Henan Hengxing Statements
00
Henan Hengxing 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
1 184.92
1 049.19
135.73
39.668
58.931
93.065
42.666
-22.486
0.122
20.281
2.346
17.935
0.013
1 391.08
1 173.16
1 061.49
111.67
41.402
66.56
106.14
5.529
-17.026
51.949
40.452
1.096
39.356
0.028
1 391.08
932.85
100
844.12
90.5
88.734
9.5
28.271
3
54.501
5.8
81.616
8.7
7.119
0.8
-18.763
-2.01
-0.762
-0.08
-12.407
-1.3
-7.799
-0.8
-4.608
-0.5
-0.003
1 391.08
971.87
100
803.59
82.7
168.29
17.3
35.023
3.6
67.578
7
101.42
10.4
66.864
6.9
-16.096
-1.7
26.393
2.7
77.303
8
15.164
1.6
60.021
6.2
0.047
1 269.91
1 101.24
100
997.44
90.6
103.8
9.4
33.48
3
56.896
5.2
76.65
7
27.152
2.5
-17.86
-1.6
-0.162
-0.01
8.921
0.8
-7.632
-0.7
18.671
1.7
0.014
1 361.98
1 488.24
100
1 275.44
85.7
212.8
14.3
53.016
3.6
68.075
4.6
112.8
7.6
100
6.7
-11.486
-0.8
-0.251
-0.02
88.42
5.9
9.067
0.6
77.608
5.2
0.059
1 322.42
856.06
100
742.18
86.7
113.88
13.3
26.421
3.1
47.831
5.6
65.222
7.6
48.661
5.7
-12.746
-1.5
0.041
0.005
35.96
4.2
4.431
0.5
31.156
3.6
0.022
1 401.54
872.1
100
755.17
86.6
116.94
13.4
28.724
3.3
43.9
5
62.105
7.1
54.831
6.3
-12.744
-1.5
0.495
0.06
45.412
5.2
-4.436
-0.5
49.475
5.7
0.034
1 455.2
824.03
100
756.7
91.8
67.33
8.2
23.589
2.9
49.68
6
64.12
7.8
3.21
0.4
-12.942
-1.6
-5.01
-0.6
-14.733
-1.8
-3.65
-0.4
-11.123
-1.3
-0.009
1 216.94
966.82
100
825.37
85.4
141.45
14.6
29.623
3.1
49.587
5.1
67.169
6.9
74.281
7.7
-16.901
-1.7
-0.522
-0.05
58.593
6.1
5.732
0.6
52.727
5.5
0.043
1 216.94
733.3
100
618.6
84.4
114.7
15.6
21.8
3
33.2
4.5
40.1
5.5
74.6
10.2
-19.8
-2.7
0.7
0.1
55.5
7.6
6
0.8
49.3
6.7
0.04
1 218.2
743.7
100
715.6
96.2
28.1
3.8
23.3
3.1
-33.3
-4.5
-30.6
-4.1
58.7
7.9
-11.3
-1.5
0.4
0.05
47.3
6.4
13.3
1.8
37.4
5
0.03
1 122.8
787.4
100
653.1
82.9
134.3
17.1
22.1
2.8
68.8
8.7
73.8
9.4
60.5
7.7
-16.4
-2.08
—
0
45.3
5.8
5
0.6
40.4
5.1
0.03
1 256.5
808.1
100
679.9
84.1
128.3
15.9
24
3
60.5
7.5
70.4
8.7
57.9
7.2
-14.9
-1.8
3.6
0.4
46.1
5.7
7.7
1
38.5
4.8
0.03
1 256.5
493.6
100
426.7
86.4
66.9
13.6
16.6
3.4
34.7
7
43.8
8.9
23.1
4.7
-16.2
-3.3
0.2
0.04
7.2
1.5
1.1
0.2
6
1.2
—
1 256.5
872
100
739.1
84.8
133
15.3
26.6
3.1
80.3
9.2
138.7
15.9
-5.8
-0.7
-16.4
-1.9
-13.9
-1.6
-29.6
-3.4
-3.7
-0.4
-25.7
-2.9
-0.02
1 256.5
882.9
100
760.5
86.1
122.5
13.9
26.6
