Wuxi Huadong Statements
00
Wuxi 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
132.36
113.27
19.091
20.652
41.377
61.536
-42.446
-4.906
-0.203
-47.555
-7.359
-35.755
-0.035
1 007.69
112.71
100
119.75
106.2
-7.038
-6.2
6.162
5.5
49.845
44.2
90.823
80.6
-97.86
-86.8
8.822
7.8
-1.691
-1.5
-85.031
-75.4
-14.135
-12.5
-70.644
-62.7
-0.07
1 007.69
271.04
100
210.94
77.8
60.105
22.2
10.286
3.8
20.837
7.7
29.341
10.8
30.764
11.4
-3.676
-1.4
0.573
0.2
27.603
10.2
2.474
0.9
25.13
9.3
0.025
1 007.69
727.61
100
686.1
94.3
41.51
5.7
29.819
4.1
208.15
28.6
280.12
38.5
-238.61
-32.8
-3.982
-0.5
0.124
0.02
-242.46
-33.3
-48.142
-6.6
-194.31
-26.7
-0.193
1 007.69
150.93
100
127.43
84.4
23.497
15.6
8.759
5.8
9.004
6
11.048
7.3
12.449
8.2
-4.8
-3.2
-0.095
-0.06
7.554
5
22.216
14.7
-14.662
-9.7
-0.015
1 007.69
164.69
100
123.36
74.9
41.334
25.1
9.356
5.7
11.111
6.7
22.576
13.7
18.758
11.4
-1.84
-1.1
-2.145
-1.3
14.764
9
8.968
5.4
5.796
3.5
0.006
1 007.69
432.58
100
392.42
90.7
40.16
9.3
8.784
2
7.48
1.7
6.809
1.6
33.351
7.7
-4.452
-1.03
0.636
0.1
29.535
6.8
4.939
1.1
24.596
5.7
0.024
1 007.69
166.02
100
158.91
95.7
7.109
4.3
7.527
4.5
113.37
68.3
1 390.83
837.8
-1 383.72
-833.5
22.709
13.7
-0.733
-0.4
-1 361.67
-820.2
-10.065
-6.06
-1 330.93
-801.7
-1.321
1 007.69
2 761.2
100
2 662.79
96.4
98.412
3.6
12.338
0.4
154.75
5.6
162.5
5.9
-64.085
-2.3
-39.091
-1.4
-0.222
-0.008
-103.41
-3.7
-2.602
-0.09
-123.51
-4.5
-0.123
1 007.69
2 517.39
100
2 385.07
94.7
132.32
5.3
16.463
0.7
79.354
3.2
92.27
3.7
40.051
1.6
-12
-0.5
-0.006
-0.0003
28.037
1.1
4.707
0.2
22.109
0.9
0.022
1 007.69
1 621.4
100
1 553.6
95.8
67.8
4.2
7.3
0.5
5.9
0.4
11.5
0.7
56.2
3.5
-13
-0.8
-0.1
-0.006
43.2
2.7
10.6
0.7
24.7
1.5
0.02
1 007.7
-535.9
100
-476.8
89
-59.1
11
14.5
-2.7
272.2
-50.8
1 146.9
-214.01
-1 206
225
-12
2.2
-1
0.2
-1 218.9
227.4
-52.3
9.8
-1 165.6
217.5
-1.13
1 029.8
3 303.3
100
3 220.4
97.5
82.9
2.5
7
0.2
22
0.7
21.3
0.6
61.6
1.9
-15.7
-0.5
-1.1
-0.03
44.8
1.4
7.4
0.2
34.2
1
0.03
1 007.7
3 129.7
100
2 980.1
95.2
149.6
4.8
14.5
0.5
73.7
2.4
107.6
3.4
42
1.3
0.1
0.003
-0.1
-0.003
42
1.3
6.1
0.2
29.6
0.9
0.03
1 007.7
1 745.2
100
1 703.1
97.6
42.1
2.4
7.6
0.4
30.6
1.8
4
0.2
38.1
2.2
-8.9
-0.5
-1.2
-0.07
27.9
1.6
5.4
0.3
28.6
1.6
0.03
1 007.7
4 405.4
100
4 055.7
92.1
349.7
7.9
19.7
0.4
112
2.5
120.1
2.7
229.6
5.2
-13.5
-0.3
-0.2
-0.005
215.8
4.9
32.7
0.7
189.4
4.3
0.19
1 007.7
3 627.9
100
3 449.7
95.1
178.2
4.9
11.2
0.3
79.1
2.2
89.2
2.5
89
2.5
-4.6
-0.1
—
0
84.6
2.3
14.1
0.4
62.8
1.7
0.06
1 007.7
3 114.1
100
2 961.4
95.1
152.7
4.9
6.5
0.2
72.7
2.3
73.8
2.4
79
2.5
-5.8
-0.2
0.7
0.02
73.8
2.4
9.6
0.3
63.5
2
0.06
1 007.7
