Hangzhou Star Statements
00
Hangzhou Star 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
730.49
100
585.74
80.2
144.74
19.8
26.077
3.6
31.893
4.4
69.82
9.6
74.922
10.3
-0.424
-0.06
1.771
0.2
76.245
10.4
6.571
0.9
66.188
9.1
0.212
311.59
978.94
100
833.96
85.2
144.98
14.8
33.488
3.4
37.645
3.8
65.639
6.7
79.345
8.1
3.227
0.3
-0.912
-0.09
81.659
8.3
7.495
0.8
70.671
7.2
0.23
306.73
575.2
100
483.32
84
91.882
16
21.602
3.8
20.941
3.6
40.264
7
51.617
9
-1.119
-0.2
0.973
0.2
51.472
8.9
3.956
0.7
45.065
7.8
0.15
300.63
698.57
100
621.21
88.9
77.366
11.1
16.511
2.4
46.394
6.6
63
9
14.366
2.1
-1.367
-0.2
-1.359
-0.2
11.773
1.7
-0.548
-0.08
10.818
1.5
0.037
289.21
563.75
100
497.78
88.3
65.971
11.7
22.339
4
24.167
4.3
39.77
7.1
26.201
4.6
3.298
0.6
0.775
0.1
30.153
5.3
-2.433
-0.4
31.532
5.6
0.105
300.63
398.6
100
329.37
82.6
69.227
17.4
14.224
3.6
23.436
5.9
27.891
7
41.336
10.4
3.175
0.8
-0.658
-0.2
43.836
11
4.599
1.2
39.115
9.8
0.132
296.52
288.37
100
219.33
76.1
69.032
23.9
12.723
4.4
15.373
5.3
26.459
9.2
42.574
14.8
1.247
0.4
0.797
0.3
44.618
15.5
5.44
1.9
37.645
13.1
0.128
293.94
309.99
100
269.87
87.1
40.115
12.9
16.189
5.2
18.014
5.8
29.946
9.7
10.169
3.3
-2.393
-0.8
1.127
0.4
8.813
2.8
-4.214
-1.4
9.567
3.1
0.035
277.08
324.59
100
247.33
76.2
77.259
23.8
13.67
4.2
6.863
2.1
18.871
5.8
58.387
18
-1.821
-0.6
0.388
0.1
56.976
17.6
6.088
1.9
49.072
15.1
0.171
286.91
390.34
100
309.18
79.2
81.166
20.8
10.874
2.8
30.942
7.9
38.186
9.8
42.98
11
-1.176
-0.3
1.113
0.3
42.893
11
5.018
1.3
35.768
9.2
0.122
293.18
343.7
100
256.5
74.6
87.2
25.4
8.5
2.5
21.9
6.4
28.4
8.3
58.8
17.1
-1.9
-0.6
0.1
0.03
57
16.6
7.3
2.1
49.5
14.4
0.26
188.2
257
100
201.4
78.4
55.7
21.7
11
4.3
23.2
9
29
11.3
26.6
10.4
0.4
0.2
-3.9
-1.5
22.6
8.8
3
1.2
19
7.4
0.09
203.4
253.4
100
181.2
71.5
72.2
28.5
8.8
3.5
23
9.1
29.4
11.6
42.8
16.9
-2.4
-0.9
0.6
0.2
41
16.2
4.4
1.7
35.8
14.1
0.17
210.7
250.6
100
185.4
74
65.2
26
11.1
4.4
18.5
7.4
28.2
11.3
37
14.8
-3.2
-1.3
-0.6
-0.2
33.2
13.2
4.8
1.9
27.8
11.1
0.11
254.4
166
100
121.7
73.3
44.3
26.7
6.3
3.8
13.4
8.1
18.9
11.4
25.3
15.2
0.3
0.2
2.1
1.3
27.7
16.7
2.2
1.3
25.2
15.2
0.13
187.6
192.9
100
142.7
74
50.3
26.1
9.9
5.1
26.3
13.6
19.2
10
31.1
16.1
4.3
2.2
-4.4
-2.3
30.7
15.9
3.1
1.6
17.7
9.2
0.09
197.2
175.6
100
117.7
67
57.9
33
8.9
5.1
18.2
10.4
-64.3
-36.6
122.2
69.6
2.5
1.4
0.1
0.06
124.9
71.1
18.5
10.5
63
35.9
0.33
191.3
183.5
100
125.9
68.6
57.6
31.4
7.3
4
20.8
11.3
21.6
11.8
36
19.6
2.4
1.3
0.2
0.1
37.9
20.7
6.8
3.7
26.2
14.3
0.13
203
156.2
100
106
67.9
50.2
32.1
5.4
3.5
10.6
6.8
17.8
11.4
32.4
20.7
-2.7
-1.7
3.4
2.2
33.1
21.2
4.6
2.9
24.5
15.7
0.13
193.7
103.3
100
63
61
40.3
39
6.2
6
11.5
11.1
15.7
15.2
24.6
23.8
-3.3
-3.2
—
0
21.2
20.5
1.4
1.4
19.3
18.7
0.1
193.7
106.2
100
64.6
60.8
41.7
39.3
4.7
4.4
8.4
7.9
12
11.3
29.6
27.9
2.9
2.7
0.3
0.3
32.8
30.9
4.1
3.9
27
25.4
0.14
193.7
108.2
100
68.3
63.1
39.9
36.9
—
0
15.3
14.1
14.9
13.8
25
23.1
6.3
5.8
0.1
0.09
31.4
29
4.3
4
25
23.1
0.13
193.7
91.4
100
55.2
60.4
36.3
39.7
—
0
9.7
10.6
8.1
8.9
28.2
30.9
1.2
1.3
0.1
0.1
29.5
32.3
4
4.4
24.2
26.5
0.12
193.7
104.7
100
63.9
61
40.8
39
5.4
5.2
12.2
11.7
14.7
14
26.1
24.9
1.9
1.8
-1.7
-1.6
26.2
25
2.5
2.4
23.1
22.1
0.12
193.7
86.8
100
49.4
56.9
37.4
43.1
4.3
5
6.4
7.4
9.5
10.9
27.9
32.1
—
0
0.6
0.7
28.4
32.7
4.1
4.7
22.8
26.3
0.13
179.9
82
100
48.5
59.1
33.6
41
—
0
13.9
17
12.5
15.2
21.1
25.7
0.4
0.5
3.6
4.4
25
30.5
3.4
4.1
21.6
26.3
0.11
193.7
81.3
100
48.9
60.1
32.4
39.9
—
0
7.9
9.7
7.9
9.7
24.5
30.1
-0.1
-0.1
1.2
1.5
25.5
31.4
3.7
4.6
21.9
26.9
0.14
155