Beijing Hanyi Statements
30
Beijing Hanyi 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
43.404
100
7.733
17.8
35.671
82.2
8.751
20.2
27.6
63.6
33.593
77.4
2.078
4.8
4.492
10.3
0.806
1.9
7.376
17
0.924
2.1
6.746
15.5
0.067
100
55.156
100
9.356
17
45.801
83
10.266
18.6
33.257
60.3
37.577
68.1
8.224
14.9
3.758
6.8
0.065
0.1
12.047
21.8
0.401
0.7
12.446
22.6
0.124
100
59.688
100
7.782
13
51.905
87
8.955
15
27.148
45.5
33.738
56.5
18.168
30.4
1.359
2.3
0.006
0.01
19.526
32.7
2.879
4.8
16.792
28.1
0.168
100
45.5
100
5.961
13.1
39.539
86.9
8.496
18.7
22.559
49.6
25.692
56.5
13.847
30.4
1.284
2.8
-0.179
-0.4
14.953
32.9
1.715
3.8
13.379
29.4
0.134
100
52.585
100
9.342
17.8
43.243
82.2
8.318
15.8
23.706
45.1
30.028
57.1
13.215
25.1
1.319
2.5
-0.4
-0.8
14.134
26.9
1.509
2.9
12.734
24.2
0.127
100
66.992
100
10.84
16.2
56.152
83.8
7.772
11.6
29.133
43.5
29.33
43.8
26.822
40
1.154
1.7
2.266
3.4
29.727
44.4
4.32
6.4
25.947
38.7
0.259
100
58.116
100
8.929
15.4
49.188
84.6
7.657
13.2
26.101
44.9
30.684
52.8
18.504
31.8
0.974
1.7
0.006
0.01
19.471
33.5
2.804
4.8
16.774
28.9
0.168
100
48.991
100
6.44
13.1
42.551
86.9
8.124
16.6
22.784
46.5
28.873
58.9
13.678
27.9
1.024
2.1
1.467
3
15.653
32
2.012
4.1
13.778
28.1
0.138
100
45.654
100
7.631
16.7
38.023
83.3
7.587
16.6
20.349
44.6
26.026
57
11.997
26.3
0.561
1.2
0.001
0.003
12.559
27.5
1.578
3.5
11.401
25
0.114
100