Anhui Honglu Statements
00
Anhui Honglu 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
5 898.64
100
5 325.21
90.3
573.43
9.7
174.27
3
136.78
2.3
221.59
3.8
351.84
6
-84.256
-1.4
-1.685
-0.03
265.67
4.5
41.062
0.7
224.61
3.8
0.326
689.16
6 570.88
100
5 899.22
89.8
671.65
10.2
273.2
4.2
91.647
1.4
234.14
3.6
437.52
6.7
-69.506
-1.06
-13.172
-0.2
353.71
5.4
63.685
1
290.02
4.4
0.409
708.69
5 896.99
5 223.89
673.1
222.98
115.44
218.85
454.25
-84.615
-0.278
367.94
31.215
336.72
0.474
709.81
6 053.55
100
5 380.31
88.9
673.23
11.1
127.4
2.1
114.14
1.9
182.41
3
490.83
8.1
-73.597
-1.2
-1.019
-0.02
416.19
6.9
64.54
1.1
351.65
5.8
0.491
716.19
5 017.7
100
4 600.78
91.7
416.92
8.3
76.298
1.5
89.511
1.8
91.567
1.8
325.35
6.5
-75.591
-1.5
0.341
0.007
250.1
5
49.178
1
200.92
4
0.291
690.01
5 422.87
100
4 926.51
90.8
496.36
9.2
128.19
2.4
84.303
1.6
115.18
2.1
381.18
7
-63.358
-1.2
-2.031
-0.04
310.3
5.7
21.518
0.4
288.78
5.3
0.419
690.01
5 523.73
100
4 830.8
87.5
692.93
12.5
120.25
2.2
113.58
2.1
177.7
3.2
515.23
9.3
-67.82
-1.2
-1.39
-0.03
448.4
8.1
85.555
1.5
362.84
6.6
0.512
708.4
5 382.48
100
4 717.2
87.6
665.28
12.4
143.98
2.7
104.74
1.9
186.93
3.5
478.35
8.9
-77.876
-1.4
0.075
0.001
400.82
7.4
56.938
1.1
343.88
6.4
0.492
699.15
3 518.6
100
3 150.9
89.5
367.71
10.5
69.187
2
84.405
2.4
114.35
3.2
253.36
7.2
-60.776
-1.7
0.047
0.001
246.59
7
79.423
2.3
167.17
4.8
0.241
693
6 137.33
100
5 390.49
87.8
746.84
12.2
218.39
3.6
150.68
2.5
238.63
3.9
508.21
8.3
-55.172
-0.9
-9.959
-0.2
442.9
7.2
116.81
1.9
326.1
5.3
0.478
681.73
5 212.55
100
4 602.6
88.3
609.95
11.7
169.96
3.3
116.2
2.2
155.62
3
454.34
8.7
-43.101
-0.8
-1.164
-0.02
410.14
7.9
87.248
1.7
322.89
6.2
0.427
756.41
4 877.33
100
4 306.14
88.3
571.19
11.7
91.124
1.9
82.137
1.7
137.52
2.8
433.66
8.9
-29.048
-0.6
7.907
0.2
412.52
8.5
93.616
1.9
318.91
6.5
0.468
680.77
3 287.6
100
2 884.8
87.7
402.8
12.3
103.5
3.1
88
2.7
122.5
3.7
280.3
8.5
-37.9
-1.2
4.2
0.1
246.6
7.5
64.4
2
182.2
5.5
0.35
523.7
3 941
100
3 420.4
86.8
520.6
13.2
214.3
5.4
-43.5
-1.1
106.3
2.7
414.3
10.5
-40.9
-1.04
-0.5
-0.01
371
9.4
74
1.9
297
7.5
0.57
523.7
4 499.4
100
3 954.4
87.9
544.9
12.1
90.8
2
119.6
2.7
132
2.9
