Hanwei Electronics Statements
30
Hanwei Electronics 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
448.4
100
278.52
62.1
169.87
37.9
46.018
10.3
98.534
22
108.89
24.3
60.983
13.6
-1.955
-0.4
-0.297
-0.07
58.63
13.1
9.871
2.2
45.539
10.2
0.14
326.27
508.35
100
336.37
66.2
171.98
33.8
43.599
8.6
108.18
21.3
102.64
20.2
69.341
13.6
-0.714
-0.1
-1.465
-0.3
67.347
13.2
6.946
1.4
55.849
11
0.171
326.27
584.49
100
452.87
77.5
131.62
22.5
40.127
6.9
97.946
16.8
115.24
19.7
16.373
2.8
-0.843
-0.1
-0.006
-0.0009
15.41
2.6
2.823
0.5
14.082
2.4
0.043
326.27
632.57
100
550.08
87
82.489
13
60.721
9.6
158.31
25
179.97
28.5
-97.481
-15.4
132.03
20.9
-0.442
-0.07
34.281
5.4
20.451
3.2
46.103
7.3
0.141
326.59
581.86
100
386.55
66.4
195.31
33.6
42.099
7.2
90.495
15.6
95.788
16.5
99.523
17.1
-2.404
-0.4
0.131
0.02
97.075
16.7
3.872
0.7
85.841
14.8
0.265
324.39
586.29
100
383.47
65.4
202.82
34.6
44.217
7.5
91.292
15.6
81.958
14
120.86
20.6
-1.786
-0.3
0.105
0.02
119.1
20.3
12.476
2.1
92.746
15.8
0.286
324.39
594.34
100
418.34
70.4
176
29.6
33.389
5.6
90.527
15.2
96.12
16.2
79.881
13.4
-2.114
-0.4
0.229
0.04
77.994
13.1
15.411
2.6
51.507
8.7
0.159
324.39
725.84
100
508.86
70.1
216.98
29.9
56.926
7.8
127.83
17.6
127.03
17.5
89.951
12.4
6.583
0.9
-1.507
-0.2
95.03
13.1
22.599
3.1
54.098
7.5
0.172
313.96
489.87
100
309.72
63.2
180.16
36.8
40.384
8.2
78.348
16
86.932
17.7
93.226
19
-6.866
-1.4
-0.961
-0.2
85.34
17.4
5.261
1.1
70.155
14.3
0.226
310.05
571.09
100
363.99
63.7
207.1
36.3
26.227
4.6
73.05
12.8
59.5
10.4
147.6
25.8
-12.079
-2.1
-0.333
-0.06
135.17
23.7
19.889
3.5
96.621
16.9
0.33
293.02
529.4
100
378.8
71.6
150.6
28.4
34.5
6.5
67.4
12.7
73.5
13.9
77.1
14.6
-10.2
-1.9
—
0
66.9
12.6
9.5
1.8
42.3
8
0.14
293
592.1
100
425
71.8
167.1
28.2
49.1
8.3
122.3
20.7
130.8
22.1
36.4
6.1
-1.6
-0.3
0.2
0.03
34.8
5.9
-2.4
-0.4
30.1
5.1
0.1
293
441.6
100
286.4
64.9
155.2
35.1
33.7
7.6
73.3
16.6
65.9
14.9
89.3
20.2
-11.1
-2.5
-0.3
-0.07
77.9
17.6
11.5
2.6
51.7
11.7
0.18
293
497.1
100
302.6
60.9
194.5
39.1
23.8
4.8
62.7
12.6
58.1
11.7
136.4
27.4
-10.8
-2.2
0.2
0.04
125.9
25.3
17.3
3.5
93.8
18.9
0.32
293
410.3
100
295.2
71.9
115.1
28.1
21.9
5.3
62.7
15.3
55.9
13.6
59.3
14.5
-11.2
-2.7
-0.9
-0.2
47.1
11.5
9.7
2.4
29.9
7.3
0.1
293
537.8
100
397.8
74
140
26
50
9.3
