Hanjia Design Statements
30
Hanjia Design 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
458.52
100
407.78
88.9
50.745
11.1
20.573
4.5
32.408
7.1
53.855
11.7
-3.11
-0.7
2.906
0.6
-0.05
-0.01
-0.225
-0.05
0
-0.00002
-1.225
-0.3
-0.005
225.74
573.77
100
510.75
89
63.019
11
20.417
3.6
29.566
5.2
53.46
9.3
9.559
1.7
1.51
0.3
-0.592
-0.1
10.677
1.9
-0.945
-0.2
10.889
1.9
0.048
225.74
377.03
100
326.68
86.6
50.347
13.4
21.2
5.6
28.015
7.4
44.449
11.8
5.898
1.6
3.697
1
-0.156
-0.04
9.74
2.6
-0.979
-0.3
9.351
2.5
0.041
225.74
945.65
100
847.06
89.6
98.59
10.4
25.009
2.6
85.57
9
121.77
12.9
-23.184
-2.5
-0.624
-0.07
-0.743
-0.08
-24.589
-2.6
-4.729
-0.5
-20.634
-2.2
-0.091
225.74
441.52
100
380.3
86.1
61.213
13.9
19.025
4.3
33.968
7.7
51.843
11.7
9.371
2.1
1.045
0.2
-0.32
-0.07
10.098
2.3
1.673
0.4
7.318
1.7
0.032
225.74
592.99
100
529.03
89.2
63.963
10.8
21.176
3.6
28.28
4.8
48.885
8.2
15.078
2.5
2.986
0.5
-0.053
-0.009
18.002
3
1.131
0.2
15.474
2.6
0.069
225.74
519.42
100
458.46
88.3
60.963
11.7
19.675
3.8
28.256
5.4
46.963
9
13.999
2.7
2.026
0.4
-0.149
-0.03
15.962
3.1
0.488
0.09
14.257
2.7
0.063
225.74
970.98
100
854.29
88
116.69
12
33.48
3.4
73.984
7.6
109.83
11.3
6.861
0.7
0.146
0.02
-0.287
-0.03
6.763
0.7
-1.389
-0.1
3.927
0.4
0.017
225.74
659.07
100
587.66
89.2
71.41
10.8
18.243
2.8
34.632
5.3
52.34
7.9
19.07
2.9
-0.029
-0.004
-0.091
-0.01
18.803
2.9
1.344
0.2
16.242
2.5
0.072
225.74
645.1
100
581.87
90.2
63.228
9.8
19.492
3
34.063
5.3
49.353
7.7
13.875
2.2
51.447
8
0.088
0.01
65.521
10.2
6.215
1
59.207
9.2
0.262
225.74
526.3
100
461.6
87.7
64.7
12.3
16.9
3.2
24.2
4.6
37
7
27.7
5.3
-0.1
-0.02
-0.5
-0.1
27
5.1
4
0.8
20.8
4
0.09
225.7
918.3
100
806.7
87.8
111.6
12.2
25
2.7
53.3
5.8
73.7
8
37.8
4.1
-25.4
-2.8
-0.1
-0.01
12.3
1.3
-3.5
-0.4
11.3
1.2
0.05
225.7
514.9
100
440.1
85.5
74.8
14.5
15.6
3
40.3
7.8
52.6
10.2
22.2
4.3
0.8
0.2
—
0
22.9
4.4
3.9
0.8
17.4
3.4
0.08
225.7
526.3
100
457.5
86.9
68.8
13.1
15
2.9
31.3
5.9
41.3
7.8
27.5
5.2
-2.6
-0.5
0.2
0.04
25.2
4.8
2.1
0.4
22.4
4.3
0.1
233.4
315
100
258.2
82
56.8
18
12.6
4
25.1
8
30.2
9.6
26.6
8.4
-2.1
-0.7
-1.1
-0.3
23.4
7.4
2.9
0.9
18.9
6
0.08
225.7
483.1
100
398.9
82.6
84.2
17.4
17.7
3.7
50.7
10.5
65.7
13.6
18.4
3.8
32
6.6
0.1
0.02
50.6
10.5
4.4
0.9
45.1
9.3
0.21
215.4
263.3
100
217.5
82.6
45.8
17.4
10.2
3.9
21.1
8
29.4
11.2
16.3
6.2
-2
-0.8
-0.1
-0.04
14.2
5.4
1.4
0.5
13
4.9
0.06
215.8
244
100
204.6
83.9
39.5
16.2
8.9
3.6
15.3
6.3
20.9
8.6
18.5
7.6
3.8
1.6
-0.5
-0.2
21.8
8.9
1.8
0.7
20.3
8.3
0.1
210.4
190.6
100
155.9
81.8
34.7
18.2
8.8
4.6
16.3
8.6
23.4
12.3
11.3
5.9
4.1
2.2
—
0
15.5
8.1
1.8
0.9
13.9
7.3
0.07
210.4
324.2
100
258.9
79.9
65.3
20.1
10.7
3.3
34.2
10.5
44.1
13.6
21.3
6.6
6.4
2
4.4
1.4
36
11.1
4.3
1.3
31.6
9.7
0.15
205.7
191
100
148.5
77.7
42.5
22.3
8.1
4.2
16.2
8.5
25.9
13.6
16.6
8.7
3.1
1.6
0.2
0.1
19.7
10.3
7.2
3.8
12.5
6.5
0.06
208.5
247.6
100
202
81.6
45.6
18.4
8.3
3.4
15.4
6.2
24
9.7
21.7
8.8
2.7
1.1
—
0
24.4
9.9
4.8
1.9
19.7
8
0.11
174.4
181.7
100
147.7
81.3
34
18.7
5.1
2.8
12.7
7
19.2
10.6
14.8
8.1
1.4
0.8
—
0
16.2
8.9
4.1
2.3
11.8
6.5
0.07
157.8
281.1
222.7
58.4
—
36.9
36.2
22.2
2.1
—
31.7
6.9
24
0.15
154.9
176.4
138.5
37.9
4.8
13.7
21.1
16.7
1.3
—
18.5
4
14.8
0.09
164.1
162.5
123
39.4
3.9
16.7
21.7
17.8
1.1
—
18.8
4.3
14.4
0.09
152.9
106.3
77.9
28.4
3.8
14.2
19.3
9
1.1
—
10.1
2.5
7.4
0.05
157.8