Hengyi Statements
00
Data from Hengyi`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Hengyi 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
37 212.79
3.6 %
100
35 444.63
95.2
1 768.16
108.3 %
4.8
132.65
0.4
512.3
1.4
680.16
9.1 %
1.8
1 088
382.2 %
2.9
-786.62
-2.1
-1.565
-0.004
299.14
216.7 %
0.8
102.9
0.3
130.21
215.8 %
0.3
0.038
3 390.66
35 935.13
26.6 %
100
35 086.21
97.6
848.92
-26.4 %
2.4
178.23
0.5
485.88
1.4
623.27
34.5 %
1.7
225.65
-67.3 %
0.6
-478.09
-1.3
-7.499
-0.02
-256.37
-730.7 %
-0.7
-171.16
-0.5
41.236
18.3 %
0.1
0.01
4 123.61
28 381.12
-1.2 %
100
27 228.31
95.9
1 152.82
194.3 %
4.1
155.57
0.5
337.89
1.2
463.23
-43.5 %
1.6
689.59
133.8 %
2.4
-645.66
-2.3
-3.284
-0.01
40.645
101.2 %
0.1
-126.46
-0.4
34.846
101.5 %
0.1
0.01
3 484.63
28 733.97
-34 %
100
29 956.17
104.3
-1 222.19
-2889.7 %
-4.3
134.78
0.5
370.35
1.3
820.13
94.8 %
2.9
-2 042.33
-441.3 %
-7.1
-1 278.21
-4.4
0.074
0.0003
-3 343.84
-709.7 %
-11.6
-227.26
-0.8
-2 396.86
-383.2 %
-8.3
-0.646
3 713.06
43 511.64
-6.5 %
100
43 467.83
99.9
43.811
-98.3 %
0.1
176.42
0.4
332.59
0.8
421.08
-4.9 %
1
-377.27
-117.1 %
-0.9
-32.613
-0.07
-3.096
-0.007
-413
-126.6 %
-0.9
31.24
0.07
-496.07
-145.9 %
-1.1
-0.145
3 427.36
46 551.96
40 %
100
43 896.97
94.3
2 654.99
44.9 %
5.7
183.44
0.4
327.66
0.7
442.69
-1.8 %
1
2 212.29
60.2 %
4.8
-656.78
-1.4
-3.296
-0.007
1 551.85
41.6 %
3.3
-5.52
-0.01
1 081.18
47.7 %
2.3
0.301
3 587.27
33 252.7
3 %
100
31 421.04
94.5
1 831.67
135.8 %
5.5
174.07
0.5
302.93
0.9
450.77
-24.5 %
1.4
1 380.9
669 %
4.2
-286.26
-0.9
0.999
0.003
1 095.74
288.5 %
3.3
16.686
0.05
732.2
125.1 %
2.2
0.2
3 666.28
32 288.3
-10.4 %
100
31 511.45
97.6
776.85
-60.5 %
2.4
86.544
0.3
399.1
1.2
597.27
29.9 %
1.8
179.58
-88.1 %
0.6
103.06
0.3
5.971
0.02
282.05
-72.9 %
0.9
-62.32
-0.2
325.27
-60.7 %
1
0.088
3 701.96
36 028.18
19 %
100
34 063.08
94.5
1 965.1
3.8 %
5.5
250.47
0.7
290.84
0.8
459.72
76.7 %
1.3
1 505.38
-7.8 %
4.2
-456.12
-1.3
-7.769
-0.02
1 040.61
-17.4 %
2.9
95.704
0.3
828.07
-17.1 %
2.3
0.22
3 761.15
30 278.65
-1.8 %
100
28 385.88
93.7
1 892.76
-23.1 %
6.3
166.73
0.6
284.06
0.9
260.24
-48 %
0.9
1 632.52
-16.8 %
5.4
-373.72
