Hnac Statements
30
Hnac 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
632.64
454.11
178.54
44.46
98.988
133.28
45.26
-6.619
-0.258
38.383
9.579
20.164
0.05
403.29
1 048.47
864.1
184.38
33.489
112.46
150.04
34.337
-6.128
-0.001
28.211
-3.581
35.335
0.1
354.43
395.19
100
318.68
80.6
76.507
19.4
31.777
8
90.493
22.9
112.04
28.4
-35.538
-9
-11.828
-3
-0.109
-0.03
-47.502
-12.02
-7.526
-1.9
-31.965
-8.09
-0.1
319.65
419.14
100
350.53
83.6
68.611
16.4
50.989
12.2
150.83
36.2
454.46
107.5
-385.85
-91.1
-10.733
-2.6
-1.179
-0.3
-397.89
-94.01
-32.26
-7.7
-363.89
-85.9
-1.043
348.86
394.11
100
314.9
79.9
79.212
20.1
34.617
8.8
94.389
23.9
120.12
30.5
-40.907
-10.4
-12.119
-3.07
0.246
0.06
-52.986
-13.4
-9.56
-2.4
-38.303
-9.7
-0.121
316.65
461.64
100
351.96
76.2
109.68
23.8
36.985
8
83.961
18.2
117.6
25.5
-7.915
-1.7
-14.745
-3.2
0.865
0.2
-21.75
-4.7
-0.911
-0.2
-14.756
-3.2
-0.047
316.25
465.06
100
360.82
77.6
104.24
22.4
30.809
6.6
81.119
17.4
111.49
24
-7.254
-1.6
-4.112
-0.9
-0.018
-0.004
-11.286
-2.4
-0.157
-0.03
-7.787
-1.7
-0.024
327.82
1 138.14
100
897.15
78.8
241
21.2
62.785
5.5
156.92
13.8
213.79
18.8
27.202
2.4
-14.102
-1.2
-0.804
-0.07
12.294
1.1
-11.403
-1.002
9.804
0.9
0.04
242.96
385.63
100
276.53
71.7
109.11
28.3
29.429
7.6
75.634
19.6
101.92
26.4
7.191
1.9
-5.885
-1.5
0.099
0.03
1.403
0.4
-0.705
-0.2
8.633
2.2
0.031
279.19
744.69
100
537.26
72.1
207.43
27.9
45.317
6.1
127.8
17.2
168.19
22.6
39.244
5.3
-12.903
-1.7
0.202
0.03
26.57
3.6
7.04
0.9
22.815
3.1
0.09
253.5
266.4
100
181.3
68.1
85.1
31.9
22.4
8.4
53.9
20.2
77.4
29.1
7.7
2.9
-5.1
-1.9
0.2
0.08
2.8
1.1
1.9
0.7
3.3
1.2
0.01
256.2
624.9
100
458.3
73.3
166.6
26.7
32.5
5.2
91
14.6
107.2
17.2
59.4
9.5
-9.3
-1.5
-0.2
-0.03
50
8
6.6
1.1
42.4
6.8
0.16
273.3
212.3
100
139.3
65.6
73
34.4
17.3
8.1
56.7
26.7
68.5
32.3
4.5
2.1
1.8
0.8
0.9
0.4
7.3
3.4
-5.4
-2.5
11.8
5.6
0.05
256.2
203.4
100
128.6
63.2
74.8
36.8
17
8.4
59.1
29.1
67.9
33.4
6.9
3.4
-19.3
-9.5
-0.1
-0.05
-12.4
-6.1
-5
-2.5
-9.6
-4.7
-0.04
261.8
121.7
100
76.1
62.5
45.6
37.5
13.9
11.4
44.4
36.5
57.2
47
-11.6
-9.5
-4.6
-3.8
-0.3
-0.2
-16.5
-13.6
-0.1
-0.08
-14.5
-11.9
-0.06
261.8
547.1
100
408.2
74.6
138.9
25.4
22.2
4.1
83.2
15.2
147.2
26.9
-8.3
-1.5
52.7
9.6
3.9
0.7
48.2
8.8
13.8
2.5
31.8
5.8
0.11
281.9
318.4
100
198.8
62.4
119.6
37.6
23.9
7.5
66.8
21
85.4
26.8
34.2
10.7
-4.7
-1.5
1.4
0.4
30.9
9.7
2.2
0.7
30
9.4
0.12
250.2
356.9
100
246.3
69
110.6
31
21.3
6
64.4
18
77.3
21.7
33.3
9.3
-9.6
-2.7
—
0
23.7
6.6
1.6
0.4
22.4
6.3
0.08
264.7
216.4
100
145.4
67.2
71
32.8
21.1
9.8
52.4
24.2
64.6
29.9
6.5
3
-1.9
-0.9
0.1
0.05
4.7
2.2
1.6
0.7
3.7
1.7
0.01
259.2
643.2
100
438.6
68.2
204.6
31.8
34.8
5.4
82.5
12.8
134.9
21
69.8
10.9
-6
-0.9
-0.8
-0.1
63
9.8
6.7
1
56.5
8.8
0.22
259.2
258.1
100
161.4
62.5
96.6
37.4
22.8
8.8
58.3
22.6
74.2
28.7
22.5
8.7
-3.1
-1.2
0.9
0.3
20.3
7.9
0.5
0.2
20.8
8.1
0.09
224.9
288.1
100
193.7
67.2
94.4
32.8
—
0
78
27.1
77.7
27
16.7
5.8
-0.7
-0.2
-0.3
-0.1
15.7
5.4
2.8
1
14.4
5
0.06
224.9
190.6
100
122.7
64.4
67.9
35.6
—
0
60.3
31.6
52.2
27.4
15.7
8.2
-2.8
-1.5
-0.7
-0.4
12.1
6.3
2.4
1.3
9.2
4.8
0.04
224.9
279.3
167.5
111.8
—
76.1
69.3
42.5
-1.3
-5.3
35.9
4.2
31.5
0.15
215.9
111.7
67.5
44.1
—
12.1
38.8
5.4
—
3.3
8.7
0.9
7.4
0.04
202.2
125.2
79
46.2
—
35
35.5
10.8
0.3
0.1
11.2
0.9
11.4
0.06
200
104.9
64.1
40.8
—
33.4
35.2
5.6
0.2
1.8
7.6
1.2
6.9
0.03
200
177.8
115.3
62.5
—
44.3
48.6
13.9
1.1
8.4
23.4
-2.1
20.5
0.1
200
112.8
78.5
34.3
—
32.7
35.1
-0.8
1.1
7.9
8.2
0.8
7.4
0.04
200
116
75
41.1
—
31.4
34.9
6.2
1.3
5.8
13.2
1.5
11.7
0.06
200
108.7
67.8
40.9
—
31.4
33.4
7.4
1.1
1.3
9.9
1.3
8.6
0.04
200
129.8
81.5
48.4
—
34.3
36.4
11.9
0.7
3.4
16
2.1
13.9
0.09
152.9
98.7
66.6
32.2
—
28.6
29.4
2.7
0.4
5.6
8.7
0.4
8.3
0.06
150
106.4
68.3
38.1
—
25.5
27.5
10.6
1
4.6
16.2
2.1
14.1
0.09
150
84.4
52.1
32.3
—
24.3
25.6
6.7
1.2
2.3
10.2
1.2
9
0.06
150
117.6
76.6
41.1
8.7
25.9
34.6
6.4
0.2
10.6
17.2
2.4
14.9
0.1
150
83.7
46.1
37.7
—
27.6
28
9.7
0.1
0.6
10.4
1.4
8.9
0.06
150