Shenzhen Ruihe Statements
00
Shenzhen Ruihe 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
465.65
399.79
65.861
15.813
191.12
91.724
-25.864
-14.126
-2.259
-42.249
24.951
-73.157
-0.195
374.49
387.73
100
331.72
85.6
56.015
14.4
7.573
2
22.142
5.7
32.88
8.5
23.135
6
-13.05
-3.4
-0.505
-0.1
9.619
2.5
12.638
3.3
-9.937
-2.6
-0.027
374.49
336.47
100
292.53
86.9
43.941
13.1
12.432
3.7
23.003
6.8
19.637
5.8
24.304
7.2
-16.374
-4.9
0.37
0.1
8.3
2.5
3.105
0.9
1.112
0.3
0.003
374.49
480.74
100
418.5
87.1
62.249
12.9
18.848
3.9
71.358
14.8
-29.849
-6.2
92.098
19.2
-14.287
-3
16.335
3.4
94.152
19.6
41.634
8.7
47.609
9.9
0.133
358.33
578.21
100
500.25
86.5
77.961
13.5
17.446
3
40.385
7
89.573
15.5
-11.612
-2.008
-15.448
-2.7
-0.025
-0.004
-27.077
-4.7
8.064
1.4
-43.335
-7.5
-0.113
383.06
585.77
100
507.17
86.6
78.603
13.4
15.807
2.7
299.31
51.1
49.851
8.5
28.752
4.9
-16.65
-2.8
-0.778
-0.1
11.324
1.9
7.639
1.3
-4.333
-0.7
-0.011
378.29
504.84
100
445.04
88.2
59.803
11.8
14.901
3
-216.36
-42.9
29.465
5.8
30.338
6
-12.172
-2.4
-0.098
-0.02
18.068
3.6
5.165
1
9.679
1.9
0.026
374.49
942.48
100
914.48
97
27.997
3
36.391
3.9
556.8
59.1
1 823.37
193.5
-1 795.37
-190.5
-18.996
-2.02
3.27
0.3
-1 811.1
-192.2
42.167
4.5
-1 859.27
-197.3
-4.561
407.65
895.27
100
767.95
85.8
127.33
14.2
21.789
2.4
122.45
13.7
167.68
18.7
-40.35
-4.5
-13.246
-1.5
0.298
0.03
-53.299
-6
-23.715
-2.6
-36.971
-4.1
-0.1
368.69
964.42
100
819.49
85
144.93
15
30.823
3.2
23.138
2.4
92.586
9.6
52.346
5.4
-9.363
-1
0.002
0.0002
43.98
4.6
6.005
0.6
30.192
3.1
0.082
368.69
715.2
100
605.4
84.6
109.9
15.4
25
3.5
72.6
10.2
63.7
8.9
46.2
6.5
-12.2
-1.7
—
0
33.9
4.7
5.2
0.7
23.1
3.2
0.06
378.3
1 209.5
100
1 052
87
157.5
13
51.2
4.2
64.2
5.3
114.4
9.5
43.1
3.6
-15.6
-1.3
2.8
0.2
26.5
2.2
-2.8
-0.2
25.1
2.1
0.07
343.8
1 122.4
100
943.4
84.1
179
15.9
28.4
2.5
45.9
4.1
73.5
6.5
105.5
9.4
-11.8
-1.05
—
0
93.7
8.3
14
1.2
71
6.3
0.19
378.3
997.7
100
840.7
84.3
157
15.7
30.4
3
44.4
4.5
73.4
7.4
83.5
8.4
-11.9
-1.2
0.2
0.02
71.9
7.2
12.3
1.2
49.9
5
0.13
378.6
434.3
100
366.2
84.3
68.1
15.7
12.7
2.9
36.8
8.5
46.8
10.8
21.4
4.9
-14
-3.2
—
0
7.3
1.7
0.8
0.2
1.9
0.4
0.01
378.6
1 137.3
100
949.1
83.5
188.2
16.5
40.4
3.6
79.9
7
139.6
12.3
48.6
4.3
-15.9
-1.4
-0.3
-0.03
32.4
2.8
11.4
1
15.1
1.3
0.04
402.5
924.2
100
779.6
84.4
144.7
15.7
26.9
2.9
42.7
4.6
68.9
7.5
75.7
8.2
-11.9
-1.3
-0.1
-0.01
63.7
6.9
7.5
0.8
45.9
5
0.13
353.4
896.4
100
742.3
82.8
154.1
17.2
34.4
3.8
25.1
2.8
74.3
8.3
79.8
8.9
-11
-1.2
0.1
0.01
68.9
7.7
11.6
1.3
47.9
5.3
0.13
369.1
860.1
100
740.4
86.1
119.7
13.9
