Xiamen Hexing Statements
00
Xiamen Hexing 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
3 139.85
2 788.33
351.52
65.767
229.26
283.6
67.919
-18.905
-13.541
32.421
-2.234
39.923
0.043
931.34
3 260.08
100
2 914.3
89.4
345.78
10.6
82.759
2.5
216.67
6.6
291.48
8.9
54.299
1.7
-14.129
-0.4
-1.23
-0.04
43.298
1.3
5.243
0.2
47.85
1.5
0.034
1 424.9
2 976.71
100
2 661.19
89.4
315.53
10.6
68.558
2.3
203.98
6.9
264.95
8.9
50.571
1.7
-18.906
-0.6
-0.477
-0.02
30.427
1
-0.274
-0.009
32.056
1.1
0.026
1 238.63
3 610.02
100
3 306
91.6
304.02
8.4
75.178
2.1
262.45
7.3
324.48
9
-20.456
-0.6
-20.813
-0.6
-1.316
-0.04
-43.218
-1.2
-30.348
-0.8
-13.381
-0.4
-0.01
1 315.07
3 641.97
100
3 327.9
91.4
314.07
8.6
78.256
2.1
223.68
6.1
288.41
7.9
25.661
0.7
-12.406
-0.3
-3.392
-0.09
8.527
0.2
-20.825
-0.6
38.903
1.1
0.031
1 268.89
4 214.42
100
3 883.05
92.1
331.36
7.9
73.317
1.7
208.12
4.9
264.23
6.3
67.134
1.6
-19.459
-0.5
-1.186
-0.03
48.53
1.2
-1.195
-0.03
54.337
1.3
0.051
1 062.09
3 908.86
100
3 566.28
91.2
342.58
8.8
68.855
1.8
208.44
5.3
267.79
6.9
74.785
1.9
-26.545
-0.7
-1.405
-0.04
46.953
1.2
3.512
0.09
52.339
1.3
0.04
1 308.48
4 880.91
100
4 558.73
93.4
322.18
6.6
84.414
1.7
200.03
4.1
266.12
5.5
56.061
1.1
-19.059
-0.4
-5.167
-0.1
32.848
0.7
19.398
0.4
13.616
0.3
0.011
1 239.28
4 453.98
100
4 085.17
91.7
368.8
8.3
81.127
1.8
242.93
5.5
311.65
7
57.151
1.3
-30.102
-0.7
-1.557
-0.03
23.345
0.5
-25.504
-0.6
53.866
1.2
0.049
1 098.48
4 465.4
100
4 087.2
91.5
378.19
8.5
76.333
1.7
191.85
4.3
260.87
5.8
117.33
2.6
-29.975
-0.7
15.738
0.4
101.19
2.3
5.447
0.1
89.755
2
0.07
1 275.92
3 748.5
100
3 398
90.6
350.5
9.4
62.7
1.7
184.8
4.9
239.6
6.4
110.9
3
-23.3
-0.6
-0.1
-0.003
86.5
2.3
13
0.3
61.1
1.6
0.05
1 238.6
3 935.6
100
3 643.8
92.6
291.7
7.4
68.8
1.7
108.1
2.7
160.6
4.1
131.2
3.3
-25.2
-0.6
-2.9
-0.07
104
2.6
19.9
0.5
72.3
1.8
0.06
1 204.9
3 306.4
100
2 886.8
87.3
419.5
12.7
60.9
1.8
240.1
7.3
288.7
8.7
130.8
4
-21.6
-0.7
-1
-0.03
108.3
3.3
16.7
0.5
79.6
2.4
0.06
1 326.5
2 833.7
100
2 448.7
86.4
385
13.6
41.1
1.5
217.2
7.7
250.7
8.8
134.3
4.7
-8.8
-0.3
5.7
0.2
131.5
4.6
20.1
0.7
101.4
3.6
0.09
1 169.6
1 931
100
1 712
88.7
219
11.3
23.4
1.2
159.3
8.2
164.3
8.5
54.6
2.8
-23.9
-1.2
13.3
0.7
43.9
2.3
3.5
0.2
36.8
1.9
0.03
1 169.5
2 845.5
100
2 485.7
87.4
359.9
12.6
35
1.2
247.5
8.7
259.9
9.1
99.9
3.5
11.1
0.4
-4.1
-0.1
103.7
3.6
27.4
1
72.3
2.5
0.06
1 169.5
2 766.1
100
2 398.6
86.7
367.5
13.3
36.2
1.3
242.5
8.8
272.1
9.8
95.4
3.4
-16.7
-0.6
-1.2
-0.04
79.1
2.9
10.1
0.4
60.7
2.2
0.05
1 169.5
2 608.7
100
2 280.7
87.4
328
12.6
35.5
1.4
205.6
7.9
228.7
8.8
99.3
3.8
-16.1
-0.6
-0.6
-0.02
83.1
3.2
13
0.5
65.4
2.5
0.06
1 169.5
2 876.4
100
2 537.2
88.2
339.2
11.8
30.3
1.1
203.4
7.1
227.3
