Huizhou China Statements
00
Huizhou China 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
636.94
100
569.37
89.4
67.573
10.6
33.237
5.2
46.241
7.3
65.707
10.3
1.866
0.3
-20.604
-3.2
-0.156
-0.02
-19.034
-3
1.967
0.3
-21.375
-3.4
-0.035
612.62
681.24
100
608.76
89.4
72.47
10.6
34.202
5
47.247
6.9
80.992
11.9
-8.522
-1.3
-18.846
-2.8
0.276
0.04
-27.092
-4
0.016
0.002
-27.108
-4
-0.044
612.62
607.78
100
559.74
92.1
48.036
7.9
36.092
5.9
52.158
8.6
84.152
13.8
-36.116
-5.9
-25.834
-4.3
-0.303
-0.05
-62.253
-10.2
-0.177
-0.03
-62.075
-10.2
-0.101
612.62
740.22
100
726.6
98.2
13.614
1.8
44.931
6.1
32.876
4.4
86.121
11.6
-72.507
-9.8
-24.963
-3.4
-6.608
-0.9
-104.61
-14.1
-6.011
-0.8
-98.598
-13.3
-0.166
592.85
744.35
100
701.52
94.2
42.832
5.8
34.093
4.6
60.766
8.2
83.855
11.3
-41.023
-5.5
-11.512
-1.5
4.473
0.6
-48.064
-6.5
1.049
0.1
-49.112
-6.6
-0.082
602.23
845.91
100
767
90.7
78.908
9.3
38.79
4.6
61.737
7.3
100.72
11.9
-21.814
-2.6
-15.939
-1.9
0.809
0.1
-37.718
-4.5
-0.415
-0.05
-37.303
-4.4
-0.056
663.59
723.84
100
608.72
84.1
115.12
15.9
40.187
5.6
59.263
8.2
92.357
12.8
22.767
3.1
-19.888
-2.7
-0.217
-0.03
2.662
0.4
-3.256
-0.4
5.918
0.8
0.01
591.8
803.01
100
701.75
87.4
101.27
12.6
34.879
4.3
55.349
6.9
94.324
11.7
6.943
0.9
-9.931
-1.2
-0.146
-0.02
-3.135
-0.4
-3.11
-0.4
-0.025
-0.003
0
517.87
806.4
100
662.04
82.1
144.35
17.9
44.398
5.5
46.081
5.7
85.05
10.5
59.301
7.4
-6.848
-0.8
-0.908
-0.1
51.544
6.4
-0.392
-0.05
51.937
6.4
0.08
649.21
706.98
100
568.95
80.5
138.03
19.5
35.092
5
42.079
6
72.523
10.3
65.512
9.3
-7.738
-1.09
0.03
0.004
57.821
8.2
4.182
0.6
53.638
7.6
0.084
635.06
628.4
100
497.4
79.2
131.1
20.9
30.7
4.9
47.8
7.6
76.1
12.1
54.9
8.7
-6.1
-1
-0.5
-0.08
48.3
7.7
5.8
0.9
42.5
6.8
0.09
472.3
706.3
100
526.7
74.6
179.7
25.4
32
4.5
65.1
9.2
114.5
16.2
65.1
9.2
-9
-1.3
-3.3
-0.5
52.9
7.5
1.3
0.2
51.5
7.3
0.11
477.7
653.8
100
504.8
77.2
149
22.8
30.2
4.6
41.6
6.4
63.9
9.8
85.2
13
-21.1
-3.2
-0.7
-0.1
63.5
9.7
7.5
1.1
55.9
8.6
0.14
399.6
571.9
100
455.2
79.6
116.8
20.4
25.6
4.5
44
7.7
63.8
11.2
52.9
9.2
-10.2
-1.8
-1.3
-0.2
41.3
7.2
5.9
1
35.4
6.2
0.09
392.6
407.6
100
325.4
79.8
82.2
20.2
18.8
4.6
35.7
8.8
46.5
11.4
35.7
8.8
-11.4
-2.8
-1
-0.2
23.3
5.7
3.7
0.9
19.6
4.8
0.05
396.6
606.9
100
466.5
76.9