-1.2
9.642
0.03
1 259.95
-24.6 %
4.2
159.9
0.5
999.02
-17.6 %
3.3
0.255
3 917.61
30 846
22.9 %
100
28 383
92
2 462
6255 %
8
183
0.6
341
1.1
500
405.1 %
1.6
1 962
1511.5 %
6.4
-294
-1
4
0.01
1 672
727.7 %
5.4
151
0.5
1 213
7986.7 %
3.9
0.34
3 580
25 108
14.6 %
100
25 148
100.2
-40
-101.8 %
-0.2
—
0
170
0.7
99
-78 %
0.4
-139
-108 %
-0.6
351
1.4
-4
-0.02
202
-87.6 %
0.8
103
0.4
15
-98.7 %
0.06
—
3 682
21 907
6.6 %
100
19 719
90
2 188
4.3 %
10
125
0.6
372
1.7
449
80.3 %
2
1 739
-6 %
7.9
-106
-0.5
-4
-0.02
1 632
2.3 %
7.4
211
1
1 154
5.8 %
5.3
0.31
3 682
20 542
8.8 %
100
18 443
89.8
2 098
30.1 %
10.2
160
0.8
305
1.5
249
-33.6 %
1.2
1 850
49.6 %
9
-263
-1.3
8
0.04
1 595
45.5 %
7.8
183
0.9
1 091
33.7 %
5.3
0.28
3 833
18 873
8.4 %
100
17 260
91.5
1 613
-17.9 %
8.5
101
0.5
327
1.7
375
22.5 %
2
1 237
-25.3 %
6.6
-134
-0.7
-7
-0.04
1 096
-21.4 %
5.8
210
1.1
816
-16.5 %
4.3
0.29
2 812
17 416
-14.9 %
100
15 452
88.7
1 964
43.7 %
11.3
103
0.6
360
2.1
306
-6.7 %
1.8
1 657
59.5 %
9.5
-265
-1.5
2
0.01
1 394
-0.6 %
8
114
0.7
977
4.3 %
5.6
0.26
3 694
20 475
3.9 %
100
19 109
93.3
1 367
18.9 %
6.7
143
0.7
244
1.2
328
245.3 %
1.6
1 039
-1.6 %
5.1
375
1.8
-12
-0.06
1 403
8.4 %
6.9
267
1.3
937
12.5 %
4.6
0.25
3 691
19 704
-10.5 %
100
18 553
94.2
1 150
19.9 %
5.8
83
0.4
216
1.1
95
-74.5 %
0.5
1 056
80.2 %
5.4
239
1.2
-1
-0.005
1 294
94.6 %
6.6
235
1.2
833
87.6 %
4.2
0.23
3 607
22 026
1.8 %
100
21 067
95.6
959
380.4 %
4.4
164
0.7
244
1.1
373
-13.7 %
1.7
586
175.8 %
2.7
85
0.4
-7
-0.03
665
169.1 %
3
131
0.6
444
178.2 %
2
0.12
3 607
21 630
-6.7 %
100
21 971
101.6
-342
-120.8 %
-1.6
90
0.4
244
1.1
432
75.6 %
2
-773
-155.2 %
-3.6
-188
-0.9
-1
-0.005
-963
-156.6 %
-4.5
-267
-1.2
-568
-147.3 %
-2.6
-0.13
4 421
23 171
-12.9 %
100
21 525
92.9
1 645
65.3 %
7.1
89
0.4
183
0.8
246
-18.8 %
1.1
1 400
102.3 %
6
300
1.3
1
0.004
1 701
116.1 %
7.3
296
1.3
1 200
140.5 %
5.2
0.4
3 000
26 608
59.7 %
100
25 614
96.3
995
11.3 %
3.7
54
0.2
274
1
303
93 %
1.1
692
-6.1 %
2.6
101
0.4
-8
-0.03
787
-19.3 %
3
169
0.6
499
-32.7 %
1.9
0.13
3 772
16 657
-11.7 %
100
15 762
94.6
894
13.3 %
5.4
47
0.3
168
1
157
-45.9 %
0.9
737
48 %
4.4
215
1.3
22
0.1
975
134.9 %
5.9
