Shenzhen Changhong Statements
30
Shenzhen Changhong 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
225.11
100
160.4
71.3
64.711
28.7
14.619
6.5
40.561
18
51.234
22.8
13.477
6
-6.078
-2.7
0.491
0.2
7.974
3.5
3.094
1.4
7.959
3.5
0.018
451.64
228.89
100
174.07
76
54.826
24
14.949
6.5
37.941
16.6
51.979
22.7
2.848
1.2
5.429
2.4
-0.09
-0.04
8.178
3.6
0.612
0.3
10.975
4.8
0.02
561.8
285.05
100
200.28
70.3
84.765
29.7
14.692
5.2
31.693
11.1
42.146
14.8
42.618
15
-4.825
-1.7
-0.002
-0.0006
37.791
13.3
8.556
3
31.597
11.1
0.063
502.51
322.15
100
238.1
73.9
84.047
26.1
25.251
7.8
47.756
14.8
80.662
25
3.385
1.1
1.246
0.4
-0.27
-0.08
2.851
0.9
-2.837
-0.9
9.067
2.8
0.019
482.21
337.55
100
241.26
71.5
96.291
28.5
13.482
4
30.897
9.2
48.218
14.3
48.073
14.2
9.202
2.7
-0.68
-0.2
54.568
16.2
7.267
2.2
48.578
14.4
0.101
481.81
275.12
100
204.19
74.2
70.933
25.8
10.319
3.8
30.425
11.1
46.458
16.9
24.475
8.9
4.367
1.6
0.185
0.07
29.198
10.6
3.949
1.4
25.243
9.2
0.045
554.77
293.49
100
204.78
69.8
88.702
30.2
9.993
3.4
32.052
10.9
29.823
10.2
58.879
20.1
-4.16
-1.4
-0.047
-0.02
54.62
18.6
7.196
2.5
44.989
15.3
0.1
448.55
263.97
100
191.84
72.7
72.128
27.3
13.892
5.3
28.845
10.9
48.839
18.5
23.289
8.8
-4.9
-1.9
0.157
0.06
21.848
8.3
0.824
0.3
20.447
7.7
0.046
443.44
314.42
100
232.35
73.9
82.07
26.1
12.018
3.8
35.541
11.3
37.069
11.8
45.001
14.3
-1.735
-0.6
-0.125
-0.04
42.53
13.5
4.062
1.3
37.501
11.9
0.084
447.78
275.5
100
192.21
69.8
83.287
30.2
10.577
3.8
45.825
16.6
57.098
20.7
26.19
9.5
-7.97
-2.9
-0.113
-0.04
18.093
6.6
2.486
0.9
14.335
5.2
0.036
395.91
273.5
100
184.2
67.3
89.3
32.7
11
4
33.4
12.2
41
15
48.3
17.7
0.6
0.2
-0.7
-0.3
48.2
17.6
7.3
2.7
39.6
14.5
0.08
502.5
312.2
100
217.4
69.6
94.8
30.4
12.2
3.9
42.3
13.5
64.1
20.5
30.7
9.8
-2.5
-0.8
0.8
0.3
28.7
9.2
2.5
0.8
22.8
7.3
0.08
270.6
289.5
100
185.2
64
104.3
36
10.3
3.6
39.4
13.6
46.6
16.1
57.7
19.9
-4.6
-1.6
1.4
0.5
54.5
18.8
7.9
2.7
42.7
14.7
0.08
502.3
335.9
100
178.1
53
157.8
47
9.7
2.9
42.7
12.7
47.7
14.2
110.1
32.8
-0.1
-0.03
1.2
0.4
111.2
33.1
16.8
5
85.9
25.6
0.15
556
180.4
100
142.5
79
37.9
21
7.8
4.3
17.7
9.8
18.8
10.4
19.2
10.6
2.3
1.3
-1
-0.6
20.8
11.5
3.5
1.9
17.6
9.8
0.04
438.9
196
100
142.2
72.6
53.8
27.4
11.3
5.8
32
16.3
