.2
26.9
-8.6
-6.06
2.6
1.8
0.1
0.07
-6.4
-4.5
0.8
0.6
-8.1
-5.7
-0.02
499.8
211.2
100
163.3
77.3
47.9
22.7
9.6
4.5
34.7
16.4
36.2
17.1
11.7
5.5
2.2
1
3.3
1.6
17.2
8.1
2.6
1.2
10.5
5
0.02
499.8
152.9
100
126.1
82.5
26.8
17.5
4.2
2.7
21.1
13.8
26.7
17.5
—
0
5
3.3
-0.1
-0.07
5
3.3
-0.4
-0.3
4
2.6
0.01
499.8
181.3
100
150.8
83.2
30.6
16.9
—
0
36.9
20.4
34.3
18.9
-3.7
-2.04
6.6
3.6
-0.1
-0.06
2
1.1
0.6
0.3
0.2
0.1
—
500
160.2
100
123.9
77.3
36.3
22.7
—
0
42.4
26.5
44.6
27.8
-8.3
-5.2
1.8
1.1
0.5
0.3
-6
-3.7
1.4
0.9
-9.5
-5.9
-0.02
502.6
227.1
158.4
68.7
—
36.3
33.1
35.7
8
-2.8
41
15.4
22.1
0.04
502.6
177.6
139
38.6
4.9
31.4
36.5
2.1
6.1
-1.4
6.9
0.9
5.3
0.01
502.6
152.8
125.3
27.5
—
39.3
34.5
-7
3.9
-2.2
-5.3
0.7
-5.1
-0.01
501.3
137.6
114
23.6
—
39.8
41.9
-18.3
-0.9
4.4
-14.8
-2.2
-11.6
-0.02
502.7
257.9
185.3
72.6
—
46.2
32.2
40.4
8.4
4.4
52.9
21.9
24.7
0.05
499.7
198.8
136.2
62.6
—
42
42.9
19.7
-3.7
2
18
2.9
6.9
0.01
499.7
200.6
136.3
64.3
—
44.3
60.9
3.5
-2.3
0.4
1.3
1.9
-8.8
-0.02
447.3
189
139.9
49.1
—
50.5
51.8
-2.6
-4.6
0.3
-6.9
-2.6
-10.2
-0.02
447.3
201.6
159.4
42.2
—
53.5
58.4
-16.2
38.1
2.8
24.7
2.6
20.6
0.05
447.3
141.8
102.1
39.7
—
39
40.1
-0.4
-5.4
2.5
-3.3
-1.8
-4.6
-0.01
447.3
135.5
99.5
36
—
40.3
39
-3
1.8
2.1
0.9
0.7
-3.1
-0.01
447.3
181.9
144.5
37.4
—
38.2
39.7
-2.4
-3.6
1.9
-4
-0.2
-3.7
-0.01
447.3
270.2
213.7
56.5
—
46.1
53.9
2.6
-3.1
1.2
0.7
-9.2
6.6
0.01
447.3
237.4
189.4
48
—
37
39
9
-2.9
1.1
7.2
3.3
2.6
0.01
447.3
195.2
145.5
49.7
—
33.9
36.6
13.1
-3.2
7.4
17.2
2.3
12
0.03
447.3
160.7
115.4
45.3
—
34.1
36.8
8.5
-1.3
1.6
8.8
1.1
6.5
0.01
447.3
180.5
80.8
99.6
—
39.4
81.3
18.4
-1.9
4.5
21
5.6
12.7
0.03
447.3
141.2
96.6
44.6
—
34
29.8
14.8
-2.8
4.8
16.8
5
10
0.02
447.3
226
159.3
66.7
—
29.3
39
27.7
-2
-1.9
23.8
4.3
16.2
0.04
447.3
163.4
117
46.4
—
33.6
33.9
12.5
-1.6
2.6
13.5
1.9
10.3
0.02
447.3
206.3
147
59.3
—
37.1
37.4
21.9
-1.4
3
23.5
3
18.6
0.04
447.3