140.4
23.1
24.1
4
46.8
7.7
83.6
13.8
56.8
9.4
-9.1
-1.5
-2.9
-0.5
44.9
7.4
4.8
0.8
40.8
6.7
0.11
374.8
555
100
419.5
75.6
135.5
24.4
22.5
4.1
49.3
8.9
61.3
11
74.2
13.4
-9.5
-1.7
-0.2
-0.04
65.6
11.8
6.4
1.2
52.5
9.5
0.14
372.4
480.8
100
373.1
77.6
107.8
22.4
19.8
4.1
47.6
9.9
69.2
14.4
38.5
8
14.1
2.9
-0.1
-0.02
52.2
10.9
4.5
0.9
41.2
8.6
0.11
372
456
100
365.9
80.2
90.1
19.8
17.7
3.9
38.2
8.4
52.6
11.5
37.5
8.2
-17.2
-3.8
-0.1
-0.02
20.2
4.4
3.7
0.8
14.2
3.1
0.04
372.8
537.6
100
436.2
81.1
101.4
18.9
20.5
3.8
44
8.2
60.4
11.2
41
7.6
-10.2
-1.9
-9.4
-1.7
21.4
4
-0.7
-0.1
22.4
4.2
0.06
372.8
501.9
100
403.5
80.4
98.4
19.6
19.9
4
44.2
8.8
61.8
12.3
36.6
7.3
-7.2
-1.4
-0.1
-0.02
29.4
5.9
4.9
1
18.4
3.7
0.05
378.3
420.2
100
333.9
79.5
86.3
20.5
—
0
56
13.3
53.7
12.8
32.6
7.8
-4.9
-1.2
7.7
1.8
33.7
8
5.8
1.4
21.7
5.2
0.06
378.3
301.7
100
237.6
78.8
64.1
21.2
—
0
35.2
11.7
34
11.3
30.1
10
-7
-2.3
—
0
23.1
7.7
4
1.3
19.1
6.3
0.05
378.3
304.4
244.9
59.6
—
38.1
34.1
25.4
-1.3
-8.1
16
0.4
15.6
0.04
370
260.1
220.1
39.9
—
32.9
33.2
6.7
-3.4
2
5.4
2.9
2.5
0.01
370
265.7
229.3
36.4
—
32.3
33.2
3.2
-1.2
1.1
3.1
1.6
1.5
—
370
246.4
206.3
40
—
31.6
31.5
8.6
-2.6
1.9
7.8
3.7
4.1
0.01
370
248.4
201
47.4
—
24.7
27.6
19.8
-2.6
-0.6
16.6
1.8
14.8
0.04
370
199.6
166.8
32.8
—
25
24.9
7.9
-1.9
0.3
6.3
1.7
4.6
0.01
370
185.7
160.5
25.1
—
23.3
24
1.2
-1.5
5.7
4.5
1.4
3.1
0.01
354.3
160.6
133.3
27.3
—
22.9
22.6
4.7
113.6
-0.4
117.9
29.4
88.5
0.25
350.5
185.7
150.2
35.6
—
21.9
24.2
11.3
0.4
2.1
13.5
1.2
12.3
0.04
350.5
143.7
121.2
22.5
—
19.2
19.3
3.2
2.7
1.4
7.3
0.8
6.5
0.02
350.5
136.6
119.6
17
—
18.3
18.7
-1.7
-3.8
17.3
11.4
2.4
8.9
0.03
350.5
112.6
94
18.6
—
18.8
18.5
0.1
-0.5
1.6
1.2
-0.2
1.5
—
350.5
135
108.7
26.3
—
18.9
20.6
5.7
3.7
2.3
10.6
-0.3
11
0.03
350.5
121.5
100.5
20.9
—
15.6
17.4
3.6
0.5
—
3.9
0.7
3.1
0.01
350.5
124.7
106.2
18.4
—
15.2
15.7
2.7
0.8
1.2
4.7
0.7
4
0.01
350.5
101.6
88.1
13.5
—
13.4
13.3
0.2
1.6
—
1.5
0.2
1.2
—
350.5
133.2
112.8
20.4
—
14.2
16.3
4.1
0.8
—
4.9
-0.3
5.2
0.01
350.5
110.8
94.9
16
—
14.3
14.2
1.7
0.6
—
2.3
0.4
2
0.01
350.5
108.7
92.6
16.1
—
12.9
13.2
2.8
1.7
-0.3
4.2
0.6
3.6
0.01
350.5
93.7
82.6
11.1
—
11.8
11.1
—
0.7
0.6
1.3
0.2
1.1
—
350.5
127.4
112.6
14.8
—
11.9
13
1.8
0.7
0.1
2.6
-0.5
3.1
0.01
350.5