Hangzhou Steam Statements
20
Hangzhou Steam 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
1 552.4
1 299.13
253.27
42.542
221.23
265.97
-12.698
147.4
32.01
166.89
-15.574
181.84
0.147
1 239.34
2 030.28
1 565.86
464.42
73.228
118.28
189.27
275.15
27.361
28.523
399.76
30.284
243.52
0.192
1 271.36
1 271.71
960.38
311.33
36.139
186.61
183.44
127.89
11.766
16.866
156.6
37.988
124.46
0.109
1 144.94
1 533.02
1 139.49
393.53
85.514
244
309.37
84.151
121.33
21.54
227.02
7.246
197.79
0.173
1 144.94
1 089.22
100
846.47
77.7
242.75
22.3
81.804
7.5
217.37
20
286.12
26.3
-43.371
-4
-2.236
-0.2
-2.26
-0.2
-47.867
-4.4
-6.219
-0.6
-48.089
-4.4
-0.042
1 145.72
1 238.77
100
965.87
78
272.9
22
88.635
7.2
76.792
6.2
158.01
12.8
114.9
9.3
1.537
0.1
13.295
1.1
129.85
10.5
6.647
0.5
94.136
7.6
0.082
1 145.72
1 204.09
100
861.65
71.6
342.44
28.4
56.444
4.7
191.42
15.9
245.45
20.4
96.994
8.1
26.06
2.2
1.024
0.09
124.1
10.3
10.597
0.9
79.921
6.6
0.072
1 103.82
1 286.99
100
966.38
75.1
320.61
24.9
53.664
4.2
204.38
15.9
238.56
18.5
82.059
6.4
130.5
10.1
2.703
0.2
215.22
16.7
24.607
1.9
164.3
12.8
0.168
978.2
1 788.99
100
1 271.9
71.1
517.08
28.9
85.497
4.8
257.39
14.4
322.92
18.1
194.16
10.9
7.11
0.4
37.497
2.1
238.76
13.3
40.841
2.3
184.04
10.3
0.192
957.03
1 707.9
100
1 268.96
74.3
438.94
25.7
105.16
6.2
287.27
16.8
335.62
19.7
103.32
6
-17.333
-1.01
1.911
0.1
88.91
5.2
8.371
0.5
72.625
4.3
0.079
916.54
1 115.51
100
698.39
62.6
417.12
37.4
82.182
7.4
166.35
14.9
240.32
21.5
176.81
15.8
10.021
0.9
6.032
0.5
192.97
17.3
6.955
0.6
165.07
14.8
0.17
970.82
1 913.42
100
1 443.26
75.4
470.17
24.6
90.806
4.7
228.28
11.9
266.81
13.9
203.36
10.6
157.31
8.2
-77.994
-4.08
282.67
14.8
61.983
3.2
207.77
10.9
0.221
939.1
1 181.7
100
839.8
71.1
341.9
28.9
90.3
7.6
188.2
15.9
253.8
21.5
88.1
7.5
3
0.3
116.6
9.9
207.6
17.6
28.8
2.4
161.6
13.7
0.22
734.4
1 203.4
100
850.8
70.7
352.6
29.3
58.8
4.9
145.6
12.1
241.8
20.1
110.8
9.2
-2.4
-0.2
6.5
0.5
115
9.6
5.3
0.4
96.2
8
0.13
734.5
1 271.4
100
855.9
67.3
415.4
32.7
45.8
3.6
171.3
13.5
204.2
16.1
211.2
16.6
-5.4
-0.4
0.3
0.02
206.1
16.2
32.5
2.6
132.3
10.4
0.18
754
1 323.8
100
898.3
67.9
425.5
32.1
46.7
3.5
287.2
21.7
220
16.6
205.5
15.5
112.8
8.5
-0.1
-0.008
318.4
24.1
34.3
2.6
246.4
18.6
0.35
713.7
697.9
100
500.4
71.7
197.5
28.3
56.5
8.1
127.8
18.3
242.4
34.7
-44.9
-6.4
24.2
3.5
2.1
0.3
-18.6
-2.7
-3.7
-0.5
-15.5
-2.2
-0.02
776
1 100.2
100
778.4
70.8
321.8
29.2
—
0
179.9
