Shandong Hongchuang Statements
00
Shandong Hongchuang 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
676.04
676.28
-0.234
11.655
11.539
32.368
-32.603
-2.993
-0.196
-35.792
-1.922
-33.87
-0.03
1 136.37
703.54
690.75
12.786
12.036
11.263
32.206
-19.421
5.459
0.476
-13.447
-1.874
-11.573
-0.012
926.4
627.77
100
628.24
100.1
-0.477
-0.08
9.843
1.6
9.704
1.5
33.059
5.3
-33.536
-5.3
-5.341
-0.9
-0.282
-0.04
-39.162
-6.2
-3.426
-0.5
-35.736
-5.7
-0.039
926.4
684.98
100
662.61
96.7
22.364
3.3
9.222
1.3
4.75
0.7
26.724
3.9
-4.36
-0.6
-8.421
-1.2
-2.069
-0.3
-14.85
-2.2
0.18
0.03
-15.031
-2.2
-0.016
926.4
867.21
100
824.59
95.1
42.616
4.9
14.683
1.7
25.454
2.9
82.061
9.5
-39.444
-4.5
13.253
1.5
0.146
0.02
-26.045
-3.003
-11.318
-1.3
-14.727
-1.7
-0.016
926.4
1 059.75
100
995.15
93.9
64.591
6.1
14.614
1.4
15.159
1.4
46.136
4.4
18.455
1.7
23.495
2.2
1.283
0.1
43.236
4.1
1.671
0.2
41.565
3.9
0.045
926.4
917.34
100
862.68
94
54.659
6
13.349
1.5
16.762
1.8
17.485
1.9
37.174
4.1
-25.085
-2.7
-0.447
-0.05
11.642
1.3
0.606
0.07
11.036
1.2
0.012
926.4
854.99
100
874.28
102.3
-19.289
-2.3
7.952
0.9
21.208
2.5
12.642
1.5
-31.931
-3.7
-16.762
-2
-0.856
-0.1
-49.549
-5.8
-5.244
-0.6
-44.304
-5.2
-0.048
926.4
866.6
100
817.4
94.3
49.195
5.7
9.395
1.1
11.491
1.3
14.714
1.7
34.481
4
-21.029
-2.4
-5.895
-0.7
7.557
0.9
0.238
0.03
7.319
0.8
0.008
926.4
783.73
100
743.42
94.9
40.311
5.1
21.422
2.7
11.704
1.5
28.8
3.7
11.511
1.5
-6.803
-0.9
-1.545
-0.2
3.163
0.4
7.601
1
-4.437
-0.6
-0.005
926.4
685.2
100
688.2
100.4
-3
-0.4
12.3
1.8
12.5
1.8
33.4
4.9
-36.4
-5.3
-3.8
-0.6
2.3
0.3
-37.9
-5.5
-1.8
-0.3
-36.1
-5.3
-0.04
926.4
626.4
100
660.6
105.5
-34.2
-5.5
6.8
1.1
4.6
0.7
18.2
2.9
-52.4
-8.4
-10.2
-1.6
-0.8
-0.1
-63
-10.06
3
0.5
-66
-10.5
-0.07
926.4
644.4
100
632.5
98.2
11.8
1.8
7.7
1.2
14.4
2.2
26.2
4.1
-14.4
-2.2
-8.1
-1.3
1.6
0.2
-21.2
-3.3
0.6
0.09
-21.8
-3.4
-0.02
926.4
570.5
100
564.8
99
5.7
1
18
3.2
5
0.9
26.1
4.6
-20.4
-3.6
-1.8
-0.3
-0.1
-0.02
-22.4
-3.9
-6.5
-1.1
-15.9
-2.8
-0.02
926.4
525.8
100
516.1
98.2
9.7
1.8
14.9
2.8
30.2
5.7
77.2
14.7
-67.5
-12.8
3
0.6
0.5
0.1
-64.1
-12.2
-2.8
-0.5
-61.3
-11.7
-0.07
926.4
677.4
100
609.8
90
67.6
10
14.5
2.1
24.9
3.7
