Hiconics Eco-energy Statements
30
Hiconics Eco-energy 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
270
220.74
49.262
27.542
54.405
79.888
-30.626
-1.066
-0.352
-32.088
1.501
-33.001
-0.029
1 137.18
390.7
320.05
70.647
23.159
54.839
73.829
-3.182
2.337
-0.268
-1.114
0.384
-2.965
-0.003
1 085.08
331.67
100
264.03
79.6
67.636
20.4
25.632
7.7
44.723
13.5
66.011
19.9
1.625
0.5
0.688
0.2
0.1
0.03
2.553
0.8
1.897
0.6
0.662
0.2
0.001
1 108.3
451.78
100
360.37
79.8
91.414
20.2
22.473
5
39.882
8.8
56.364
12.5
35.05
7.8
0.448
0.1
-1.206
-0.3
34.293
7.6
7.868
1.7
23.966
5.3
0.022
1 108.3
353.12
100
285.16
80.8
67.959
19.2
21.592
6.1
50.685
14.4
67.225
19
0.735
0.2
-0.289
-0.08
1.121
0.3
1.547
0.4
5.232
1.5
-4.557
-1.3
-0.004
1 141.16
300.02
100
226.63
75.5
73.389
24.5
20.277
6.8
57.667
19.2
74.571
24.9
-1.183
-0.4
0.423
0.1
0.032
0.01
-0.739
-0.2
1.161
0.4
-3.325
-1.1
-0.003
1 107.1
318.85
100
237.1
74.4
81.756
25.6
20.885
6.6
51.577
16.2
69.845
21.9
11.911
3.7
0.929
0.3
-0.025
-0.008
12.818
4
0.702
0.2
9.56
3
0.009
1 102.2
280.22
100
206.65
73.7
73.575
26.3
10.082
3.6
59.345
21.2
66.046
23.6
7.529
2.7
-15.488
-5.5
0.132
0.05
-3.183
-1.1
-17.98
-6.4
7.305
2.6
0.01
699.55
307.43
100
232.99
75.8
74.435
24.2
20.691
6.7
45.188
14.7
60.844
19.8
13.591
4.4
8.731
2.8
1.219
0.4
18.865
6.1
14.965
4.9
10.353
3.4
0.009
1 106.62
335.4
100
216.78
64.6
118.62
35.4
20.366
6.1
90.989
27.1
90.54
27
28.084
8.4
11.958
3.6
0.524
0.2
25.529
7.6
2.231
0.7
23.485
7
0.021
1 107.27
281.2
100
193.8
68.9
87.4
31.1
13.8
4.9
72
25.6
72.1
25.6
15.3
5.4
0.5
0.2
0.2
0.07
9.1
3.2
3.2
1.1
9.1
3.2
0.01
1 107.3
369.5
100
337.4
91.3
32
8.7
32.2
8.7
59.9
16.2
313.7
84.9
-281.7
-76.2
53.4
14.5
-1.1
-0.3
-241.1
-65.3
24.3
6.6
-234.1
-63.4
-0.21
1 108
396.8
100
307.3
77.4
89.5
22.6
25.7
6.5
176.4
44.5
242.5
61.1
-153
-38.6
-9.4
-2.4
-0.4
-0.1
-162.9
-41.05
-0.9
-0.2
-129.4
-32.6
-0.12
1 108
333.6
100
258
77.3
75.5
22.6
21
6.3
188.4
56.5
262.9
78.8
-187.4
-56.2
-9.8
-2.9
0.7
0.2
-194.8
-58.4
-8.8
-2.6
-140.7
-42.2
-0.13
1 101.8
156.8
100
113.8
72.6
43
27.4
13.1
8.4
48.7
31.1
49.5
31.6
-6.6
-4.2
-5.1
-3.3
-2.4
-1.5
-15
-9.6
-0.1
-0.06
-10.8
-6.9
-0.01
1 114.2
545.1
100
412.8
75.7
132.2
24.3
24.7
4.5
109.4
20.1
108.2
19.8
24.1
4.4
-1.7
-0.3
-9.9
-1.8
10.3
1.9
28.8
5.3
1.2
0.2
—
