Weihai Huadong Statements
00
Weihai Huadong 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
74.822
60.864
13.958
2.6
8.313
11.642
2.316
-1.91
0.069
1.417
—
1.441
0.005
307.5
81.52
64.061
17.459
2.469
10.373
13.924
3.535
-0.831
0.033
3.505
—
3.543
0.012
307.5
70.119
100
54.108
77.2
16.011
22.8
2.29
3.3
7.475
10.7
9.641
13.8
6.369
9.1
-1.84
-2.6
0.13
0.2
4.684
6.7
—
0
4.752
6.8
0.015
307.5
56.998
100
42.4
74.4
14.598
25.6
3.844
6.7
8.776
15.4
15.01
26.3
-0.411
-0.7
-2.027
-3.6
0.255
0.4
0.516
0.9
—
0
0.363
0.6
0.001
307.5
61.471
100
46.724
76
14.747
24
2.565
4.2
8.439
13.7
11.086
18
3.661
6
-0.639
-1.04
-0.357
-0.6
3.264
5.3
—
0
3.302
5.4
0.011
307.5
75.656
100
59.312
78.4
16.344
21.6
2.556
3.4
8.895
11.8
12.162
16.1
4.182
5.5
-0.826
-1.09
0.411
0.5
3.803
5
—
0
3.899
5.2
0.013
307.5
60.338
100
46.024
76.3
14.315
23.7
2.081
3.4
7.527
12.5
9.55
15.8
4.765
7.9
-1.543
-2.6
0.012
0.02
4.019
6.7
—
0
4.097
6.8
0.013
307.5
81.704
100
70.962
86.9
10.742
13.1
5.949
7.3
3.649
4.5
4.626
5.7
6.116
7.5
-1.731
-2.1
0.172
0.2
4.557
5.6
—
0
5.015
6.1
0.016
307.5
75.007
100
59.521
79.4
15.486
20.6
2.464
3.3
6.835
9.1
13.345
17.8
2.141
2.9
-1.2
-1.6
0.264
0.4
1.815
2.4
—
0
2.38
3.2
0.008
307.5
87.513
100
72.41
82.7
15.102
17.3
2.482
2.8
7.448
8.5
12.325
14.1
2.777
3.2
-1.554
-1.8
-0.008
-0.01
1.216
1.4
—
0
1.808
2.1
0.006
307.5
70.9
100
58.1
81.9
12.8
18.1
1.9
2.7
4.5
6.3
6.8
9.6
6
8.5
-1.8
-2.5
—
0
4.7
6.6
—
0
5
7.1
0.02
307.5
53.8
100
53.6
99.6
0.2
0.4
5
9.3
1
1.9
16
29.7
-15.8
-29.4
1.2
2.2
4.2
7.8
-10.2
-19
—
0
-10.3
-19.1
-0.03
307.5
54.4
100
39.2
72.1
15.1
27.8
1.7
3.1
4.7
8.6
7.4
13.6
7.7
14.2
-59.6
-109.6
-0.2
-0.4
-52
-95.6
—
0
-41.2
-75.7
-0.13
307.5
67.5
100
56.9
84.3
10.7
15.9
1.5
2.2
4.1
6.1
37.3
55.3
-26.6
-39.4
-2.9
-4.3
-0.3
-0.4
-27
-40
—
0
-23.4
-34.7
-0.08
307.5
34.3
100
31.1
90.7
3.2
9.3
1.8
5.2
7.5
21.9
11.8
34.4
-8.6
-25.07
-2.6
-7.6
-0.1
-0.3
-11.3
-32.9
—
0
-9.5
-27.7
-0.03
307.5
50.5
100
50.2
99.4
0.2
0.4
4.2
8.3
-35.6
-70.5
-5.4
-10.7
5.6
11.1
-2.7
-5.3
3.7
7.3
10.7
21.2
—
0
17.6
34.9
0.06
307.5
32.6
100
29
89
3.6
11
0.6
1.8
6.1
18.7
17.8
54.6
-14.2
-43.6
-1.5
-4.6
-4.3
-13.2
36.5
112
—
0
38.7
118.7
0.13
307.5
53.1
100
48.3
91
4.8
9
1.2
2.3
