Hongda Statements
00
Hongda 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
270.75
269.77
0.974
6.621
277.08
282.7
-281.73
-59.236
1.073
-339.08
—
-337.2
-0.108
3 122.31
1 114.89
1 384.29
-269.4
26.354
183.41
207.4
-476.8
-60.91
-10.139
-547.85
-65.687
-478.36
-0.152
3 143.48
834.18
100
682.21
81.8
151.97
18.2
14.967
1.8
71.214
8.5
85.827
10.3
66.14
7.9
-64.547
-7.7
0.476
0.06
2.07
0.2
0.349
0.04
1.957
0.2
0.001
3 100.33
992.42
100
555.91
56
436.5
44
65.495
6.6
292.53
29.5
348.74
35.1
87.766
8.8
-32.429
-3.3
-41.232
-4.2
7.943
0.8
3.166
0.3
12.863
1.3
0.004
3 136.93
1 247.8
100
954.94
76.5
292.87
23.5
18.564
1.5
98.006
7.9
116.57
9.3
176.3
14.1
-164.69
-13.2
-0.156
-0.01
11.455
0.9
3.384
0.3
8.237
0.7
0.003
3 120.12
1 672.87
100
1 286.27
76.9
386.59
23.1
24.432
1.5
81.48
4.9
103.76
6.2
282.83
16.9
-62.734
-3.8
-17.02
-1.02
203.08
12.1
29.864
1.8
176.44
10.5
0.049
3 597.08
909.36
100
674.51
74.2
234.85
25.8
6.896
0.8
54.88
6
56.743
6.2
178.11
19.6
-60.731
-6.7
-0.052
-0.006
117.33
12.9
15.199
1.7
102.47
11.3
0.032
3 222.24
859.99
100
1 050.57
122.2
-190.58
-22.2
126.58
14.7
-45.614
-5.3
143.29
16.7
-333.87
-38.8
-229.88
-26.7
-20.402
-2.4
-584.15
-67.9
-84.492
-9.8
-477.97
-55.6
-0.267
1 790.98
2 135.78
100
1 406.32
65.8
729.46
34.2
24.075
1.1
61.115
2.9
82.728
3.9
646.73
30.3
-62.132
-2.9
2.84
0.1
587.44
27.5
33.128
1.6
538.45
25.2
0.211
2 554.09
1 885.59
100
957.67
50.8
927.93
49.2
12.613
0.7
173.5
9.2
176.76
9.4
751.16
39.8
-77.962
-4.1
0.906
0.05
674.11
35.8
146.36
7.8
521.94
27.7
0.143
3 657.78
1 641.6
100
1 199.7
73.1
441.8
26.9
15.8
1
64.9
4
73.3
4.5
368.5
22.4
-51.5
-3.1
1.5
0.09
318.6
19.4
45.1
2.7
269.4
16.4
0.09
3 068.6
1 465.6
100
904.8
61.7
560.9
38.3
114.9
7.8
94
6.4
200.7
13.7
360.2
24.6
-27.7
-1.9
5.9
0.4
338.4
23.1
99.4
6.8
230
15.7
0.09
2 661.5
1 310.2
100
899.3
68.6
410.9
31.4
15.2
1.2
47.3
3.6
60.6
4.6
350.3
26.7
-62.4
-4.8
2.5
0.2
290.4
22.2
41.5
3.2
251.8
19.2
0.1
2 566.8
1 176
100
774.6
65.9
401.5
34.1
13.1
1.1
76.5
6.5
87.8
7.5
313.6
26.7
-138.8
-11.8
3.1
0.3
178
15.1
36.2
3.1
141.1
12
0.05
2 588.8
1 442.1
100
1 051.2
72.9
390.9
27.1
13.1
0.9
95.1
6.6
102.4
7.1
288.5
20
-70.7
-4.9
0.7
0.05
218.5
15.2
27.9
1.9
190.9
13.2
0.07
2 588.7
1 243.2
100
-24 456.1
-1967.2
25 699.3
2067.2
77.7
6.3
223.8
18
25 448.2
2047
251.2
20.2
-76.7
-6.2
-11
-0.9
163.1
13.1
18.6
1.5
143
11.5
0.06
2 588.7
1 210.3
100
813.2
67.2
397.1
32.8
8.3
0.7
78.4
6.5
86.1
7.1
311
25.7
-72
-5.9
