Hytera Statements
00
Hytera 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
1 340.98
100
662.21
49.4
678.76
50.6
246.12
18.4
348.62
26
561.16
41.8
117.6
8.8
-68.188
-5.08
-3.605
-0.3
46.762
3.5
-17.862
-1.3
70.1
5.2
0.039
1 816.08
1 400.95
100
714.37
51
686.58
49
211.19
15.1
410.26
29.3
605.17
43.2
81.411
5.8
38.885
2.8
-0.829
-0.06
119.9
8.6
-17.754
-1.3
133.73
9.5
0.074
1 816.08
856.97
100
451.43
52.7
405.54
47.3
217.26
25.4
254.66
29.7
442.49
51.6
-36.946
-4.3
-28.119
-3.3
-2.553
-0.3
-67.063
-7.8
-5.77
-0.7
-56.325
-6.6
-0.031
1 816.08
1 942.34
100
1 097.54
56.5
844.8
43.5
214.41
11
570.49
29.4
782.79
40.3
62.008
3.2
-22.685
-1.2
26.824
1.4
67.498
3.5
-8.638
-0.4
54.652
2.8
0.03
1 816.08
1 272.37
100
649.13
51
623.25
49
228.47
18
361.81
28.4
561.6
44.1
61.647
4.8
267.47
21
-33.893
-2.7
295.32
23.2
-39.356
-3.09
341.89
26.9
0.188
1 816.08
1 390.33
100
762.34
54.8
627.99
45.2
263.07
18.9
351.68
25.3
583.69
42
44.3
3.2
17.152
1.2
-1.879
-0.1
59.605
4.3
-10.113
-0.7
84.426
6.1
0.046
1 816.08
1 047.78
100
540.5
51.6
507.28
48.4
237.27
22.6
306.67
29.3
518.29
49.5
-11.008
-1.05
-63.481
-6.06
-0.117
-0.01
-75.017
-7.2
-1.542
-0.1
-73.495
-7.01
-0.04
1 816.08
2 149.53
100
1 394.2
64.9
755.32
35.1
312.36
14.5
696.46
32.4
1 097.01
51
-341.68
-15.9
-101.09
-4.7
-92.38
-4.3
-535.83
-24.9
8.369
0.4
-547.81
-25.5
-0.299
1 833.97
1 404.74
100
787.35
56
617.39
44
240.84
17.1
347.74
24.8
547.33
39
70.062
5
-74.144
-5.3
-0.769
-0.05
-4.999
-0.4
-16.59
-1.2
8.31
0.6
0.005
1 839.57
1 290.05
100
633.72
49.1
656.33
50.9
241.26
18.7
386.13
29.9
587.45
45.5
68.876
5.3
-59.685
-4.6
-1.378
-0.1
7.743
0.6
-19.764
-1.5
27.123
2.1
0.015
1 839.57
874.7
100
474.1
54.2
400.7
45.8
243.5
27.8
272.4
31.1
484.1
55.3
-83.5
-9.5
-100
-11.4
1.1
0.1
-182.7
-20.9
-32.9
-3.8
-149.4
-17.08
-0.08
1 839.6
1 741.5
100
916.5
52.6
825
47.4
303.9
17.5
723.8
41.6
1 038.2
59.6
-213.2
-12.2
-61.2
-3.5
-2.2
-0.1
-152.3
-8.7
-38.3
-2.2
-113.9
-6.5
-0.05
2 127.2
1 321.3
100
750.7
56.8
570.6
43.2
212.4
16.1
351
26.6
533.7
40.4
36.9
2.8
-124
-9.4
-0.9
-0.07
-88.1
-6.7
-34.9
-2.6
-53.2
-4.03
-0.03
1 773.3
1 513.9
100
910.3
60.1
603.6
39.9
212.1
14
425.7
28.1
602.8
39.8
0.8
0.05
-23
-1.5
1.5
0.1
-22.5
-1.5
-27.9
-1.8
5.3
0.4
—
1 839.6
1 532.6
100
668
43.6
864.6
56.4
201.7
13.2
338.5
22.1
483.6
31.6
380.9
24.9
-91.8
-6
-1.9
-0.1
282.7
18.4
25.7
1.7
257.1
16.8
0.14
1 839.6
2 923.5
100
1 942.7
66.5
980.8
33.5
259.1
8.9
790.8
27
1 012
34.6
-31.2
-1.07
-44.1
-1.5
0.3
0.01
-89.5
-3.06
-61.5
-2.1
-28
-1
-0.02
1 846.6
