Guangzhou Hangxin Statements
30
Guangzhou Hangxin 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
470.66
354.97
115.69
18.524
77.484
98.305
17.381
-14.729
0.104
2.754
-3.106
3.944
0.017
237.94
481.35
373.86
107.49
15.128
81.917
95.395
12.091
-7.405
1.56
6.26
0.395
5.447
0.023
241.45
421.65
100
346.72
82.2
74.924
17.8
18.292
4.3
61.508
14.6
69.109
16.4
5.815
1.4
-8.127
-1.9
0.026
0.006
-2.362
-0.6
-0.989
-0.2
-2.15
-0.5
-0.009
239.89
453.48
100
312.05
68.8
141.43
31.2
25.441
5.6
94.826
20.9
134.67
29.7
6.76
1.5
-7.518
-1.7
0.441
0.1
-0.258
-0.06
-6.064
-1.3
6.44
1.4
0.027
239.5
370.91
100
274.1
73.9
96.816
26.1
15.542
4.2
64.141
17.3
77.778
21
19.038
5.1
-6.585
-1.8
0.765
0.2
13.208
3.6
0.582
0.2
12.349
3.3
0.051
240.68
312.39
100
216.93
69.4
95.459
30.6
13.65
4.4
47.242
15.1
62.3
19.9
33.16
10.6
-5.301
-1.7
0.807
0.3
28.678
9.2
4.222
1.4
24.688
7.9
0.103
239.35
260.14
100
191.67
73.7
68.464
26.3
14.805
5.7
65.374
25.1
75.656
29.1
-7.192
-2.8
-11.531
-4.4
-0.124
-0.05
-18.812
-7.2
-2.306
-0.9
-16.442
-6.3
-0.069
240.03
326.79
100
219.81
67.3
106.98
32.7
18.613
5.7
63.964
19.6
90.846
27.8
16.129
4.9
-7.541
-2.3
-3.007
-0.9
6.462
2
-1.16
-0.4
9.858
3
0.041
239.76
284.46
100
194.66
68.4
89.794
31.6
11.184
3.9
65.761
23.1
71.285
25.1
18.509
6.5
-19.662
-6.9
0.518
0.2
-1.494
-0.5
0.096
0.03
0.19
0.07
0.001
239.96
306.81
100
214.67
70
92.143
30
16.014
5.2
69.444
22.6
75.157
24.5
16.985
5.5
-5.427
-1.8
-1.405
-0.5
11.631
3.8
0.955
0.3
9.633
3.1
0.04
240.24
242.1
100
159.5
65.9
82.6
34.1
10.7
4.4
53.9
22.3
67
27.7
15.5
6.4
-8.8
-3.6
0.5
0.2
7.3
3
1.9
0.8
5.9
2.4
0.02
239.9
389.2
100
319
82
70.2
18
19
4.9
129.4
33.2
424.8
109.1
-354.6
-91.1
-59.6
-15.3
0.8
0.2
-413.7
-106.3
-10.2
-2.6
-348.2
-89.5
-1.45
239.9
301
100
206.3
68.5
94.7
31.5
10.5
3.5
57.2
19
66.4
22.1
28.3
9.4
-10.8
-3.6
0.5
0.2
18.3
6.1
5.3
1.8
13.7
4.6
0.06
239.9
239.8
100
176.3
73.5
63.5
26.5
8.6
3.6
46
19.2
44.7
18.6
18.8
7.8
-10.6
-4.4
-0.6
-0.3
7.5
3.1
0.2
0.08
7.3
3
0.03
239.5
293.7
100
239.6
81.6
54.1
18.4
7.5
2.6
44.6
15.2
53
18