8.9
0.7
247.9
20.5
35.9
3
211.8
17.5
0.08
2 588.7
1 440.9
100
1 030
71.5
410.9
28.5
18.4
1.3
217.4
15.1
212.2
14.7
198.7
13.8
-93.1
-6.5
0.3
0.02
106.2
7.4
22.2
1.5
85.2
5.9
0.03
2 588.7
1 405.3
100
998
71
407.2
29
—
0
91.1
6.5
90.9
6.5
316.3
22.5
-91.2
-6.5
1.4
0.1
226.5
16.1
36.9
2.6
190
13.5
0.07
2 588.7
1 722.2
100
1 377.7
80
344.5
20
107.6
6.2
146.3
8.5
306.1
17.8
38.4
2.2
-85.9
-5
-5.3
-0.3
-51.4
-3
-0.5
-0.03
-53.8
-3.1
-0.02
2 588.7
1 386
100
835.7
60.3
550.4
39.7
1.1
0.08
139
10
143.2
10.3
407.2
29.4
-112.7
-8.1
4.1
0.3
298.5
21.5
52.9
3.8
245
17.7
0.09
2 588.7
1 523
100
1 026.3
67.4
496.7
32.6
—
0
181.6
11.9
206.3
13.5
290.3
19.1
-87.8
-5.8
-0.2
-0.01
199.1
13.1
32.5
2.1
167.7
11
0.06
2 584.5
1 413.4
100
930.8
65.9
482.7
34.2
—
0
91.3
6.5
94.3
6.7
388.4
27.5
-81.1
-5.7
0.1
0.007
307.4
21.7
56.7
4
252
17.8
0.1
2 584.5
1 719.3
1 214.3
505
—
243.2
254.1
250.9
-88.6
-8.3
154.6
-2
148.4
0.06
2 584.5
1 748.1
1 065.7
682.4
—
154.8
155.7
526.8
-84.8
1
443
88.5
351.5
0.14
2 475.5
1 577
1 034.1
542.9
—
179.5
200.9
342
-94.7
-0.6
247.2
48.7
200.8
0.08
2 420.5
1 496.2
955.5
540.7
—
86.7
90.7
450
-71.2
2.4
381.3
77.7
304.2
0.13
2 420.7
2 563
1 821.5
741.5
—
214.9
219.7
521.8
-141.6
0.4
380.9
87.9
296.1
0.12
2 420.7
1 357.9
887.1
470.9
—
103.4
116.3
354.6
-56.4
12.4
310.6
60.9
245.6
0.1
2 416.9
955.3
564.7
390.6
—
118
138.7
251.9
-45.4
—
206.5
34.9
167.6
0.07
2 416.9
1 281.5
1 039.6
241.9
—
67.7
68.6
173.3
-44.6
9.2
137.9
28.8
108.4
0.04
2 448.6
1 274.9
794.8
480.1
—
143.7
150.2
329.9
-45.5
-0.6
283.8
55.6
221.5
0.09
2 450.1
1 058.8
802.1
256.7
—
37.7
36.5
220.2
-39.2
0.3
181.3
35.8
133.8
0.06
2 394.2
969.4
648.4
321
—
108.3
130.3
190.7
-52.7
16.5
154.5
24.4
127.7
0.06
2 142.2
783.4
599.8
183.6
—
57.7
59.7
123.9
-29.8
0.8
94.9
18.9
76.1
0.04
2 142.2
1 137.3
879.7
257.7
—
76
72.7
184.9
-64.2
-0.7
120
29.2
90.9
0.04
2 142.2
934.8
726.2
208.6
—
38.4
39.1
169.6
-23.1
14.8
161.2
28.8
132.4
0.06
2 142.2
680.3
514
166.3
—
51.1
62.1
104.2
-30.6
0.3
73.9
11.8
62.1
0.03
2 142.2
567.5
426.9
140.6
—
37.2
44.3
96.3
-25.1
2.5
73.8
12.1
61.6
0.03
2 142.9
691.8
461
230.9
—
59.2
54.8
176
-48.5
8.7
136.2
31.9
104.3
0.06
1 786.8
565.5
439.1
126.4
—
21
24.2
102.2
-7.6
—
94.7
11.4
83.3
0.05
1 754.5
656.1
508.4
147.7
—
35.5
31.3
116.4
-21.7
2.6
97.3
14.5
82.9
0.05
1 754.5
503.1
409.5
93.7
—
34.6
47
46.7
-23.4
10.4
33.6
6.8
26.8
0.02
1 755
624.5
492.3
132.2
—
33.9
21.3
110.9
-21
42.5
132.4
21.2
111.2
0.02
5 251.9