Hangzhou Weiguang Statements
00
Hangzhou Weiguang 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
303.28
200.4
102.88
14.051
11.703
25.334
77.55
-13.265
-0.048
64.219
7.543
56.917
0.247
230.16
349.1
240.6
108.49
15.745
12.807
31.475
77.018
17.075
0.032
94.075
12.157
85.538
0.372
229.63
301.8
100
200.67
66.5
101.13
33.5
8.747
2.9
11.016
3.7
19.412
6.4
81.717
27.1
5.688
1.9
—
0
87.405
29
11.949
4
75.863
25.1
0.33
229.63
271.98
100
175.94
64.7
96.037
35.3
17.833
6.6
13.739
5.1
31.445
11.6
64.593
23.7
-4.519
-1.7
0.056
0.02
60.047
22.1
1.889
0.7
59.053
21.7
0.257
229.63
279.31
100
182.93
65.5
96.377
34.5
9.525
3.4
4.839
1.7
13.662
4.9
82.715
29.6
17.846
6.4
-0.003
-0.001
100.55
36
13.877
5
86.672
31
0.377
229.63
322.93
100
219.17
67.9
103.76
32.1
12.353
3.8
8.605
2.7
20.529
6.4
83.229
25.8
14.557
4.5
-0.106
-0.03
97.67
30.2
12.815
4
84.855
26.3
0.37
229.63
330.55
100
227.39
68.8
103.16
31.2
9.011
2.7
13.739
4.2
22.213
6.7
80.944
24.5
8.583
2.6
-0.009
-0.003
89.645
27.1
12.292
3.7
77.353
23.4
0.337
229.63
317.21
100
221.11
69.7
96.098
30.3
20.444
6.4
15.276
4.8
32.239
10.2
63.859
20.1
30.835
9.7
-0.346
-0.1
95.977
30.3
10.585
3.3
85.393
26.9
0.369
231.58
269.99
100
186.04
68.9
83.949
31.1
8.601
3.2
5.783
2.1
14.585
5.4
69.364
25.7
8.79
3.3
-0.021
-0.008
76.494
28.3
10.473
3.9
66.022
24.5
0.29
227.44
294.48
100
213.42
72.5
81.06
27.5
9.337
3.2
10.322
3.5
19.964
6.8
61.096
20.7
11.855
4
0.085
0.03
73.036
24.8
10.132
3.4
62.904
21.4
0.276
228.21
229.9
100
173.7
75.6
56.2
24.4
6
2.6
10.5
4.6
16.2
7
40
17.4
6.4
2.8
—
0
46.4
20.2
6.3
2.7
40.1
17.4
0.17
229.6
246.3
100
173.2
70.3
73.1
29.7
10.5
4.3
15.1
6.1
25.8
10.5
47.3
19.2
14.5
5.9
-0.3
-0.1
61.5
25
8.1
3.3
53.3
21.6
0.23
229.6
192.6
100
130.1
67.5
62.4
32.4
10.1
5.2
8.3
4.3
17.7
9.2
44.7
23.2
6
3.1
-0.1
-0.05
50.7
26.3
6.8
3.5
43.9
22.8
0.19
229.6
190
100
128.3
67.5
61.7
32.5
8.2
4.3
3.1
1.6
10.1
5.3
51.6
27.2
9.3
4.9
0.2
0.1
61.2
32.2
8
4.2
53.2
28
0.23
229.6
169.3
100
114.2
67.5
55.1
32.5
5.4
3.2
11.7
6.9
14.4
8.5
40.8
24.1
9.5
5.6
-0.3
-0.2
50
29.5
7
4.1
43
25.4
0.19
229.6
212.8
100
142.7
67.1
70.1
32.9
12
5.6
18.6
8.7
29.8
14
40.3
18.9
7.3
3.4
-0.3
-0.1
47.1
22.1
6.2
2.9
41.1
19.3
0.18
229.6
199.9
100
133.6
66.8
66.4
33.2
8.5
4.3
11.8
5.9
20.1
10.1
46.2
23.1
8.1
4.1
—
0
54.3
27.2
8.2
4.1
46
23
0.2
229.6
216.1
100
146.9
68
69.2
32
7.1
3.3
20
9.3
26
12
43.2
20
8.4
3.9
-0.2
-0.09
51.4
23.8
6.8
3.1
47
21.7
0.2
229.6
165.4
100
114.9
69.5
50.5
30.5
7
4.2
12.8
7.7
18.2
11
32.3
19.5
3.6
2.2
0.1
0.06
35.9
21.7
4.7
2.8
31.3
18.9
0.14
229.6
186.7
100
128.1
68.6
58.6
31.4
9.4
5
13.3
7.1
59.7
32
-1.1
-0.6
23.4
12.5
0.1
0.05
22.3
11.9
6.2
3.3
16.2
8.7
0.07
229.6
162.5
100
114.1
70.2
48.4
29.8
9.8
6
14.2
8.7
21.6
13.3
26.8
16.5
8.3
5.1
-0.2
-0.1
34.9
21.5
4.6
2.8
30
18.5
0.13
229.6
172.9
100
124.5
72
48.4
28
—
0
20.1
11.6
18.2
10.5
30.2
17.5
8.5
4.9
0.1
0.06
38.8
22.4
5
2.9
32.6
18.9
0.14
229.3
124.6
100
94.1
75.5
30.6
24.6
—
0
12.4
10
11.2
9
19.3
15.5
1.8
1.4
—
0
21.1
16.9
2.6
2.1
18.5
14.8
0.08
229.6
148.5
104.9
43.6
9.1
8.9
20.6
22.9
7.4
2.2
32.5
4.3
28.2
0.12
229.6
136.2
97.4
38.8
5.2
9.5
13.6
25.1
3.3
—
28.4
4.1
24.4
0.11
229.6
174.3
122.9
51.4
—
14.8
16.5
34.9
2.4
0.1
37.4
5
32.4
0.14
229.6
109.8
78.6
31.2
—
10
9.4
21.8
4.7
—
26.4
3.8
22.6
0.1
229.6
125.2
84.6
40.7
—
14.1
14.3
26.4
6.3
1.5
34.1
4.8
29.3
0.13
229.8
101.5
67.7
33.8
—
10.8
10
23.8
2.9
1.4
28
3.9
24.1
0.1
229.6
130.7
88
42.7
—
15.5
15.9
26.8
3.6
0.9
31.3
3.8
27.5
0.16
172.8
83.7
55.1
28.6
—
8.3
8.4
20.1
0.6
1.9
22.7
3.6
19
0.11
172.2
103.7
70.2
33.5
—
12.3
12.5
20.9
1.5
1.6
24.1
2.8
21.3
0.12
172.2
93.5
60.4
33.1
—
11.6
11.8
21.3
4.5
0.2
25.9
3.5
22.5
0.13
172.2
124.6
83.3
41.3
—
14.8
16.9
24.5
1.9
0.9
27.2
4.2
23
0.13
172.2
75.3
53.1
22.2
—
7
6.7
15.5
2.7
0.1
18.3
2.8
15.5
0.09
172.2