Haibo Heavy Statements
30
Haibo Heavy 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
128.19
105.13
23.066
4.973
25.877
20.91
2.155
-1.166
-0.005
0.986
-0.493
1.479
0.012
126.43
107.75
81.746
26.008
3.798
28.543
25.744
0.264
-2.952
-0.09
-2.779
-0.878
-1.901
-0.008
237.36
85.746
100
66.304
77.3
19.442
22.7
2.529
2.9
0.232
0.3
8.748
10.2
10.694
12.5
-2.944
-3.4
-0.08
-0.09
7.67
8.9
1.022
1.2
6.648
7.8
0.033
200.38
226.88
100
170.21
75
56.671
25
2.27
1
46.428
20.5
45.109
19.9
11.562
5.1
-0.689
-0.3
0.382
0.2
11.255
5
2.41
1.1
8.845
3.9
0.045
196.75
154.46
100
114.68
74.2
39.779
25.8
8.87
5.7
19.606
12.7
27.882
18.1
11.897
7.7
-2.776
-1.8
-0.267
-0.2
9.261
6
0.382
0.2
8.879
5.7
0.043
207.57
115.14
100
80.593
70
34.551
30
7.816
6.8
16.063
14
25.128
21.8
9.423
8.2
-2.497
-2.2
-0.188
-0.2
6.738
5.9
2.656
2.3
4.082
3.5
0.022
188.41
140.06
100
114.42
81.7
25.635
18.3
5.032
3.6
-15.252
-10.9
-12.305
-8.8
37.94
27.1
-2.713
-1.9
-0.884
-0.6
34.76
24.8
4.59
3.3
30.17
21.5
0.157
192.17
266.76
100
188.4
70.6
78.36
29.4
8.914
3.3
53.33
20
57.86
21.7
20.5
7.7
-1.533
-0.6
-1.935
-0.7
17.055
6.4
-1.777
-0.7
18.832
7.1
0.079
239.21
173.6
100
131.66
75.8
41.945
24.2
11.043
6.4
16.435
9.5
27.041
15.6
14.904
8.6
-2.958
-1.7
-0.99
-0.6
9.242
5.3
2.019
1.2
7.223
4.2
0.039
185.97
261.7
100
197.25
75.4
64.454
24.6
9.947
3.8
28.057
10.7
34.207
13.1
30.247
11.6
-2.978
-1.1
0.154
0.06
27.422
10.5
1.375
0.5
26.047
10
0.136
192.14
415.8
100
336.3
80.9
79.6
19.1
9.9
2.4
20.6
5
30.2
7.3
49.3
11.9
-3.5
-0.8
—
0
45.8
11
6.9
1.7
39
9.4
0.37
106.7
398.2
100
326.3
81.9
71.9
18.1
10.2
2.6
39.2
9.8
47.7
12
24.3
6.1
-1.9
-0.5
-1
-0.3
21.4
5.4
3.7
0.9
17.7
4.4
0.17
106.7
181.6
100
152.1
83.8
29.6
16.3
6.8
3.7
8.2
4.5
14.7
8.1
14.8
8.1
—
0
-0.5
-0.3
14.3
7.9
1.5
0.8
12.8
7
0.12
106.7
211.3
100
172.5
81.6
38.8
18.4
8.8
4.2
11
5.2
18.7
8.8
20.2
9.6
-0.9
-0.4
-0.5
-0.2
18.7
8.8
2.9
1.4
15.8
7.5
0.15
106.7
66
100
55.2
83.6
10.8
16.4
4.1
6.2
1.1
1.7
4.8
7.3
6
9.1
-0.1
-0.2
-0.2
-0.3
5.7
8.6
0.2
0.3
5.6
8.5
0.05
106.7
236.7
100
185.9
78.5
50.8
21.5
5.6
2.4
55.1
23.3
60.1
25.4
-9.3
-3.9
-0.3
-0.1
0.8
0.3
-8.7
-3.7
1
0.4
-9.7
-4.1
-0.09
106.5
199.3
100
164.1
82.3
35.2
17.7
13
6.5
9.5
4.8
22.1
11.1
13.1
6.6
-0.1
-0.05
—
0
13
6.5
0.5
0.3
12.5
6.3
0.12
106.8
140.7
100
116.7
82.9
24
17.1
2.8
2
11.6
8.2
14
10
10
7.1
0.8
0.6
—
0
10.8
7.7
1.8
1.3
9
6.4
0.08
106.9
152.7
100
124.9
81.8
27.8
18.2
2
1.3
7.5
4.9
9.1
6
18.7
12.2
-2.5
-1.6
—
0
16.2
10.6
2.4
1.6
13.7
9
0.13
106.9
224.4
100
167.5
74.6
56.8
25.3
16.3
7.3
33.8
15.1
51.6
23
5.3
2.4
-2.6
-1.2
—
0
4.7
2.1
2.6
1.2
2.1
0.9
0.02
101.7
143.2
100
127.3
88.9
15.9
11.1
1.3
0.9
6.7
4.7
2.2
1.5
13.7
9.6
-1.4
-1
—
0
12.3
8.6
1
0.7
11.3
7.9
0.11
102.6
95
100
74.8
78.7
20.3
21.4
—
0
6.8
7.2
11.4
12
8.8
9.3
-1.4
-1.5
—
0
7.4
7.8
0.5
0.5
6.9
7.3
0.06
111.3
41.8
100
31.2
74.6
10.7
25.6
—
0
7
16.7
5.1
12.2
5.6
13.4
-0.9
-2.2
—
0
4.7
11.2
0.7
1.7
4
9.6
0.04
102.4
178.1
139.2
38.8
—
9.2
22.2
16.7
-1.8
0.3
15.2
1.7
13.4
0.13
102.4
93.4
75.8
17.7
1.2
4.7
6.9
10.7
-0.4
0.1
10.4
1.7
8.7
0.08
108.7
75.5
55.6
19.9
—
6.3
12.5
7.5
0.7
0.1
8.3
0.5
7.9
0.08
102.4
56.8
45.4
11.5
—
8
6
5.4
0.4
—
5.8
0.9
4.9
0.05
98.3
115.2
88.4
26.8
—
11.5
11.6
15.2
0.1
3.4
18.7
2.8
15.9
0.16
102.4
101.1
77.1
24
—
10.2
13.3
10.7
-0.4
—
10.3
2.1
8.2
0.09
91.6
98.4
72.9
25.5
—
9.2
10.2
15.3
-0.5
—
14.8
1.5
13.3
0.17
76.8
64.2
48.6
15.6
0.8
5.5
7.4
8.2
-0.5
—
7.7
1.9
5.8
0.08
76.8
137.5
106
31.5
—
6
10.8
20.7
-0.5
-0.1
20.2
1.7
18.5
0.24
76.8
100.1
77.1
23
—
8.4
10.5
12.6
-0.7
—
11.9
2
9.8
0.13
76.8
92.6
66.8
25.8
—
9
10.1
15.7
-2.2
—
13.5
2.1
11.4
0.15
76.8
45.5
32.2
13.4
0.9
4.6
6.5
6.9
-1
0.5
6.5
0.9
5.6
0.07
76.8