7.9
111.9
3.9
-20.3
-0.7
0.9
0.03
92.8
3.2
17.9
0.6
68.3
2.4
0.06
1 169.5
3 029.9
100
2 653.2
87.6
376.8
12.4
29
1
215.9
7.1
265.7
8.8
111.1
3.7
-46.7
-1.5
0.9
0.03
67.3
2.2
6.3
0.2
50.6
1.7
0.04
1 169.5
3 291.6
100
2 898.8
88.1
392.7
11.9
30.8
0.9
236.1
7.2
261.9
8
130.9
4
-29.4
-0.9
-2.8
-0.09
96.4
2.9
21.1
0.6
61.9
1.9
0.05
1 169.5
3 187.3
100
2 811.6
88.2
375.7
11.8
29.1
0.9
191.8
6
250.4
7.9
125.3
3.9
-21
-0.7
2.2
0.07
104.6
3.3
25.8
0.8
62.3
2
0.05
1 169.5
2 657.3
100
2 339.3
88
318
12
28.3
1.1
188
7.1
214.4
8.1
103.7
3.9
-16.2
-0.6
0.6
0.02
88
3.3
17.7
0.7
58.2
2.2
0.05
1 169.5
4 468.2
100
3 850.6
86.2
617.6
13.8
34
0.8
401.8
9
432.7
9.7
184.9
4.1
-84
-1.9
-7.2
-0.2
94.2
2.1
34.7
0.8
38.6
0.9
0.03
1 267.2
1 736.3
100
1 524
87.8
212.3
12.2
29
1.7
115.9
6.7
149.4
8.6
62.9
3.6
-15.3
-0.9
4.9
0.3
52.8
3
11.3
0.7
32
1.8
0.03
1 066.7
1 395
100
1 190.2
85.3
204.8
14.7
—
0
124.4
8.9
129.4
9.3
75.4
5.4
-13.3
-1
2.5
0.2
64.3
4.6
14.5
1
40.4
2.9
0.03
1 296.1
1 148.3
100
977.6
85.1
170.7
14.9
—
0
109.8
9.6
111.5
9.7
59.2
5.2
-9.3
-0.8
1
0.09
51
4.4
11.8
1
30.6
2.7
0.03
1 043
1 062.6
100
906.1
85.3
156.5
14.7
—
0
100.2
9.4
109.5
10.3
47
4.4
-12.8
-1.2
6.2
0.6
48.2
4.5
5.8
0.5
32.9
3.1
0.03
1 043
869.2
100
723.6
83.2
145.6
16.8
—
0
101.2
11.6
104.1
12
41.4
4.8
-10.8
-1.2
0.9
0.1
31.6
3.6
8.2
0.9
19.1
2.2
0.02
1 043
844.4
100
700.9
83
143.5
17
—
0
94.2
11.2
96.7
11.5
46.7
5.5
-10.1
-1.2
4.5
0.5
41.1
4.9
9.8
1.2
28.5
3.4
0.03
1 043
766.2
100
634.8
82.9
131.4
17.1
—
0
92.2
12
94.2
12.3
37.2
4.9
-12.2
-1.6
11
1.4
36
4.7
8.3
1.1
22.3
2.9
0.02
1 043
749.8
100
612.9
81.7
136.9
18.3
—
0
90.7
12.1
92
12.3
44.9
6
-11.8
-1.6
—
0
33.1
4.4
9
1.2
21.7
2.9
0.02
1 043
715.2
100
585.8
81.9
129.3
18.1
—
0
88.5
12.4
88.7
12.4
40.6
5.7
-6.3
-0.9
2.3
0.3
36.6
5.1
8.2
1.1
26.9
3.8
0.03
1 076.6
797.5
100
634.8
79.6
162.7
20.4
—
0
86.1
10.8
88.5
11.1
74.2
9.3
-14.2
-1.8
3
0.4
63
7.9
14.2
1.8
46.2
5.8
0.04
1 156
590
100
471.2
79.9
118.8
20.1
—
0
79.1
13.4
79.8
13.5
39.1
6.6
-12.9
-2.2
1
0.2
27.2
4.6
5.4
0.9
19.9
3.4
0.02
930
671
100
533.2
79.5
137.8
20.5
—
0
75.7
11.3
73.2
10.9
64.6
9.6
-16.7
-2.5
2.4
0.4
50.3
7.5
13.3
2
34.9
5.2
0.04
973
684.2
100
546.1
79.8
138.1
20.2
—
0
90.3
13.2
89.9
13.1
48.2
7
-15
-2.2
1.1
0.2
34.3
5
7.6
1.1
25.4
3.7
0.03
973
756.5
100
601.9
79.6
154.6
20.4
—
0
79
10.4
80.5
10.6
74.1
9.8
-15
-2
1
0.1
60.1
7.9
12.2
1.6
45.7
6
0.05
973
604.8
100
489.2
80.9
115.6
19.1
—
0
78.9
13
79.8
13.2
35.9
5.9
-13.6
-2.2
2.2
0.4
24.5
4.1
4.2
0.7
19.6
3.2
0.02
973
620.3
100
491
79.2
129.3
20.8
—
0
79.6
12.8
80.1
12.9
49.2
7.9
-14
-2.3
1.4
0.2
36.6
5.9
6.6
1.1
28.1
4.5
0.03
973
631.7
100
504.7
79.9
127
20.1
—
0
88.2
14
89.5
14.2
37.5
5.9
-12.5
-2
0.2
0.03
24.8
3.9
3.4
0.5
19.3
3.1
0.02
973