Himile Mechanical Statements
00
Himile Mechanical 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
1 764.5
1 148.57
615.92
88.364
79.889
164.6
451.33
-6.656
0.969
446.49
52.785
394.07
0.497
793.03
1 892.19
1 257.77
634.42
90.639
69.705
165.36
469.07
51.405
0.234
521.96
58.205
464.02
0.584
794.82
1 645.19
100
1 144.28
69.6
500.92
30.4
75.501
4.6
62.279
3.8
136.13
8.3
364.78
22.2
-9.526
-0.6
-0.22
-0.01
355.72
21.6
44.959
2.7
310.71
18.9
0.391
795.18
1 830.47
100
1 297.53
70.9
532.94
29.1
92.938
5.1
83.707
4.6
175.7
9.6
357.25
19.5
2.736
0.1
-0.448
-0.02
359.51
19.6
27.991
1.5
330.72
18.1
0.411
803.94
1 655.62
100
1 218.32
73.6
437.3
26.4
66.974
4
64.225
3.9
129.62
7.8
307.68
18.6
41.803
2.5
-0.039
-0.002
351.98
21.3
47.955
2.9
304.41
18.4
0.387
787.04
1 647.34
100
1 183.85
71.9
463.49
28.1
67.816
4.1
51.52
3.1
113.82
6.9
349.67
21.2
30.586
1.9
-0.636
-0.04
379.61
23
48.423
2.9
331.89
20.1
0.416
798.5
1 508.8
100
1 137.11
75.4
371.69
24.6
67.445
4.5
53.729
3.6
113.29
7.5
258.4
17.1
3.523
0.2
-0.204
-0.01
261.79
17.4
28.7
1.9
233.18
15.5
0.291
800
1 478.19
100
1 092.57
73.9
385.62
26.1
78.346
5.3
74.813
5.1
149.29
10.1
236.33
16
-4.771
-0.3
0.141
0.01
234.01
15.8
23.78
1.6
210.52
14.2
0.263
800
1 457.11
100
1 062.33
72.9
394.78
27.1
59.967
4.1
42.835
2.9
96.073
6.6
298.71
20.5
1.069
0.07
-1.46
-0.1
299.82
20.6
38.266
2.6
262.03
18
0.328
800
1 628.12
100
1 148.43
70.5
479.69
29.5
59.965
3.7
53.586
3.3
94.221
5.8
385.47
23.7
-1.97
-0.1
0.039
0.002
387.55
23.8
50.257
3.1
338.27
20.8
0.423
800
1 444.9
100
1 050.9
72.7
394
27.3
61.1
4.2
58.3
4
116.2
8
277.8
19.2
-3.5
-0.2
0.6
0.04
275.2
19
33
2.3
242.4
16.8
0.3
800
1 451.1
100
1 105.5
76.2
345.6
23.8
68.2
4.7
42.1
2.9
91.8
6.3
253.8
17.5
-20.1
-1.4
0.4
0.03
237.3
16.4
30.5
2.1
206.6
14.2
0.26
800
1 393.6
100
948
68
445.6
32
40
2.9
51.7
3.7
85.8
6.2
359.8
25.8
-26.6
-1.9
0.3
0.02
333.7
23.9
45.4
3.3
288.2
20.7
0.36
800
1 372.3
100
901.4
65.7
470.8
34.3
42.7
3.1
60.5
4.4
98
7.1
372.9
27.2
4.7
0.3
-2.4
-0.2
377.5
27.5
56.6
4.1
321.2
23.4
0.4
800
1 077.5
100
779.9
72.4
297.6
27.6
49.3
4.6
35.4
3.3
84
7.8
213.6
19.8
9.4
0.9
-1.3
-0.1
221.9
20.6
31
2.9
191.2
17.7
0.24
800
1 251.4
100
870.6
69.6
380.8
30.4
53.7
4.3
76.8
6.1
123.8
9.9
257
20.5
-12.1
-1
-1.4
-0.1
243.8
19.5
32.8
2.6
212.3
17
0.27
800