16.4
235.7
21.4
86.1
7.8
41.6
3.8
-39.9
-3.6
88.1
8
-6.7
-0.6
56.3
5.1
0.08
739.2
1 259.5
100
837.1
66.5
422.3
33.5
58.1
4.6
182.3
14.5
274.4
21.8
147.9
11.7
16.2
1.3
3.7
0.3
167.8
13.3
20.9
1.7
128.6
10.2
0.17
754
938.8
100
682.8
72.7
256
27.3
60.9
6.5
175.9
18.7
234.3
25
21.7
2.3
90.3
9.6
-3.7
-0.4
108.4
11.5
18.7
2
82.4
8.8
0.11
754
981.4
100
697.1
71
284.3
29
55.9
5.7
146.2
14.9
182.4
18.6
101.9
10.4
12
1.2
-0.8
-0.08
113.1
11.5
18.1
1.8
77.9
7.9
0.1
778.8
1 250
100
917.2
73.4
332.8
26.6
41.2
3.3
149.5
12
273.8
21.9
58.9
4.7
17
1.4
-3
-0.2
72.9
5.8
1.9
0.2
54
4.3
0.07
754
1 108.7
100
702.8
63.4
405.9
36.6
72.1
6.5
163.6
14.8
288.3
26
117.6
10.6
80.8
7.3
6.4
0.6
204.8
18.5
22.1
2
163.3
14.7
0.22
754
1 322.1
100
956.1
72.3
365.9
27.7
—
0
267.1
20.2
264.8
20
101.2
7.7
34.1
2.6
-1.1
-0.08
134.2
10.2
22.7
1.7
89.5
6.8
0.12
754
962.1
100
685.8
71.3
276.3
28.7
—
0
198.7
20.7
223.8
23.3
52.5
5.5
3
0.3
2.7
0.3
58.1
6
9.3
1
39
4.1
0.05
754
857.9
632.8
225.1
14.4
153.5
199.7
25.4
1.8
1.3
28.5
5
4.8
0.01
754
925.5
637.9
287.6
56.1
153.4
269.2
18.4
13.4
3.5
37.9
-0.7
20
0.03
740.7
915.4
677.1
238.3
—
215.5
251.1
-12.8
48.4
—
35.8
-0.1
27.2
0.04
754
748.3
534
214.3
—
220.8
218.1
-3.7
32.6
1.6
30.4
6.6
16.8
0.02
754
993.5
732.4
261
—
146.7
182.1
79
27.3
15
121.7
10.2
92.3
0.12
754
874.4
645.4
229
—
210.6
251
-22
5.2
1.6
-15.2
3.2
-29.1
-0.04
754
679.6
461.9
217.7
—
216.2
276.8
-59.1
11.6
5.6
-42
-8.3
-37.9
-0.05
754
687.8
397.4
290.4
—
214.8
279.9
10.5
3
-0.6
12.9
5.5
6.6
0.01
754
1 051.4
811
240.4
—
182.5
360.5
-120.1
17.2
10.3
-92.7
-35.7
-73.5
-0.1
754
493.7
338.1
155.6
—
199.3
243.7
-88.2
4.4
9.1
-74.4
0.2
-79
-0.1
754
562.8
342.6
220.3
—
187.5
254.9
-34.7
30
0.6
-4.1
2.5
-18
-0.02
754
492.2
326.3
165.9
—
195.6
150.8
15.1
4.3
3.5
22.9
8.8
7.7
0.01
754
1 272.4
877.6
394.8
—
164.7
178.3
216.6
5.2
7.8
229.6
35.8
168.1
0.22
754
706.5
429.8
276.8
—
219
271.4
5.4
-0.2
-0.8
4.4
1.9
-12.2
-0.02
754
1 088.2
690.4
397.8
—
211.2
260.2
137.6
24.8
7.6
170
19.7
128.9
0.17
754
655.1
395.5
259.7
—
155.8
162
97.6
-0.3
0.1
97.4
19.9
67.3
0.09
754
1 611.9
1 117.3
494.6
—
227.1
270.7
223.9
-5
12.9
231.7
36.2
189.5
0.25
754
1 433
966.3
466.7
—
170.2
169.9
296.8
1.9
-0.9
297.8
47.2
231.7
0.31
754
1 109.9
758.1
351.8
—
172.2
190.8
161
31.8
-0.6
192.2
26.3
140.4
0.19
754
909.9
609.3
300.6
—
182.6
187.4
113.1
31.3
-0.1
144.3
21.4
92.6
0.12
754
1 283.7
830.7
453
—
179.9
238.1
214.9
113.6
7.2
335.6
44.1
226
0.3
754