45.4
23.2
8.4
4.3
0.2
0.1
-1.2
-0.6
7.4
3.8
-2.3
-1.2
10.3
5.3
0.02
502.5
184.8
100
136.8
74
48
26
7.5
4.1
25.9
14
33.3
18
14.7
8
9.1
4.9
-0.1
-0.05
23.6
12.8
3.1
1.7
20.8
11.3
0.04
502.5
168.2
100
126.2
75
42
25
8.1
4.8
22.4
13.3
29.2
17.4
12.8
7.6
7.1
4.2
-0.2
-0.1
20
11.9
2.6
1.5
17.7
10.5
0.04
502.5
166.4
100
123.8
74.4
42.5
25.5
7.5
4.5
21.8
13.1
25.4
15.3
17.2
10.3
-2.2
-1.3
0.4
0.2
15.1
9.1
2.4
1.4
13.1
7.9
0.03
502.5
206.2
100
152.3
73.9
53.9
26.1
9.9
4.8
29.3
14.2
46.9
22.7
7
3.4
3.5
1.7
0.2
0.1
10.6
5.1
-2.1
-1.02
12.9
6.3
0.03
502.5
183.9
100
138.9
75.5
45
24.5
9.9
5.4
18.9
10.3
30.5
16.6
14.6
7.9
8.6
4.7
—
0
23.2
12.6
3.3
1.8
20.2
11
0.04
502.5
153.7
100
120.7
78.5
33
21.5
—
0
27.8
18.1
27.7
18
5.3
3.4
10.5
6.8
—
0
15.8
10.3
2.2
1.4
14
9.1
0.03
502.5
149.8
100
111.7
74.6
38.1
25.4
—
0
26.3
17.6
22.3
14.9
15.8
10.5
-5.6
-3.7
0.2
0.1
10.4
6.9
1.1
0.7
9.6
6.4
0.02
502.5
187.5
134
53.5
—
38.8
37.7
15.8
-7.1
-0.9
7.8
-2.9
10.1
0.02
502.5
142.7
106.9
35.7
—
27.7
25.2
10.6
1.4
0.2
12.1
0.7
11.3
0.02
502.5
142.4
105.2
37.2
—
26.4
24.7
12.4
-0.9
-3.3
11.2
2.2
9.3
0.02
502.5
126.2
96.7
29.5
—
25.2
25.7
3.8
0.1
4.3
5.1
1.6
4
0.01
502.5
171.9
127.2
44.7
—
33.7
42.2
2.6
3.3
0.8
4
0.5
2.4
—
502.5
148.7
110.9
37.8
—
27.2
27.1
10.8
1.2
0.6
12.4
3.1
9.2
0.02
502.5
144.6
107.2
37.4
—
25.4
26.1
11.2
2.4
2.7
16.3
3.1
13.2
0.03
502.5
123.1
94.4
28.7
—
22.1
22.4
6.3
1.7
0.3
8.3
1.8
6.7
0.01
667.6
142
108.9
33.1
—
34
33.9
-0.8
3.3
0.6
3.1
0.3
2.4
—
502.5
144.2
115.7
28.6
—
21.6
21.6
6.9
4.8
0.9
12.2
1.4
10.8
0.02
502.5
141.2
113.9
27.3
—
20.4
21.3
6
1.4
0.2
6.9
0.7
6.6
0.01
502.5
121.3
95.6
25.7
—
18.5
18.5
7.2
3.9
-0.2
10.9
1.5
9.9
0.02
502.5
149.4
118.1
31.4
—
27.6
29.6
1.7
5
0.5
7
-1.6
9.2
0.02
502.5
155
117.8
37.3
—
19.2
19.4
17.8
0.9
0.9
19.7
3.7
16.3
0.03
502.5
140.7
107
33.7
—
19
19.1
14.6
2.6
0.2
17.3
3.5
13.8
0.03
502.5
133.5
103.3
30.2
—
16.6
16.5
13.7
2
—
15.7
3.3
12.4
0.02
502.5
180
144
36
—
23.7
28.9
7.1
2.5
-0.5
9.1
1.5
7.6
0.02
502.5
168.8
137.2
31.6
—
16.6
19.1
12.4
2.3
—
14.7
3.2
11.6
0.02
502.5
138.1
113.9
24.2
—
14.3
14.5
9.7
0.9
—
10.6
2.1
8.4
0.02
502.5
130.5
109.4
21.1
—
12.6
12.7
8.4
1.5
0.1
10.1
2.3
7.8
0.02
502.5
142.3
120.4
21.9
—
17.5
18.1
3.8
2.4
0.1
6.3
0.5
5.8
0.01
502.5