1 166.2
100
764.7
65.6
401.5
34.4
45.8
3.9
58.4
5
101.2
8.7
300.3
25.8
19.5
1.7
—
0
320.4
27.5
44
3.8
275.9
23.7
0.34
800
963.7
100
630.7
65.4
333
34.6
43
4.5
48
5
89.2
9.3
243.8
25.3
21
2.2
-2.6
-0.3
262.3
27.2
44
4.6
218.1
22.6
0.27
800
1 005.7
100
734.2
73
271.6
27
34.2
3.4
38.4
3.8
69.9
7
201.6
20
-19.8
-2
-0.1
-0.01
181.9
18.1
24.8
2.5
156.5
15.6
0.2
800
1 069.5
100
716.6
67
353
33
45.2
4.2
57.6
5.4
110.3
10.3
242.7
22.7
-44.1
-4.1
-4.3
-0.4
194.2
18.2
32.3
3
162.4
15.2
0.2
800
929.9
100
612.3
65.8
317.6
34.2
44.6
4.8
38.5
4.1
83.9
9
233.7
25.1
22.8
2.5
0.1
0.01
257.1
27.6
32.3
3.5
224.5
24.1
0.28
800
990.1
100
649.5
65.6
340.6
34.4
—
0
73.7
7.4
84.1
8.5
256.5
25.9
23.2
2.3
2.2
0.2
282.2
28.5
39
3.9
243.1
24.6
0.3
800
734.9
100
527.8
71.8
207.1
28.2
—
0
69.9
9.5
66
9
141.1
19.2
-18.2
-2.5
2
0.3
125
17
16
2.2
109.1
14.8
0.14
800
769.8
515.1
254.6
—
178.6
95.4
159.3
-4
3.3
158
21
137.3
0.17
800
745.3
477.9
267.4
34.4
31.2
62.3
205.1
-12.2
1.3
194.2
26.5
167.5
0.21
800
818.9
499.5
319.4
—
58.8
64.5
254.9
-3.9
-0.9
250.1
35.3
214.8
0.27
800
661
421.1
239.9
—
55.7
53.2
186.6
-5.7
-1.3
180.3
24.4
156.2
0.2
800
710.1
476.5
233.6
—
67.5
67.6
166
10.7
1
177.1
25.6
151.9
0.19
800
661.3
383.8
277.5
—
57.2
57.6
219.9
6.9
3
229.8
30.8
199.5
0.25
800
684.4
376.2
308.2
—
63.8
62.8
245.4
10.3
0.4
256.1
34.9
222.2
0.28
800
550.6
330.2
220.4
—
50.4
50
170.4
-1.9
1.1
169.3
25.5
144
0.18
800
611.3
370.7
240.6
—
79.1
85.8
154.8
0.4
3.8
157.8
22.6
136.2
0.17
800
622.9
361.4
261.4
—
44
48.5
213
13.7
2.3
227.8
34.8
193
0.24
800
611
346.5
264.5
—
48.2
53.7
210.8
1.5
1.5
213.5
29
184.5
0.23
800
463.7
269.3
194.4
—
49.3
48.7
145.7
7.6
0.7
154
23.3
130.7
0.16
800
499.7
298.9
200.8
—
53.2
60.5
140.3
-1.9
0.5
137.6
17.1
120.5
0.15
800
505.9
293.1
212.8
—
40.9
44.4
168.4
-1.7
11.8
178.5
26.9
151.6
0.19
800
498.1
279.8
218.2
—
44.6
52.9
165.3
0.5
-2.2
163.6
27.4
136.6
0.17
800
311
173
138.1
—
33.4
34.3
103.7
5.1
1.2
110.1
16.7
93.5
0.12
800
337.7
204.2
133.5
—
39
48.8
84.7
5.5
0.5
90.6
11.7
79.6
0.1
800
296.7
166.5
130.2
—
24.8
23.5
106.8
2.1
0.9
109.4
16.8
92.9
0.12
800
322.3
183.6
138.7
—
24.8
26.9
111.8
1.7
0.1
113.6
16.1
97.4
0.12
800
218.2
125.1
93.1
—
21.2
20.9
72.1
3
0.1
75.2
11.6
63.6
0.08
800
186.1
117.6
68.5
—
20.3
20.3
48.3
4.2
-0.6
51.9
6.5
45.4
0.06
800