52.3
7.7
15.3
2.3
-3.7
-0.5
0.9
0.1
12.6
1.9
7.3
1.1
5.2
0.8
0.01
926.4
722.1
100
617.2
85.5
104.9
14.5
9.5
1.3
22.7
3.1
34.7
4.8
70.2
9.7
5.7
0.8
0.3
0.04
75.5
10.5
20
2.8
55.5
7.7
0.06
926.4
915.7
100
603.4
65.9
312.3
34.1
8.1
0.9
21.9
2.4
49.7
5.4
262.6
28.7
2.9
0.3
0.8
0.09
266.3
29.1
8.4
0.9
257.9
28.2
0.28
926.4
563
100
550.9
97.9
12.1
2.1
2.2
0.4
4.2
0.7
6.7
1.2
5.5
1
-0.2
-0.04
0.7
0.1
6
1.1
0.1
0.02
5.9
1
0.01
926.4
425.3
100
417.9
98.3
7.4
1.7
3
0.7
7.3
1.7
9.7
2.3
-2.3
-0.5
—
0
2.7
0.6
0.3
0.07
—
0
0.3
0.07
—
934.3
384.9
100
373.3
97
11.6
3
2.3
0.6
7
1.8
7.7
2
3.9
1
-0.1
-0.03
0.1
0.03
3.9
1
—
0
3.9
1
—
929.4
395.9
100
379.2
95.8
16.7
4.2
—
0
9.5
2.4
13.6
3.4
3.1
0.8
-0.3
-0.08
0.5
0.1
3.2
0.8
—
0
3.2
0.8
—
926.4
311.6
100
307.1
98.6
4.5
1.4
—
0
6.7
2.2
3.6
1.2
0.9
0.3
-0.1
-0.03
0.2
0.06
1.2
0.4
—
0
1.2
0.4
—
926.4
369.4
361.4
8
—
6.7
4.5
3.5
0.4
—
4
—
4
—
926.4
384.3
364.6
19.6
—
5.1
11.9
7.7
-0.7
-0.1
7
—
7
0.01
926.4
391.5
379.8
11.7
—
4.9
5.7
6
-0.7
—
5.3
—
5.3
0.01
926.4
301.3
292.5
8.8
—
4.1
-15.7
24.5
-1.3
—
23.2
—
23.2
0.03
926.4
305.9
297.9
8
—
3.3
-3.1
11.1
-4.5
0.2
6.7
—
6.7
0.01
926.4
249.6
242.6
7
—
6.2
4.2
2.8
-2.6
—
0.2
—
0.2
—
926.4
236.5
236.1
0.4
—
10.1
-10.5
10.9
0.5
-0.1
11.3
—
11.3
0.01
926.4
185.1
182.9
2.2
—
5.7
2.5
-0.3
-3.7
—
-4
—
-4
—
926.4
337.5
317.2
20.4
—
14.1
50
-29.6
-27.4
26.5
-30.5
95.2
-125.7
-0.14
926.4
298.5
347.7
-49.2
—
15.7
18.3
-67.5
78
0.3
10.8
-61.2
72
0.08
900.6
475.2
444.8
30.4
—
30.5
46.4
-16
-17.2
—
-33.2
-6.7
-26.5
-0.03
926.4
417
419.7
-2.8
—
29.1
23.2
-25.9
-20.3
—
-46.2
-8
-38.2
-0.04
926.4
279.7
445
-165.3
—
63.1
103.3
-268.6
-81.7
-0.1
-350.5
-46.8
-303.2
-0.33
926.4
574
558.7
15.4
—
35.7
36.5
-21.2
-9.4
0.6
-30
-5
-24.8
-0.03
926.4
617.2
570.5
46.7
—
30.3
27.1
19.6
-38.7
—
-19.1
-8.8
-10.2
-0.01
926.4
568.2
503
65.2
—
31.4
37
28.2
-34
—
-5.8
1.9
-7.6
-0.01
926.4
604.7
502.3
102.4
—
49.9
48.2
54.1
-53.5
0.9
1.5
1.8
-0.2
—
926.4
663.1
605.8
57.2
—
28.4
30.1
27.2
-28
1.7
0.9
-0.7
1.5
—
926.4
627.8
575.1
52.6
—
28.5
28.5
24.1
-26.1
2.8
0.8
0.9
-0.1
—
926.4
517.2
437.9
79.3
—
23.6
26.3
53
-43.5
—
9.5
3.4
6.1
0.01
926.4
538.7
465.4
73.3
—
32.2
34.7
38.6
-21.1
1.6
19.1
6.7
14
0.02
645.5