HengFeng Information Statements
30
HengFeng Information 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
162.66
122.93
39.728
7.273
19.635
21.612
18.116
-2.31
-0.022
15.784
0.753
14.112
0.086
164.54
136.56
106.23
30.332
6.211
19.563
29.793
0.539
-3.196
0.013
-2.636
0.124
-1.413
-0.009
164.46
106.36
100
76.166
71.6
30.196
28.4
5.418
5.1
11.656
11
20.897
19.6
9.299
8.7
-4.355
-4.09
-0.033
-0.03
4.911
4.6
0.228
0.2
4.194
3.9
0.025
164.46
110.59
100
100.04
90.5
10.552
9.5
11.757
10.6
18.872
17.1
27.62
25
-17.068
-15.4
-0.969
-0.9
-0.135
-0.1
-18.172
-16.4
-4.78
-4.3
-12.856
-11.6
-0.079
161.82
190.11
100
133.4
70.2
56.712
29.8
5.221
2.7
15.948
8.4
21.779
11.5
34.933
18.4
-1.343
-0.7
-0.3
-0.2
33.29
17.5
3.999
2.1
29.066
15.3
0.177
164.52
122.58
100
84.516
68.9
38.067
31.1
5.098
4.2
11.316
9.2
16.997
13.9
21.07
17.2
-1.246
-1.02
-0.668
-0.5
19.157
15.6
2.668
2.2
16.178
13.2
0.098
164.45
91.963
100
67.086
72.9
24.877
27.1
4.968
5.4
9.312
10.1
15.836
17.2
9.041
9.8
-0.644
-0.7
-0.028
-0.03
8.37
9.1
2
2.2
6.927
7.5
0.042
164.45
229.86
100
182.09
79.2
47.77
20.8
21.267
9.3
23.264
10.1
42.261
18.4
5.508
2.4
-1.679
-0.7
-0.038
-0.02
3.792
1.6
-0.707
-0.3
4.696
2
0.029
162.87
180.3
100
141.37
78.4
38.932
21.6
7.368
4.1
12.798
7.1
16.582
9.2
22.35
12.4
-1.145
-0.6
-0.086
-0.05
21.119
11.7
0.041
0.02
20.684
11.5
0.119
173.25
127.04
100
92.293
72.6
34.745
27.4
6.734
5.3
11.986
9.4
15.285
12
19.46
15.3
-1.229
-1
0.001
0.0008
18.232
14.4
1.661
1.3
16.442
12.9
0.105
156.4
75.1
100
54
71.9
21.1
28.1
5.5
7.3
8.4
11.2
13.7
18.2
7.4
9.9
-0.3
-0.4
—
0
7.1
9.5
2.2
2.9
5.2
6.9
0.03
166.3
192
100
135.6
70.6
56.4
29.4
7.1
3.7
20.7
10.8
32.2
16.8
24.2
12.6
-0.4
-0.2
0.2
0.1
23.9
12.4
3
1.6
20.5
10.7
0.13
158.9
147
100
106.4
72.4
40.6
27.6
14.7
10
6.5
4.4
19.2
13.1
21.3
14.5
-0.2
-0.1
-0.1
-0.07
21.1
14.4
1.4
1
19.2
13.1
0.12
165.3
102.9
100
73.1
71
29.9
29.1
3.8
3.7
13.9
13.5
12
11.7
17.9
17.4
-0.1
-0.1
-0.6
-0.6
17.2
16.7
2.4
2.3
14.8
14.4
0.09
166.5
60.3
100
42.2
70
18
29.9
4.2
7
9.1
15.1
13.4
22.2
4.6
7.6
0.2
0.3
—
0
4.8
8
1
1.7
4.4
7.3
0.03
164.1
219.9
100
158.2
71.9
61.7
28.1
15.2
6.9
21.1
9.6
33.8
15.4
28
12.7
-0.7
-0.3
—
0
27.2
12.4
1.4
0.6
25.3
11.5
0.15
168.9
167.5
100
125.3
74.8
42.2
25.2
8
4.8
14.1
8.4
21.3
12.7
20.9
12.5
0.1
0.06
-0.1
-0.06
20.9
12.5
2.8
1.7
18.1
10.8
0.11
165.4
115.5
100
77.2
66.8
38.3
33.2
7.7
6.7
16.6
14.4
23.7
20.5
14.6
12.6
0.3
0.3
—
0
14.9
12.9
1.6
1.4
13.2
11.4
0.08
164.1
63.7
100
45.6
71.6
18.1
28.4
5.1
8
8.2
12.9
13.7
21.5
4.4
6.9
0.6
0.9
-0.1
-0.2
4.9
7.7
0.8
1.3
4.1
6.4
0.03
165
233.7
100
182.9
78.3
50.8
21.7
12.7
5.4
14.6
6.2
22.5
9.6
28.2
12.1
-0.6
-0.3
-0.2
-0.09
27.4
11.7
3.6
1.5
23.5
10.1
0.14
165
135.1
100
97.7
72.3
37.4
27.7
7.3
5.4
9.4
7
19
14.1
18.3
13.5
-0.2
-0.1
-1.7
-1.3
16.4
12.1
1.1
0.8
15.4
11.4
0.09
165
105.3
100
72.2
68.6
33.1
31.4
—
0
17.7
16.8
22.2
21.1
10.9
10.4
0.4
0.4
0.1
0.09
11.4
10.8
0.3
0.3
11.1
10.5
0.07
166.5
50.8
100
35.6
70.1
15.2
29.9
—
0
13.8
27.2
11.8
23.2
3.3
6.5
0.6
1.2
—
0
3.9
7.7
0.7
1.4
3.6
7.1
0.02
163.4
150.3
111.1
39.2
—
22.2
21.1
18.1
0.4
-1.8
16.7
1.8
14.8
0.09
163.4
111.3
78.6
32.7
—
0.1
16.3
16.4
0.7
0.2
17.3
2.2
14.5
0.08
178.9
101.5
75.3
26.2
—
12.8
15.3
11
0.8
—
11.8
1.2
10.5
0.07
149.8
40.8
28.3
12.5
—
9.8
8.3
4.2
-0.2
-0.2
3.9
0.6
3.3
0.02
163.4
119.1
89
30.2
6.7
7.5
14.2
15.9
-0.2
0.1
15.8
1.8
13.8
0.11
122.6
84
60.6
23.4
4.2
4.8
10
13.3
-0.3
0.6
13.6
1.8
11.8
0.1
122.6
86.6
64.6
22
—
7.7
10.1
11.9
-0.4
—
11.5
2.6
9
0.07
122.6
40.5
28.2
12.3
—
9.4
9.4
2.9
-0.2
0.8
3.5
0.5
3
0.02
122.6
101.8
71.6
30.2
6.4
12
19.1
11.1
-0.5
0.4
11
1.1
9.7
0.08
122.6