13.3
25
16.2
30.5
-11.4
-21.5
-3.3
-6.2
-2.4
-4.5
-16.9
-31.8
—
0
-14.1
-26.6
-0.05
307.5
25.2
100
27.5
109.1
-2.3
-9.1
1.3
5.2
8.1
32.1
13.9
55.2
-16.2
-64.3
-4.4
-17.5
0.3
1.2
-17
-67.5
—
0
-15.6
-61.9
-0.05
307.5
22.8
100
27.4
120.2
-4.7
-20.6
7.9
34.6
43.7
191.7
391
1714.9
-395.6
-1735.09
70.2
307.9
-16
-70.2
-417.4
-1830.7
—
0
-406.4
-1782.5
-1.32
307.5
20.2
100
26.1
129.2
-5.9
-29.2
1.4
6.9
28.1
139.1
64
316.8
-69.9
-346.04
-0.6
-3
6.8
33.7
-62.8
-310.9
—
0
-56.8
-281.2
-0.18
315.5
17
100
32.8
192.9
-15.8
-92.9
—
0
30
176.5
64.1
377.1
-79.9
-470
-6.3
-37.06
-0.7
-4.1
-86.9
-511.2
—
0
-80.5
-473.5
-0.26
317.9
23.2
100
27.1
116.8
-4
-17.2
—
0
18.2
78.4
26
112.1
-30
-129.3
-6.9
-29.7
0.7
3
-36.1
-155.6
—
0
-31.3
-134.9
-0.1
307.5
23.5
22.2
1.3
—
46.3
-5
6.3
-3
67.7
180
-0.5
199.6
0.65
307.5
24.1
38.8
-14.7
—
21.8
41
-55.6
-21.3
-5.2
-82
—
-74.6
-0.24
307.5
42.8
52.4
-9.6
—
14.8
48.7
-58.3
-16.1
-0.6
-75
0.1
-60.5
-0.2
307.5
20.6
28.2
-7.7
—
11.2
12.6
-20.3
-13
—
-33.3
—
-27.3
-0.09
307.5
46.9
76
-29
—
-1.2
81.9
-110.9
-11.9
-12.6
-132.1
17.5
-117.3
-0.38
307.5
41.1
49.7
-8.6
—
20.3
49.5
-58.1
-11.9
0.1
-69.7
—
-61.3
-0.2
307.5
35.1
37.1
-1.9
—
15.6
26.4
-28.4
-10.8
—
-39.2
—
-31.2
-0.1
307.5
44.5
50.3
-5.8
—
17.8
19.8
-25.5
-7.4
3.5
-29.5
—
-23.2
-0.08
307.5
102
111.4
-9.4
—
21.1
77
-86.3
-19
0.7
-104.7
8.4
-96.9
-0.32
307.5
38.3
33.9
4.4
—
18
74.8
-70.4
-9.9
0.1
-80.2
-6.9
-65.6
-0.21
307.5
31.1
29.7
1.4
—
18.6
24.9
-23.6
-11.5
0.3
-34.7
-0.9
-26.5
-0.09
307.5
59.1
57
2.1
—
19.3
21
-18.9
-9.3
0.1
-28.1
0.2
-22.7
-0.07
307.5
89.3
81.4
7.9
—
24.9
73.5
-65.6
53.8
71.5
59.7
-4.7
77.2
0.25
307.5
79.5
73.5
5.9
—
24.7
29.8
-23.8
-11.5
1.1
-34.3
-0.9
-28.4
-0.1
284.2
119.6
104.3
15.3
—
26.5
29.5
-14.3
-12.9
1.2
-26
-0.3
-20.1
-0.07
306.9
57.2
54.7
2.4
—
21.9
20.3
-17.9
-14.1
0.8
-31.2
0.2
-24.7
-0.09
274.8
100.2
85
15.2
—
36.7
101.8
-86.6
-35.7
-14.1
-136.3
13.1
-116.8
-0.45
257.5
72
64.5
7.6
—
26.8
35.3
-27.8
-10.2
2.6
-35.4
-1.6
-26.9
-0.1
257.5
112
91.9
20.1
—
25.6
28.2
-8.1
-11.9
7.5
-12.5
-0.8
-9.4
-0.04
257.5
51.6
45.5
6.1
—
24.9
19.3
-13.2
-15.3
0.3
-28.2
-2.2
-19.8
-0.08
257.5
56.6
66
-9.5
—
26.5
61.3
-70.7
-16.6
-13.1
-100.4
-12
-69.8
-0.27
257.5