1.1
0.4
-1.4
-0.5
0.2
0.07
-0.1
-0.03
0.2
0.07
0.2
0.07
—
240.2
523.8
100
416.6
79.5
107.2
20.5
11.1
2.1
80.6
15.4
93.9
17.9
13.3
2.5
-4.8
-0.9
-0.4
-0.08
8.8
1.7
-5.7
-1.09
14.8
2.8
0.06
240
402.9
100
306.6
76.1
96.3
23.9
10
2.5
62.5
15.5
72
17.9
24.3
6
-2.8
-0.7
0.2
0.05
21.7
5.4
1.8
0.4
20
5
0.08
240
334.5
100
240.3
71.8
94.2
28.2
8
2.4
50.3
15
49.4
14.8
44.7
13.4
-8.6
-2.6
0.1
0.03
36.3
10.9
4.3
1.3
32.5
9.7
0.14
240
233.4
100
174.3
74.7
59.1
25.3
8.5
3.6
49.8
21.3
58.3
25
0.8
0.3
-2.2
-0.9
—
0
-1.4
-0.6
-1.2
-0.5
0.3
0.1
—
240
259.1
100
182.6
70.5
76.5
29.5
9.4
3.6
57.3
22.1
76.2
29.4
0.3
0.1
-3.1
-1.2
2.2
0.8
-0.6
-0.2
-6.7
-2.6
6.4
2.5
0.03
240
207.5
100
148
71.3
59.5
28.7
22.1
10.7
38.4
18.5
66.9
32.2
-7.4
-3.6
17.5
8.4
0.1
0.05
10.2
4.9
-2.9
-1.4
13.2
6.4
0.05
240.8
212
100
139.2
65.7
72.8
34.3
—
0
46.1
21.7
39.1
18.4
33.8
15.9
-2.2
-1.04
0.2
0.09
31.7
15
3.1
1.5
28.8
13.6
0.12
239.5
76
100
43.5
57.2
32.5
42.8
—
0
29.8
39.2
27.9
36.7
4.6
6.1
-1.7
-2.2
—
0
2.9
3.8
1.1
1.4
2
2.6
0.01
239.5
169.2
94.7
74.5
9.6
34.3
35.8
38.8
1.4
-10.8
29.4
3.5
25.9
0.11
239.5
109.5
66.9
42.6
5.7
25.8
29.9
12.8
-0.5
7.1
19.3
0.5
19.1
0.08
239.7
115
64.6
50.5
—
27.3
29
21.4
0.5
0.5
22.4
2.7
19.9
0.08
239.2
79.6
48.8
30.8
—
31
32.9
-2.2
0.8
4.3
3
1.1
1.8
0.01
239.2
158
93.8
64.2
—
50.1
52.9
11.3
2.3
11.6
25.1
2.2
22.9
0.1
239.2
97.2
57.2
40
—
26.9
31
9
0.7
9.2
18.9
2
16.9
0.07
239.2
106
62.1
43.9
—
25.2
28.5
15.3
2.2
3.2
20.8
1.7
19.1
0.08
239.2
63.4
34.6
28.8
—
29
30.4
-1.6
0.9
3.3
2.6
1.7
1
—
239.2
137.3
76.5
60.8
—
41.5
44.7
16.1
0.9
6.7
23.6
1.2
22.4
0.09
239.2
75.7
45.3
30.3
—
19.8
18.6
11.8
1.5
11.6
24.9
4.2
20.7
0.09
239.2
109.6
51.7
57.9
—
41
42.5
15.4
-0.5
3
17.9
2.2
15.7
0.07
239.2
90.1
42.2
47.9
—
29.2
33
14.9
-1.4
2.7
16.2
2.8
13.4
0.07
185.4
168.1
98.4
69.7
—
47.9
43.6
26
-2.9
7.8
30.9
3.1
27.8
0.15
179.4
146.3
82.1
64.1
—
40.6
42.4
21.7
-2.7
10.7
29.7
4.5
25.2
0.14
179.4
101.4
45.2
56.2
—
37.2
38.8
17.4
-0.8
2.7
19.4
2.2
17.1
0.1
179.4
93.4
56.8
36.5
—
28.5
32.2
4.4
-2
9.6
12
1.6
10.4
0.06
186.5