147
0.9
741
121.9 %
4.4
0.26
2 886
18 870
1.3 %
18 081
789
6.6 %
61
255
290
161.3 %
498
-20.8 %
-74
-9
415
-34.7 %
23
334
-33.1 %
0.12
2 886
18 621
-5.1 %
17 881
740
26.9 %
—
125
111
42.3 %
629
24.6 %
2
4
636
32.2 %
74
499
24.1 %
0.17
2 932
19 622
121.8 %
19 039
583
37.2 %
—
107
78
-18.8 %
505
53.5 %
-9
-14
481
-9.8 %
25
402
-10.7 %
0.14
2 932
8 847
-14 %
8 422
425
12.4 %
—
96
96
-49.2 %
329
73.2 %
175
29
533
43.7 %
35
450
37.2 %
0.15
2 932
10 285
21.8 %
9 906
378
100 %
—
189
189
56.2 %
190
183.6 %
27
12
371
110.8 %
46
328
117.2 %
0.29
1 113
8 441
3.7 %
8 253
189
-30.8 %
—
122
121
7.1 %
67
-58.4 %
93
16
176
-34.6 %
11
151
-24.5 %
0.05
2 932
8 142
46.6 %
7 868
273
24.7 %
—
99
113
29.9 %
161
22 %
76
32
269
52 %
37
200
31.6 %
0.09
2 356
5 552
-31.6 %
5 333
219
-26.3 %
—
100
87
-63.6 %
132
127.6 %
36
9
177
-15.7 %
9
152
-13.1 %
0.07
2 299
8 118
9.2 %
7 821
297
25.8 %
—
198
239
86.7 %
58
-46.3 %
148
4
210
211.7 %
51
175
273.3 %
0.07
2 356
7 433
-15.4 %
7 197
236
-45.2 %
—
147
128
-39.3 %
108
-50.9 %
-314
18
-188
-266.4 %
-36
-101
-271.2 %
-0.05
2 121
8 785
46.9 %
8 354
431
36 %
—
177
211
66.1 %
220
15.8 %
-121
14
113
41.3 %
29
59
15.7 %
0.03
2 100
5 982
1.2 %
5 665
317
101.9 %
—
153
127
-39.2 %
190
465.4 %
-122
12
80
116.4 %
8
51
114 %
0.02
2 337
5 913
-24 %
5 755
157
-57 %
—
168
209
25.1 %
-52
-126.3 %
-437
1
-488
-598 %
-51
-365
-600 %
-0.17
2 100
7 785
-1.4 %
7 420
365
-6.2 %
—
168
167
-4 %
198
-7.5 %
-114
15
98
-23.4 %
6
73
-16.1 %
0.03
2 100
7 894
22 %
7 506
389
74.4 %
—
179
174
38.1 %
214
122.9 %
-98
12
128
182.1 %
22
87
158.8 %
0.04
2 100
6 471
-21 %
6 248
223
-5.9 %
—
136
126
-28.4 %
96
57.4 %
-261
8
-156
-183.9 %
1
-148
-191.4 %
-0.07
2 100
8 193
0.9 %
7 956
237
-12.2 %
—
161
176
35.4 %
61
-56.4 %
103
21
186
-19.1 %
11
162
—
0.08
2 100
8 118
-10.1 %
7 847
270
297.1 %
—
134
130
7.4 %
140
364.2 %
81
9
230
101.8 %
30
162
80 %
0.08
2 100
9 033
67.1 %
8 965
68
-57.5 %
—
121
121
-3.2 %
-53
-255.9 %
144
22
114
442.9 %
4
90
650 %
0.04
2 100
5 407
-32.9 %
5 247
160
861.9 %
—
127
125
73.6 %
34
136.6 %
-28
14
21
117.8 %
4
12
119 %
0.01
2 100
8 062
—
8 083
-21
—
—
70
72
—
-93
—
-108
83
-118
—
-33
-63
—
-0.03
2 100