Hichain Statements
30
Hichain 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
460.67
100
347.25
75.4
113.43
24.6
7.085
1.5
32.53
7.1
33.87
7.4
79.559
17.3
11.206
2.4
-0.975
-0.2
89.79
19.5
14.61
3.2
71.532
15.5
0.313
228.66
445.94
100
350.39
78.6
95.551
21.4
6.835
1.5
41.726
9.4
-5.607
-1.3
101.16
22.7
52.828
11.8
-1.498
-0.3
145.99
32.7
24.982
5.6
115.03
25.8
0.503
228.66
448.5
100
345.07
76.9
103.43
23.1
7.741
1.7
30.796
6.9
34.848
7.8
68.579
15.3
3.742
0.8
1.577
0.4
73.898
16.5
11.902
2.7
59.235
13.2
0.259
228.66
490.59
100
411.92
84
78.667
16
8.358
1.7
40.441
8.2
33.265
6.8
45.402
9.3
-14.72
-3.0005
0.311
0.06
31.199
6.4
-0.152
-0.03
29.058
5.9
0.127
228.66
454.76
100
334.72
73.6
120.04
26.4
6.817
1.5
34.468
7.6
36.263
8
83.778
18.4
36.331
8
-0.878
-0.2
119.23
26.2
21.522
4.7
94.611
20.8
0.447
211.51
495.69
100
349.9
70.6
145.8
29.4
5.942
1.2
41.967
8.5
6.262
1.3
139.53
28.1
37.716
7.6
-0.272
-0.05
176.98
35.7
30.808
6.2
143.66
29
1.349
106.51
359.31
100
257.64
71.7
101.67
28.3
5.434
1.5
23.255
6.5
-12.075
-3.4
113.75
31.7
5.891
1.6
-1.919
-0.5
117.72
32.8
23.552
6.6
90.859
25.3
0.426
213.33
427.68
100
318.04
74.4
109.64
25.6
10.481
2.5
39.687
9.3
29.385
6.9
80.254
18.8
0.159
0.04
-1.804
-0.4
79.109
18.5
13.274
3.1
62.866
14.7
0.295
213.33
380.21
100
274.55
72.2
105.66
27.8
2.466
0.6
29.161
7.7
17.661
4.6
88
23.1
10.309
2.7
-0.307
-0.08
98.002
25.8
14.117
3.7
80.394
21.1
0.377
213.33
355.26
100
238.45
67.1
116.82
32.9
3.841
1.1
32.356
9.1
-6.164
-1.7
122.98
34.6
3.488
1
-0.279
-0.08
126.19
35.5
19.474
5.5
103.33
29.1
0.484
213.33
304.5
100
220.2
72.3
84.3
27.7
3.2
1.1
25.8
8.5
21.6
7.1
62.6
20.6
11.5
3.8
3.9
1.3
78
25.6
12
3.9
62.7
20.6
0.47
133.3
317.4
100
220.8
69.6
96.5
30.4
6.4
2
29.5
9.3
26.7
8.4
69.9
22
-4.1
-1.3
-0.6
-0.2
65.2
20.5
12.7
4
50.3
15.8
0.38
133.3
290.2
100
208.8
72
81.3
28
1.7
0.6
24.7
8.5
23.1
8
58.3
20.1
-6.8
-2.3
9.7
3.3
61.2
21.1
10
3.4
49
16.9
0.44
111.1
269.1
100
175.9
65.4
93.2
34.6
2.8
1
23.5
8.7
18.2
6.8
75.1
27.9
—
0
-2.2
-0.8
72.8
27.1
12.4
4.6
58.7
21.8
0.59
100