3
58.4
6.6
73.5
8.3
48.9
5.5
-18.4
-2.08
4.4
0.5
66.7
7.6
8.2
0.9
58.5
6.6
0.05
1 256.5
938.7
100
804.4
85.7
134.3
14.3
28.1
3
52.1
5.6
74.4
7.9
60
6.4
-20.4
-2.2
0.6
0.06
40.6
4.3
4
0.4
36.6
3.9
0.03
1 256.5
692.5
100
610.7
88.2
81.8
11.8
21.1
3
45.9
6.6
62.8
9.1
18.9
2.7
-18.2
-2.6
5.9
0.9
17.3
2.5
1.9
0.3
15.4
2.2
0.01
1 256.5
730
100
622
85.2
108
14.8
22.3
3.1
48.8
6.7
275.4
37.7
-167.4
-22.9
-8.4
-1.2
-1
-0.1
-176.8
-24.2
7.3
1
-121.2
-16.6
-0.1
1 256.5
832.4
100
742.7
89.2
89.8
10.8
23.7
2.8
67.6
8.1
85.1
10.2
4.7
0.6
-14.7
-1.8
1.6
0.2
-8
-1
-18.7
-2.2
21.8
2.6
0.02
1 256.5
798.6
100
687.6
86.1
111.1
13.9
—
0
79.4
9.9
144.2
18.1
-33.1
-4.1
-14.6
-1.8
-0.7
-0.09
-48.4
-6.06
-2.5
-0.3
-42.7
-5.3
-0.03
1 256.4
653.3
100
559.7
85.7
93.6
14.3
—
0
59.9
9.2
74.9
11.5
18.6
2.8
-10.2
-1.6
-1.6
-0.2
6.8
1
3.2
0.5
3.4
0.5
—
1 256.6
881.6
749.4
132.2
—
90.9
157.6
-25.4
-10.6
3.8
-31.9
5.4
-43.5
-0.03
1 256.6
799.6
685.1
114.5
29
52.6
82.2
32.3
-7.1
7.6
31.9
3.1
24.6
0.02
1 256.6
716.6
610.9
105.6
—
67.5
65.4
40.3
-1
12.3
55.3
5.5
44.6
0.04
1 256.4
648.4
535.9
112.5
—
60.7
63.6
48.8
-11.5
6.2
39.4
5.9
30.9
0.02
1 256.8
623.5
501.9
121.6
—
70.6
85.4
36.2
-8.3
6.6
34.4
12.1
23.6
0.02
1 256.8
548.8
425.3
123.5
—
64.7
89.4
34.1
-11.8
7.2
29.4
3.4
24.9
0.02
1 256.8
501.6
378.1
123.5
—
60.9
63.5
60
-9.7
3
53.3
8.7
41
0.04
1 061.1
390.6
304.6
86
—
59.4
61.8
24.1
-12.6
6.9
18.4
3.1
16.3
0.02
1 059.5
453.1
361.1
92
—
64
99.1
-7.1
-5.9
-0.5
-13.5
-1.3
-10.8
-0.01
1 059.5
455.1
358
97.1
—
65.5
68.3
28.8
-10.1
11.3
29.9
3.4
24.3
0.02
1 059.5
464.8
381.3
83.5
—
52
44.1
39.4
-20.9
6.8
25.3
3.2
21.8
0.02
1 059.5
362.8
299.2
63.5
—
38.4
39.7
23.9
-21.5
1.5
3.8
-0.8
4.2
—
949.2
470.2
388.7
81.4
—
53.9
51.1
30.4
-26.7
9.5
13.1
2.3
9.2
0.01
949.2
560.2
469.4
90.7
—
54.7
57.1
33.7
-22.1
6.6
18.2
2
15
0.02
949.2
491.5
405.6
85.9
—
45.9
52.1
33.7
-23.8
10.6
20.5
2.3
18.5
0.02
949.2
354.7
296
58.7
—
38
39.9
18.9
-24.2
5.7
0.4
-1.3
2.9
—
949.2
429.4
359.1
70.3
—
42.1
24.5
45.8
-30.2
7
22.5
3.2
20.1
0.02
949.2
457.6
382.6
75
—
54.4
56.4
18.6
-23.6
9.4
4.4
-3
6.8
0.01
949.2
493.8
413.9
79.9
—
43.3
57.3
22.6
-22.5
6.9
7
-0.7
6
0.01
949.2
368.4
318
50.3
—
33.4
36.2
14.1
-21.4
5.2
-2.1
-1.4
-1.7
—
949.2
499.5
413.9
85.6
—
41.2
50.5
35.1
-21.2
11.9
25.8
7.6
12.2
0.01
949.2