22.9
2.7
18.9
2.2
49
5.7
70.6
8.2
-11.1
-1.3
—
0
59.5
6.9
9.2
1.1
47.2
5.5
0.13
362.5
1 018.1
100
796.5
78.2
221.6
21.8
106.4
10.5
12.1
1.2
169
16.6
52.6
5.2
-14.4
-1.4
-3.2
-0.3
34.7
3.4
6.1
0.6
24.8
2.4
0.07
362.5
873.8
100
756.2
86.5
117.6
13.5
—
0
20.6
2.4
47.8
5.5
69.7
8
-25.1
-2.9
1.1
0.1
45.8
5.2
5.6
0.6
30.3
3.5
0.08
362.5
924.5
100
809.4
87.6
115.1
12.4
—
0
25.2
2.7
48.8
5.3
66.4
7.2
-4.9
-0.5
2.4
0.3
63.9
6.9
7.5
0.8
50.2
5.4
0.14
362.5
797.5
100
698.6
87.6
98.9
12.4
—
0
27.8
3.5
36.8
4.6
62.1
7.8
-7.1
-0.9
-1.7
-0.2
53.3
6.7
7.3
0.9
42.5
5.3
0.12
362.5
911.7
100
814.5
89.3
97.2
10.7
—
0
27.4
3
46.5
5.1
50.7
5.6
-5.6
-0.6
-2.7
-0.3
42.3
4.6
11.3
1.2
32.4
3.6
0.09
362.5
801.2
100
696.6
86.9
104.6
13.1
—
0
28.2
3.5
61.7
7.7
42.9
5.4
-5.6
-0.7
0.1
0.01
37.4
4.7
1.9
0.2
29.2
3.6
0.08
362.5
732.4
100
633.7
86.5
98.6
13.5
—
0
31.1
4.2
49.8
6.8
48.9
6.7
-4.2
-0.6
2.3
0.3
47
6.4
1.7
0.2
38.7
5.3
0.11
362.5
561.2
100
482.3
85.9
78.9
14.1
—
0
26.4
4.7
33.6
6
45.3
8.1
-2.8
-0.5
0.1
0.02
42.6
7.6
5.6
1
32.3
5.8
0.09
362.5
852.3
100
780.5
91.6
71.9
8.4
—
0
24.8
2.9
50.9
6
20.9
2.5
0.8
0.09
-0.3
-0.04
21.4
2.5
4
0.5
19.6
2.3
0.05
359.4
559.2
100
490.1
87.6
69.1
12.4
—
0
21.2
3.8
48
8.6
21
3.8
2.4
0.4
0.3
0.05
23.8
4.3
2.7
0.5
21.5
3.8
0.06
362.5
507.4
100
436.3
86
71.1
14
—
0
17.2
3.4
43.2
8.5
28
5.5
4.7
0.9
—
0
32.7
6.4
3.5
0.7
29.2
5.8
0.08
362.5
517.8
100
460.8
89
57
11
—
0
20.2
3.9
25.8
5
31.2
6
-3.2
-0.6
0.1
0.02
28.1
5.4
3.4
0.7
24.6
4.8
0.08
300
582.9
100
515.9
88.5
67
11.5
—
0
20.2
3.5
49.4
8.5
17.6
3
-4.9
-0.8
2.9
0.5
15.5
2.7
3.9
0.7
11.5
2
0.04
300
419.8
100
373.6
89
46.2
11
—
0
20.7
4.9
24.2
5.8
21.9
5.2
-4
-1
-0.1
-0.02
17.8
4.2
2.6
0.6
15.2
3.6
0.05
300
410.6
100
365.3
89
45.3
11
—
0
16.7
4.1
20.7
5
24.6
6
-1.5
-0.4
—
0
23.1
5.6
3.4
0.8
19.7
4.8
0.07
300
406.6
100
361.3
88.9
45.3
11.1
—
0
19.3
4.7
21.7
5.3
23.6
5.8
-2
-0.5
—
0
21.6
5.3
3.2
0.8
18.4
4.5
0.06
300
450.6
100
398.6
88.5
52
11.5
—
0
14.3
3.2
37.5
8.3
14.5
3.2
-1.7
-0.4
2.7
0.6
15.6
3.5
5.8
1.3
9.8
2.2
0.03
300
344.2
100
308
89.5
36.2
10.5
—
0
16.7
4.9
17.4
5.1
18.8
5.5
-2
-0.6
—
0
16.8
4.9
4.2
1.2
12.6
3.7
0.04
300
364.7
100
323.1
88.6
41.6
11.4
—
0
16.7
4.6
21.4
5.9
20.1
5.5
0.1
0.03
0.1
0.03
20.3
5.6
5.1
1.4
15.2
4.2
0.05
300
362.4
100
321.9
88.8
40.4
11.1
—
0
16.6
4.6
17.7
4.9
22.8
6.3
0.2
0.06
—
0
23
6.3
5.7
1.6
17.2
4.7
0.06
300
227.8
100
198.6
87.2
29.2
12.8
—
0
17.1
7.5
14.9
6.5
14.3
6.3
1.4
0.6
—
0
15.6
6.8
3.8
1.7
11.8
5.2
0.04
300
361.3
100
321
88.8
40.2
11.1
—
0
14.8
4.1
19.2
5.3
21.1
5.8
2.5
0.7
2
0.6
25.6
7.1
6.4
1.8
19.2
5.3
0.06
300