HG Statements
30
HG 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
255.65
100
209.36
81.9
46.289
18.1
14.004
5.5
12.416
4.9
26.042
10.2
20.247
7.9
1.159
0.5
1.226
0.5
22.633
8.9
1.322
0.5
21.274
8.3
0.072
296.01
253.78
100
204.03
80.4
49.757
19.6
10.393
4.1
11.034
4.3
19.911
7.8
29.845
11.8
3.572
1.4
0.161
0.06
33.508
13.2
3.742
1.5
29.296
11.5
0.099
296.01
251.74
100
206.96
82.2
44.779
17.8
9.482
3.8
11.271
4.5
20.427
8.1
24.352
9.7
0.12
0.05
0.051
0.02
24.523
9.7
1.965
0.8
21.856
8.7
0.074
296.01
279.74
100
230.03
82.2
49.709
17.8
12.85
4.6
10.611
3.8
21.906
7.8
27.804
9.9
1.826
0.7
-0.186
-0.07
29.037
10.4
2.626
0.9
25.312
9
0.086
296.01
260.11
100
216.75
83.3
43.359
16.7
11.71
4.5
11.766
4.5
22.84
8.8
20.519
7.9
5.637
2.2
0.576
0.2
26.694
10.3
2.352
0.9
23.788
9.1
0.08
296.01
264.05
100
213.1
80.7
50.949
19.3
12.814
4.9
8.721
3.3
20.856
7.9
30.093
11.4
8.177
3.1
0
0.00001
38.271
14.5
4.942
1.9
32.101
12.2
0.108
296.01
281.34
100
225.24
80.1
56.095
19.9
12.985
4.6
13.833
4.9
26.407
9.4
29.688
10.6
0.953
0.3
0.027
0.009
30.668
10.9
2.195
0.8
27.495
9.8
0.093
296.01
277.58
100
218.47
78.7
59.108
21.3
11.736
4.2
7.599
2.7
16.636
6
42.472
15.3
0.234
0.08
0.438
0.2
43.145
15.5
4.585
1.7
36.925
13.3
0.125
296.01
250.83
100
201.95
80.5
48.879
19.5
10.695
4.3
11.622
4.6
19.76
7.9
29.12
11.6
1.929
0.8
0.072
0.03
31.12
12.4
2.668
1.1
27.751
11.1
0.094
296.01
234.24
100
187.46
80
46.777
20
10.555
4.5
7.925
3.4
17.439
7.4
29.338
12.5
-0.752
-0.3
3.018
1.3
31.603
13.5
4.965
2.1
26.243
11.2
0.105
249.87
243.1
100
204.6
84.2
38.5
15.8
11.3
4.6
11.6
4.8
22.6
9.3
15.9
6.5
2.5
1
3
1.2
21.4
8.8
1.8
0.7
18.7
7.7
0.06
296
255.2
100
210
82.3
45.2
17.7
10.7
4.2
-3.3
-1.3
6.2
2.4
39
15.3
-2.9
-1.1
-0.4
-0.2
35.7
14
4.3
1.7
30.1
11.8
0.2
148
205.4
100
155.5
75.7
49.8
24.2
10.1
4.9
11.4
5.6
24.2
11.8
25.6
12.5
-1.7
-0.8
—
0
23.8
11.6
2.8
1.4
21
10.2
0.07
296
220
100
174.3
79.2
45.7
20.8
8.2
3.7
11.6
5.3
20
9.1
25.7
11.7
0.1
0.05
0.2
0.09
25.8
11.7
3.1
1.4
22.7
10.3
0.1
222
193.8
100
154.8
79.9
38.9
20.1
8.4
4.3
14.8
7.6
22.4
11.6
16.5
8.5
1.7
0.9
0.2
0.1
18.5
9.5
1.7
0.9
16.8
8.7
0.08
222
207
100
165.2
79.8
41.9
20.2
9.1
4.4
13.2
6.4
22.5
10.9
19.3
9.3
-0.7
-0.3
—
0
18.4
8.9
1.4
0.7
17.1
8.3
0.08
222