Shandong Hongyu Statements
00
Shandong Hongyu 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
71.704
58.853
12.851
3.639
5.132
8.706
4.145
1.112
0.037
5.294
0.352
4.941
0.038
130.71
90.228
75.089
15.139
3.193
7.31
11.332
3.807
1.104
0.106
5.04
0.389
4.651
0.036
130.64
122.34
100
100.87
82.4
21.471
17.6
2.938
2.4
12.439
10.2
15.787
12.9
5.684
4.6
0.991
0.8
0.043
0.04
6.659
5.4
0.649
0.5
6.011
4.9
0.046
130.67
87.811
100
71.202
81.1
16.609
18.9
5.276
6
7.208
8.2
12.183
13.9
4.425
5
1.039
1.2
-0.097
-0.1
5.36
6.1
-1.445
-1.6
6.805
7.7
0.052
130.67
110.66
100
93.06
84.1
17.597
15.9
3.055
2.8
8.419
7.6
10.976
9.9
6.621
6
1.22
1.1
-0.022
-0.02
7.819
7.1
0.754
0.7
7.064
6.4
0.054
130.67
87.889
100
76.086
86.6
11.803
13.4
2.347
2.7
5.468
6.2
7.841
8.9
3.962
4.5
1.158
1.3
-0.188
-0.2
4.932
5.6
0.379
0.4
4.553
5.2
0.049
93.338
111.22
100
97.275
87.5
13.944
12.5
2.603
2.3
7.745
7
10.104
9.1
3.84
3.5
0.69
0.6
0.162
0.1
4.667
4.2
0.478
0.4
4.189
3.8
0.045
93.338
106.66
100
91.225
85.5
15.435
14.5
2.658
2.5
4.402
4.1
7.018
6.6
8.417
7.9
1.246
1.2
-0.05
-0.05
9.613
9
0.872
0.8
8.741
8.2
0.094
93.338
91.976
100
75.526
82.1
16.45
17.9
2.2
2.4
7.328
8
9.373
10.2
7.077
7.7
0.153
0.2
0
-0.00009
7.231
7.9
0.821
0.9
6.409
7
0.069
93.338
98.414
100
81.149
82.5
17.264
17.5
4.129
4.2
8.086
8.2
12.807
13
4.457
4.5
1.324
1.3
-0.092
-0.09
5.689
5.8
0.325
0.3
5.364
5.5
0.057
93.338
113.1
100
94.7
83.7
18.4
16.3
4.8
4.2
9
8
14
12.4
4.5
4
0.2
0.2
-0.3
-0.3
4.3
3.8
0.1
0.09
4.2
3.7
0.05
93.3
124.5
100
107.9
86.7
16.6
13.3
4
3.2
6.8
5.5
10.9
8.8
5.7
4.6
0.9
0.7
-0.1
-0.08
6.5
5.2
0.5
0.4
6.1
4.9
0.06
93.3
98.1
100
78.5
80
19.7
20.1
4.5
4.6
6.9
7
11
11.2
8.6
8.8
-0.3
-0.3
—
0
8.4
8.6
1.3
1.3
7.1
7.2
0.08
93.3
116.8
100
97.2
83.2
19.6
16.8
1.8
1.5
8.4
7.2
10.1
8.6
9.5
8.1
2.2
1.9
-0.4
-0.3
11.3
9.7
1.2
1
10
8.6
0.11
93.3
66.8
100
59.2
88.6
7.6
11.4
2.2
3.3
5.5
8.2
7.7
11.5
-0.1
-0.1
0.2
0.3
0.1
0.1
0.3
0.4
—
0
0.2
0.3
—
93.3
73.5
100
61.4
83.5
12
16.3
2.3
3.1
6.4
8.7
8.4
11.4
3.7
5
1.8
2.4
-1.1
-1.5
4.4
6
0.5
0.7
3.9
5.3
0.04
93.3
53.6
100
48
89.6
5.6
10.4
2
3.7
4.1
7.6
5.9
11
-0.3
-0.6
1.4
2.6
—
0
1.2
2.2
—
0
1.3
2.4
0.01
93.3
65.1
100
57.6
88.5
7.5
11.5
2.4
3.7
5.4
8.3
7.6
11.7
-0.1
-0.2
1.3
2
0.1
0.2
1.4
2.2
-0.2
-0.3
1.5
2.3
0.02
93.3
89.9
100
80.9
90
9
10
2.5
2.8
5.9
6.6
8.2
9.1
0.8
0.9
0.3
0.3
1
1.1
2.1
2.3
0.3
0.3
1.8
2
0.02
93.3
61
100
54.3
89
6.7
11
2
3.3
0.5
0.8
7.5
12.3
-0.8
-1.3
1.8
3
—
0
0.9
1.5
-0.1
-0.2
1
1.6
0.01
93.3
54
100
47
87
7.1
13.1
1.7
3.1
6.2
11.5
6.4
11.9
0.6
1.1
2.8
5.2
—
0
3.4
6.3
0.4
0.7
3
5.6
0.03
93.3
51.2
100
42.4
82.8
8.9
17.4
—
0
7.1
13.9
6
11.7
2.8
5.5
0.2
0.4
16.5
32.2
19.5
38.1
2.9
5.7
16.6
32.4
0.18
93.3
73.1
100
59.4
81.3
13.8
18.9
—
0
6.3
8.6
7.4
10.1
6.3
8.6
0.8
1.1
1.4
1.9
8.5
11.6
1.1
1.5
7.5
10.3
0.08
93.3
39.3
31.4
7.9
—
7.1
5.2
2.8
-0.3
-0.6
1.9
0.4
1.5
0.02
93.3
53
39.1
13.9
—
7.9
8.5
5.4
-0.2
7.4
12.6
1.8
10.8
0.13
84.4
93
65.6
27.4
—
12.1
11.1
16.3
-0.3
-0.4
15.8
2.1
13.7
0.2
70
98.1
71.2
27
—
9.1
10.4
16.5
-0.4
0.3
16.4
2.3
14.1
0.2
70
61.9
46.7
15.2
—
8.9
8.4
6.8
-0.5
0.5
6.7
0.7
5.9
0.08
70
50.1
35.7
14.4
—
8.4
8.4
6
-0.6
0.5
5.9
1
4.9
0.07
70