111.9
20.8
340.7
63.4
-200.7
-37.3
4.6
0.9
-0.1
-0.02
-196.3
-36.5
31.4
5.8
-224.8
-41.8
-0.77
293
378.1
100
254.6
67.3
123.5
32.7
30.5
8.1
75.8
20
75.4
19.9
48.1
12.7
1.4
0.4
-0.4
-0.1
49.2
13
3.9
1
34
9
0.12
293
472.4
100
309.7
65.6
162.7
34.4
31
6.6
66.9
14.2
64.2
13.6
98.5
20.9
-2.8
-0.6
0.1
0.02
95.7
20.3
18.4
3.9
58.7
12.4
0.2
293
431.2
100
303.3
70.3
127.9
29.7
22.8
5.3
63.3
14.7
62.7
14.5
65.2
15.1
-15.5
-3.6
0.1
0.02
49.8
11.5
8.3
1.9
28.2
6.5
0.1
293
431.7
100
287.7
66.6
144
33.4
28.7
6.6
88.1
20.4
159.2
36.9
-15.2
-3.5
5.9
1.4
-0.7
-0.2
-9.9
-2.3
8.5
2
-28.9
-6.7
-0.1
293
349.9
100
230.2
65.8
119.6
34.2
32.5
9.3
63.1
18
78
22.3
41.7
11.9
4.6
1.3
-0.3
-0.09
46
13.1
9
2.6
23.9
6.8
0.08
293
353.3
100
224.1
63.4
129.2
36.6
—
0
90.7
25.7
73.4
20.8
55.8
15.8
-5
-1.4
24.9
7
74.6
21.1
16.8
4.8
43.2
12.2
0.15
293
377.5
100
255.5
67.7
122
32.3
—
0
81.1
21.5
68.8
18.2
53.2
14.1
-11.8
-3.1
0.2
0.05
41.6
11
10
2.6
23.5
6.2
0.08
293
440.2
283.7
156.5
—
95.8
89
67.5
2.5
-14.7
54.8
6.4
36.6
0.12
293
312.6
193.6
119
25.4
64.7
78.6
40.4
-7.8
0.5
33.1
8.1
18.6
0.06
310.4
334.2
201.1
133.1
—
79.6
64.1
69.1
-7
-0.8
61.3
12.8
37.7
0.13
289.4
357.2
243.8
113.3
—
75.3
69.1
44.2
-7.8
0.9
37.3
10.1
17.4
0.06
290.7
321.5
212.2
109.2
—
76.5
120.2
-10.9
44.4
11.2
44.5
4.2
31
0.11
293
252.6
147.5
105.1
—
69.6
72.1
33
-6.6
9.5
35.9
10.1
16.7
0.06
293
260.8
162.8
98
—
64.8
68.4
29.7
-7.8
24.8
46.7
5
30.2
0.1
293
272.8
179.5
93.3
—
64.1
65.4
28
-7.9
5.9
25.9
5.7
12.8
0.04
293
234.4
133.1
101.3
—
65.4
71.2
30.2
-5.6
19.6
44.1
8
26.8
0.09
293
194
118.9
75.1
—
47.9
49.6
25.4
-7
8.3
26.7
2.4
19.2
0.07
295.7
190.8
113.6
77.2
—
40.9
44.5
32.6
-5.9
7.8
34.5
7.8
21.2
0.07
293
127.6
73.5
54
—
44.6
45.1
9
-3.1
8.2
14.1
2.2
11.4
0.04
293
176.3
102.8
73.6
—
49.1
52.5
21
-2.9
9.9
28
2.2
27.2
0.09
293
77.4
36
41.4
—
33.3
34.7
6.7
-1.3
12.2
17.6
2.9
13.4
0.06
236
79.4
35.4
44
—
34.2
35.9
8.1
-0.9
4.5
11.7
1.4
8.6
0.04
236
66.2
31.7
34.5
—
30.6
31
3.5
-1.1
6.8
9.2
1.5
8.1
0.03
236
104.6
45.8
58.7
—
38.4
39.2
19.5
-0.3
11.1
30.4
2.1
18.3
0.08
236
79.2
40.1
39.1
—
33.5
35.5
3.6
-0.5
7.2
10.3
2.4
9.3
0.04
236
61.9
33.8
28.1
—
24
25.1
3
—
4.1
7.1
1
6
0.03
236
56.7
26.4
30.3
—
26.4
27
3.3
0.5
3.2
6.9
1.3
6.2
0.03
236
74.4
38.7
35.8
—
30
30.6
5.2
0.6
9.1
14.8
-0.4
12.4
0.05
236