1 112.8
247.2
100
170.5
69
76.7
31
21
8.5
62.2
25.2
85.4
34.5
-8.7
-3.5
-8.2
-3.3
0.3
0.1
-19.4
-7.8
-0.6
-0.2
-6.9
-2.8
-0.01
1 114.6
303.3
100
212.1
69.9
91.2
30.1
16.4
5.4
65.7
21.7
78.9
26
12.3
4.1
-15.2
-5.01
0.2
0.07
2.1
0.7
-5.1
-1.7
7.6
2.5
0.01
1 100.7
208.1
100
136.2
65.4
71.9
34.6
16
7.7
51.3
24.7
35.7
17.2
36.2
17.4
-7.3
-3.5
1.5
0.7
22.5
10.8
3.9
1.9
21.2
10.2
0.02
1 128.5
223
100
172.8
77.5
50.2
22.5
16.4
7.4
62.8
28.2
296.6
133
-246.4
-110.5
-11.1
-5
0.1
0.04
-271.1
-121.6
23.5
10.5
-258.4
-115.9
-0.23
1 128.5
330
100
238.4
72.2
91.6
27.8
18.3
5.5
63.9
19.4
69.9
21.2
21.8
6.6
-15
-4.5
-2.1
-0.6
4
1.2
3.1
0.9
5.2
1.6
—
1 128.5
381.1
100
267.5
70.2
113.6
29.8
—
0
94.8
24.9
95.7
25.1
17.9
4.7
-10.3
-2.7
0.6
0.2
6.3
1.7
-2
-0.5
9.3
2.4
0.01
1 022.1
272.1
100
201.7
74.1
70.4
25.9
—
0
73.3
26.9
60.6
22.3
9.9
3.6
-4
-1.5
-0.7
-0.3
5.1
1.9
0.6
0.2
6.7
2.5
0.01
1 126.5
471.1
390.1
81
—
134.4
95.9
-14.9
8
6.3
-14.5
-13.3
17.4
0.02
1 102.2
270.8
217.5
53.2
—
69.7
28.5
24.8
-5.6
-0.3
13.9
5.6
6.2
0.01
1 102.2
378.8
287.9
90.9
—
79.3
35.8
55.1
2
-21.3
34.4
0.7
32.6
0.03
1 097.4
230.2
165.8
64.4
—
68.5
71.5
-7.1
-8.8
30
14
-0.4
11.4
0.01
1 102.2
366.5
281.9
84.6
—
109.8
132.2
-47.6
-9
96.8
39
9.4
34.7
0.03
1 102.2
419.4
262.1
157.3
—
73.7
86.6
70.8
-7.9
3.8
66.6
9.8
42.6
0.04
1 102.2
386.6
224.5
162
—
74
78
84.1
-1.3
4.1
86.7
17.7
41.6
0.04
1 102.2
244.9
157.2
87.7
—
53.8
59.6
28.1
40.4
4.6
73.1
6.2
60
0.05
1 102.2
287.4
172.6
114.7
—
67.4
83.1
31.6
-8.6
12.7
35.5
6.3
24.9
0.03
969.2
172
110.6
61.4
—
49.2
59.2
2.2
0.1
6.1
8.3
0.9
4.9
0.01
946.8
217.5
131.2
86.3
—
48.4
64.3
22
2.8
5.5
30.3
0.3
19.3
0.02
946.8
130.7
83.6
47.1
—
42.9
42.8
4.3
-3.2
2.3
3.4
0.5
2.8
—
946.8
218.6
135.7
82.8
—
51.4
54.5
28.3
-4
8.7
32.8
7.8
21.5
0.02
946.8
152.4
99.9
52.5
—
45.9
48.7
3.8
-2.3
7.3
8.8
1.7
6.6
0.01
946.8
146.2
99.6
46.6
—
38.4
46.4
0.2
-3.5
8.8
5.5
-1.4
4.5
—
946.8
150.3
95
55.3
—
34.7
40
15.3
-4.6
3.5
14.2
2
11.1
0.01
946.8
174.7
115.3
59.4
—
43.7
51.1
8.2
-16.8
5.6
-2.9
5.8
-8.6
-0.01
946.8
148.4
99.8
48.6
—
36.3
40.4
8.2
-3.7
4.6
9.2
0.5
7.9
0.01
946.8
161.1
100.1
61
—
29.8
33.9
27.1
-2.5
5.1
29.6
3.8
25.4
0.03
946.8
177.6
126.9
50.7
—
28.4
31.7
19
-3.2
7
22.8
2.5
19.8
0.02
946.8
238.6
151.6
87
—
44.7
50.4
36.6
5.7
14.6
56.9
12.3
43.9
0.05
946.8