Guangzhou Haoyang Statements
30
Guangzhou Haoyang 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
301.72
148.82
152.9
13.824
44.837
62.396
90.507
14.676
0.323
105.47
17.064
87.271
1.035
84.327
378.82
193.84
184.99
12.951
52.75
66.719
118.27
29.85
-0.077
148.04
23.585
123.59
1.466
84.327
330.21
100
161.68
49
168.53
51
11.355
3.4
40.155
12.2
52.067
15.8
116.46
35.3
3.648
1.1
-0.193
-0.06
119.92
36.3
19.897
6
99.655
30.2
1.182
84.327
293.48
100
157.9
53.8
135.58
46.2
19.169
6.5
51.542
17.6
75.537
25.7
60.044
20.5
5.191
1.8
-0.74
-0.3
64.586
22
9.793
3.3
54.153
18.5
0.642
84.327
358.15
100
176.33
49.2
181.82
50.8
12.359
3.5
44.667
12.5
61.18
17.1
120.64
33.7
30.438
8.5
-1.124
-0.3
150.17
41.9
22.882
6.4
126.4
35.3
1.499
84.324
339.29
100
162.65
47.9
176.64
52.1
14.126
4.2
49.656
14.6
61.527
18.1
115.11
33.9
25.17
7.4
-0.351
-0.1
139.93
41.2
23.962
7.1
114.35
33.7
1.356
84.33
231.78
100
120.89
52.2
110.88
47.8
11.849
5.1
33.171
14.3
45.016
19.4
65.869
28.4
9.659
4.2
-0.377
-0.2
75.195
32.4
13.021
5.6
61.27
26.4
0.727
84.327
224.41
100
121.66
54.2
102.74
45.8
11.627
5.2
44.764
19.9
58.597
26.1
44.147
19.7
6.988
3.1
-0.245
-0.1
50.892
22.7
6.225
2.8
43.438
19.4
0.515
84.327
204.36
100
112.17
54.9
92.185
45.1
12.729
6.2
29.222
14.3
34.213
16.7
57.972
28.4
12.96
6.3
-0.193
-0.09
70.739
34.6
11.499
5.6
58.408
28.6
0.693
84.327
126.15
100
68.755
54.5
57.394
45.5
12.708
10.1
25.755
20.4
39.767
31.5
17.627
14
11.186
8.9
0.39
0.3
29.204
23.2
4.773
3.8
24.208
19.2
0.287
84.327
63.2
100
39.3
62.2
23.9
37.8
4.8
7.6
18.4
29.1
25.9
41
-2
-3.2
13.1
20.7
0.1
0.2
11.3
17.9
1.1
1.7
9.9
15.7
0.12
84.3
97.3
100
58
59.6
39.3
40.4
6.7
6.9
21.5
22.1
30.8
31.7
8.5
8.7
10.2
10.5
5.7
5.9
24.4
25.1
2.9
3
21.4
22
0.25
84.3
45.1
100
28.1
62.3
17
37.7
7.4
16.4
15.5
34.4
23.3
51.7
-6.3
-14
8.3
18.4
-0.2
-0.4
1.8
4
-0.1
-0.2
1.6
3.5
0.02
84.3
89.3
100
49.6
55.5
39.7
44.5
7.9
8.8
18.6
20.8
24.1
27
15.6
17.5
8.6
9.6
—
0
24.2
27.1
2.9
3.2
21.2
23.7
0.22
94.6
167.9
100
83.7
49.9
84.2
50.1
9.1
5.4
27.3
16.3
37.1
22.1
47.2
28.1
4.5
2.7
—
0
51.7
30.8
7.3
4.3
44
26.2
0.7
63.2
203.8
100
116.6
57.2
87.2
42.8
11.5
5.6
27
13.2
36.3
17.8
50.9
25
2.1
1
0.4
0.2
53.3
26.2
3.9
1.9
46.1
22.6
0.73
63.2
211.3
100
108.6
51.4
102.7
48.6
9.8
4.6
35.1
16.6
45.2
21.4
57.5
27.2
6
2.8
-0.2
-0.09
63.3
30
15.1
7.1
48.2
22.8
0.76
63.2
203.1
100
103
50.7
100
49.2
11.6
5.7
32.8
16.1
45.3
22.3
54.8
27
6.5
3.2
0.5
0.2
61.8
30.4
9.1
4.5
51.5
25.4
0.81
63.9
226.9
100
117.8
51.9
109.1
48.1
9.5
4.2
31.3
13.8
41.4
18.2
67.7
29.8
-3.8
-1.7
-0.1
-0.04
63.7
28.1
12.5
5.5
50.4
22.2
0.8
63.2