2 214.4
100
1 341.4
60.6
873
39.4
233.1
10.5
544.9
24.6
740.4
33.4
132.7
6
-59.5
-2.7
0.9
0.04
73.9
3.3
-13.2
-0.6
87.1
3.9
0.05
1 837.2
1 613.9
100
955.6
59.2
658.3
40.8
161
10
424.4
26.3
480.6
29.8
177.7
11
-38.1
-2.4
-2
-0.1
140.6
8.7
19.1
1.2
121.5
7.5
0.07
1 837.2
1 091.7
100
600.7
55
491
45
199.1
18.2
327.9
30
502.1
46
-11.1
-1.02
-102.9
-9.4
-1.4
-0.1
-113.5
-10.4
-13.7
-1.3
-99.8
-9.1
-0.05
1 837.2
2 403.2
100
1 176.6
49
1 226.6
51
253.9
10.6
541.9
22.5
868.9
36.2
357.7
14.9
-59
-2.5
10.3
0.4
396.6
16.5
51.2
2.1
345.4
14.4
0.19
1 837.2
1 476.9
100
790.4
53.5
686.5
46.5
159.6
10.8
391.3
26.5
524.4
35.5
162.1
11
-29.6
-2.004
-0.1
-0.007
132.6
9
9
0.6
123.6
8.4
0.07
1 816.1
1 831.6
100
1 100.4
60.1
731.1
39.9
—
0
558.2
30.5
526.6
28.8
204.5
11.2
-85.4
-4.7
-1.7
-0.09
117.4
6.4
5.6
0.3
111.8
6.1
0.06
1 815.7
1 222.8
100
640
52.3
582.8
47.7
—
0
659.6
53.9
647.2
52.9
-64.4
-5.3
-62.5
-5.1
-2.3
-0.2
-129.2
-10.6
-25.3
-2.07
-103.9
-8.5
-0.06
1 815.2
2 177.6
1 245.7
931.9
—
686.4
649.2
282.7
-36.1
-42.1
205.6
12.1
193.5
0.11
1 815
1 338.2
680.3
657.9
207
417.3
588.6
69.3
-36.8
0.4
33.6
0.5
33
0.02
1 747.3
1 339
685.7
653.3
—
488.6
466.6
186.7
-5.6
1.5
182.5
7.5
175
0.1
1 746.1
496.8
272.9
223.9
—
412.5
409.1
-185.2
-6.7
17
-175.1
-18.4
-156.6
-0.09
1 744.3
1 298.2
669.9
628.4
—
373.4
411
217.4
11.6
88.9
318.6
20.5
298.1
0.17
1 740
877.1
467.3
409.8
—
325.5
346.5
63.3
-4.8
27.5
83.8
11.5
72.4
0.05
1 537.9
917.9
478
439.9
—
333.9
345.9
94
-8.6
7.5
93.1
-9.6
102.6
0.07
1 537.9
342.2
173.1
169.1
—
240.8
249.9
-80.8
-9.1
13.2
-76
-4.7
-71.3
-0.05
1 537.9
1 177.4
643.5
533.9
—
364
396
137.9
-5.4
39.3
171.6
13.8
157.8
0.1
1 537.7
569.2
262.8
306.4
—
202.1
203.8
102.6
3.4
20.1
126.1
28.8
97.3
0.06
1 537.6
501.5
245.3
256.1
—
204.7
220
36.1
4.3
18.2
58.5
-3.9
62.4
0.04
1 536.7
229.5
117.1
112.4
—
170.6
161.8
-49.4
-34.9
20
-64.4
—
-64.4
-0.04
1 532.9
958.9
597
361.9
—
221.5
233.8
128.1
-34.7
25.9
119.3
14.9
104.3
0.07
1 532.4
381.7
205.7
175.9
—
175
179.8
-3.9
-28.5
34.2
1.9
2.7
-0.8
—
1 529
417
228.7
188.3
—
182.7
194.5
-6.2
-6
19.1
6.9
3.6
3.3
—
1 529
191.8
102.1
89.8
—
156.3
160.3
-70.6
-1.6
4
-68.2
-4.7
-63.5
-0.04
1 529
804.1
442
362.1
—
234.7
249.3
112.8
-8.5
25.7
128.7
12.7
116
0.08
1 529
347
203
144
—
159.6
161.5
-17.6
0.7
30.3
13.4
3.4
10.1
0.01
1 529
347
164.9
182.2
—
142.1
152.5
29.6
1.8
16.9
48.3
8.6
39.6
0.03
1 529
185.3
87.6
97.7
—
119.4
124.1
-26.4
-10.4
3.7
-33.2
-2.5
-30.6
-0.02
1 529
427.5
227.2
200.2
—
158.7
173.2
27.1
-6.5
10.4
31
4.1
26.9
0.02
1 523.1