2 539.7
100
2 459.9
96.9
79.8
3.1
18
0.7
26.3
1
18.3
0.7
61.5
2.4
-7.7
-0.3
—
0
53.7
2.1
8.4
0.3
41.2
1.6
0.04
1 007.7
3 088
100
3 063.2
99.2
24.8
0.8
8.5
0.3
44.2
1.4
50.6
1.6
-25.8
-0.8
-4.7
-0.2
-1.1
-0.04
-31.5
-1.02
11.3
0.4
-37.1
-1.2
-0.04
1 007.9
3 367
100
3 174.3
94.3
192.7
5.7
18.5
0.5
53.8
1.6
76.9
2.3
115.8
3.4
2.5
0.07
1.7
0.05
120
3.6
13.4
0.4
92.8
2.8
0.09
1 007.4
2 023.9
100
1 820.6
90
203.3
10
26.7
1.3
24.7
1.2
66.5
3.3
136.8
6.8
10.7
0.5
-5
-0.2
142.5
7
21.2
1
118.3
5.8
0.12
1 007.7
1 468.7
100
1 238
84.3
230.7
15.7
—
0
56.7
3.9
62.1
4.2
168.6
11.5
-11.6
-0.8
5.7
0.4
162.7
11.1
24.9
1.7
133.9
9.1
0.13
1 007.7
1 851.1
100
1 600.9
86.5
250.1
13.5
—
0
108
5.8
111.1
6
139
7.5
-4.2
-0.2
1.1
0.06
135.8
7.3
21.3
1.2
108.4
5.9
0.1
1 034
1 213.4
100
1 160.8
95.7
52.6
4.3
—
0
42.5
3.5
39.5
3.3
13.1
1.1
-3.9
-0.3
0.2
0.02
21.1
1.7
6.1
0.5
4.2
0.3
0.01
689.9
1 043.3
100
991
95
52.2
5
—
0
25
2.4
20.2
1.9
32.1
3.1
-3.4
-0.3
0.6
0.06
29.3
2.8
6.9
0.7
13.8
1.3
0.02
689.4
894.2
100
846.6
94.7
47.6
5.3
—
0
31.7
3.5
34
3.8
13.5
1.5
0.7
0.08
1.3
0.1
15.6
1.7
3.4
0.4
5.5
0.6
0.01
688.2
634
100
565.5
89.2
68.5
10.8
—
0
31.4
5
40.6
6.4
27.9
4.4
10.1
1.6
0.4
0.06
38.3
6
9.6
1.5
13.7
2.2
0.02
689.4
600.1
100
574
95.7
26.1
4.3
—
0
21.1
3.5
22.9
3.8
3.2
0.5
3.8
0.6
0.1
0.02
7.1
1.2
2.5
0.4
0.9
0.1
—
689.4
493.3
100
454.2
92.1
39.1
7.9
—
0
24.6
5
23.8
4.8
15.3
3.1
2.3
0.5
1.2
0.2
18.7
3.8
4.4
0.9
11.4
2.3
0.02
645
412.8
100
386.9
93.7
25.9
6.3
—
0
19
4.6
18.5
4.5
7.5
1.8
-1.5
-0.4
-0.1
-0.02
5.9
1.4
1.2
0.3
3.7
0.9
0.01
559.6
496.1
100
445.5
89.8
50.6
10.2
—
0
26.9
5.4
37.1
7.5
13.5
2.7
-2.1
-0.4
0.2
0.04
11.6
2.3
1.4
0.3
10.4
2.1
0.02
560
401.6
100
382.8
95.3
18.9
4.7
—
0
16.5
4.1
16.9
4.2
1.9
0.5
-0.1
-0.02
-0.1
-0.02
1.7
0.4
0.6
0.1
1.4
0.3
—
560
448.4
100
407.6
90.9
40.8
9.1
—
0
30.7
6.8
30.5
6.8
10.3
2.3
0.6
0.1
-0.1
-0.02
10.8
2.4
2
0.4
7.9
1.8
0.01
560
190.4
100
175.1
92
15.3
8
—
0
17.1
9
12.9
6.8
2.4
1.3
1.1
0.6
0.1
0.05
3.6
1.9
1.3
0.7
2.3
1.2
—
560
199.6
100
169.8
85.1
29.8
14.9
—
0
24.3
12.2
23.6
11.8
6.2
3.1
1.1
0.6
0.4
0.2
7.7
3.9
0.5
0.3
7.1
3.6
0.01
560
120
100
100.8
84
19.2
16
—
0
18.5
15.4
21.1
17.6
-1.8
-1.5
2
1.7
-0.4
-0.3
-0.2
-0.2
0.1
0.08
-0.4
-0.3
—
560
96.6
100
83
85.9
13.6
14.1
—
0
17.9
18.5
15.6
16.1
-2.1
-2.2
6.7
6.9
0.1
0.1
4.8
5
1
1
3.8
3.9
0.01
560
82.6
100
72.3
87.5
10.3
12.5
—
0
10.3
12.5
9.9
12
0.4
0.5
1.3
1.6
—
0
1.7
2.1
0.4
0.5
1.3
1.6
—
560
51.3
100
40
78
11.3
22
—
0
14
27.3
19
37
-7.7
-15.01
0.7
1.4
0.2
0.4
-6.8
-13.3
-0.4
-0.8
-6.4
-12.5
-0.01
560
160.3
100
123.5
77
36.8
23
—
0
23.8
14.8
28.1
17.5
8.7
5.4
0.9
0.6
—
0
9.7
6.1
0.9
0.6
8.8
5.5
0.02
560