Hynar Water Statements
30
Hynar Water 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
118.16
100
85.377
72.3
32.781
27.7
5.681
4.8
32.067
27.1
36.456
30.9
-3.675
-3.1
-8.912
-7.5
-0.063
-0.05
-12.65
-10.7
-0.516
-0.4
-12.551
-10.6
-0.071
177.28
117.87
100
81.496
69.1
36.379
30.9
5.164
4.4
33.472
28.4
33.957
28.8
2.422
2.1
-7.191
-6.1
-0.715
-0.6
-5.485
-4.7
0.754
0.6
-6.536
-5.5
-0.037
177.28
102.01
100
70.211
68.8
31.803
31.2
4.956
4.9
27.247
26.7
29.729
29.1
2.074
2
-8.239
-8.08
-0.471
-0.5
-6.637
-6.5
-0.376
-0.4
-6.879
-6.7
-0.039
177.28
118.2
100
89.385
75.6
28.816
24.4
5.208
4.4
34.476
29.2
44.239
37.4
-15.424
-13.05
-8.408
-7.1
-0.319
-0.3
-24.186
-20.5
-5.845
-4.9
-18.978
-16.06
-0.107
177.28
136.2
100
90.681
66.6
45.523
33.4
4.948
3.6
27.007
19.8
29.059
21.3
16.464
12.1
-7.825
-5.7
-0.329
-0.2
8.345
6.1
0.12
0.09
7.645
5.6
0.043
177.28
137.39
100
94.608
68.9
42.78
31.1
4.893
3.6
30.157
22
32.732
23.8
10.048
7.3
-6.136
-4.5
-0.096
-0.07
3.816
2.8
-0.469
-0.3
3.96
2.9
0.022
177.28
105.77
100
67.367
63.7
38.407
36.3
3.875
3.7
21.871
20.7
23.427
22.1
14.98
14.2
-6.621
-6.3
-0.016
-0.02
8.345
7.9
1.758
1.7
6.155
5.8
0.035
177.28
125.95
100
78.509
62.3
47.445
37.7
4.542
3.6
40.767
32.4
49.382
39.2
-1.936
-1.5
-6.333
-5.03
-0.001
-0.0008
-8.276
-6.6
3.476
2.8
-11.978
-9.5
-0.065
185.19
140.67
100
87.987
62.5
52.686
37.5
5.107
3.6
24.785
17.6
27.659
19.7
25.027
17.8
-7.791
-5.5
-1.391
-1
15.845
11.3
0.573
0.4
14.918
10.6
0.084
177.28
211.43
100
132.4
62.6
79.032
37.4
9.358
4.4
26.433
12.5
34.273
16.2
44.759
21.2
-8.381
-4
-0.913
-0.4
35.465
16.8
3.036
1.4
32.068
15.2
0.181
177.28
70.89
100
39.81
56.2
31.08
43.8
3.16
4.5
16.08
22.7
18.73
26.4
12.35
17.4
-6.66
-9.4
-0.02
-0.03
5.67
8
1.37
1.9
4.03
5.7
0.02
177.28
205.74
100
119.78
58.2
85.96
41.8
6.42
3.1
31.78
15.4
32.9
16
53.06
25.8
-8.77
-4.3
0.07
0.03
44.36
21.6
6.43
3.1
37.93
18.4
0.28
132.96
120.6
100
74.821
62
45.775
38
3.444
2.9
9.754
8.1
16.129
13.4
29.646
24.6
-6.289
-5.2
-0.254
-0.2
23.314
19.3
3.364
2.8
19.802
16.4
0.149
132.96
190.05
100
130.35
68.6
59.702
31.4
2.709
1.4
14.681
7.7
14.337
7.5
45.365
23.9
-3.857
-2.03
-0.516
-0.3
40.997
21.6
3.014
1.6
38.259
20.1
0.252
151.95
49.163
100
29.474
60
19.689
40
3.406
6.9
15.812
32.2
18.717
38.1
0.972
2
-3.85
-7.8
-0.163
-0.3
-3.041
-6.2
0.476
1
-3.419
-7
-0.03
113.96
333.14
100
226.33
67.9
106.81
32.1
8.424
2.5
34.617
10.4
42.214
12.7
64.593
19.4
-4.091
-1.2
-0.316
-0.09
60.177
18.1
7.013
2.1
53.392
16
0.412
129.67
231.13
100
147.24
63.7
83.895
36.3
5.642
2.4
26.213
11.3
32.08
13.9
51.815
22.4
-4.72
-2.04
0.092
0.04
47.163
20.4
4.749
2.1
42.561
18.4
0.328
129.67