413
9.2
-22.6
-0.5
-0.4
-0.009
390
8.7
77
1.7
313
7
0.6
523.7
3 633.2
100
3 128
86.1
505.1
13.9
53.9
1.5
247.4
6.8
269.4
7.4
235.7
6.5
-27.8
-0.8
-2.8
-0.08
205
5.6
57.5
1.6
147.6
4.1
0.28
523.7
1 377.4
100
1 225
88.9
152.4
11.1
25.4
1.8
63.9
4.6
70.3
5.1
82.1
6
-26.4
-1.9
0.6
0.04
56.5
4.1
15
1.1
41.5
3
0.08
523.7
3 114
100
2 629
84.4
485
15.6
132.3
4.2
102.5
3.3
137.1
4.4
347.9
11.2
-31.5
-1.01
-49.5
-1.6
265.8
8.5
44.8
1.4
221.1
7.1
0.42
523.7
2 862
100
2 447.1
85.5
414.9
14.5
85.8
3
114.5
4
196
6.8
218.8
7.6
-23.6
-0.8
11.3
0.4
206.6
7.2
38.1
1.3
168.4
5.9
0.32
523.8
2 645.6
100
2 310.4
87.3
335.2
12.7
52.4
2
187.4
7.1
219.9
8.3
115.3
4.4
-35.2
-1.3
38.4
1.5
118.5
4.5
16.8
0.6
101.7
3.8
0.19
523.7
2 133.4
100
1 918.4
89.9
215
10.1
33.1
1.6
79
3.7
108.9
5.1
106.1
5
-25.7
-1.2
6.8
0.3
87.2
4.1
19.3
0.9
67.9
3.2
0.13
523.7
2 711.4
100
2 322.5
85.7
388.8
14.3
108.8
4
143.5
5.3
241.2
8.9
147.7
5.4
-38.9
-1.4
-5.3
-0.2
99.8
3.7
16.6
0.6
83.3
3.1
0.16
523.7
2 037.6
100
1 780.8
87.4
256.8
12.6
37.3
1.8
102.7
5
139.4
6.8
117.4
5.8
-18.3
-0.9
127.8
6.3
224
11
53
2.6
170.9
8.4
0.33
523.7
2 005.8
100
1 645.9
82.1
359.9
17.9
—
0
155.7
7.8
155.2
7.7
204.6
10.2
-40.5
-2.02
77.6
3.9
143.9
7.2
34
1.7
109.9
5.5
0.21
523.7
1 119.7
100
943.5
84.3
176.3
15.7
—
0
84.1
7.5
77.7
6.9
98.5
8.8
-26.3
-2.3
-0.5
-0.04
69.2
6.2
17.2
1.5
52
4.6
0.1
523.7
1 535.4
1 237.8
297.6
—
147.3
135.9
161.7
-43
-9.6
36.8
3.5
33.3
0.06
523.7
1 660.7
1 435.6
225.1
20.9
79
99.9
125.2
-34.1
46.8
96.8
31.7
65.1
0.12
523.7
1 049.8
914.3
135.5
—
56.2
122.4
13
-17.5
92.3
79
15.8
63.2
0.12
523.6
787.1
694.9
92.2
—
73.7
7.5
84.7
-12.5
-2.6
69.8
21.8
47.9
0.09
523.7
1 253.7
1 045.3
208.3
—
71
71
137.4
-27.6
15.4
48.2
22.9
25.3
0.05
538.3
818.3
664.1
154.2
—
93.9
93.9
60.3
-24.3
1.3
36
8.1
27.9
0.06
464.7
884.4
725.3
159.1
—
70.1
70.2
88.9
-23.8
0.7
72.4
13.5
58.9
0.15
402
665.1
548.7
116.3
—
59.2
59.1
57.2
-18.7
6.9
44.2
10.5
33.7
0.08
402
1 060.3
931.6
128.7
—
78.6
78.7
50
-52.8
133.1
70.2
12.3
57.8
0.14
402
632
507
125
—
68.3
68.3
56.7
-26.7
2.3
34.7
7.6
27.1
0.07
406.5
815
658
157
—
61
61
96
-20.2
1
66.3
7.8
58.6
0.15
402
685.2
551.8
133.5
—
73.7
73.6
59.8
-26.9
4.5
39.8
6.5
33.3
0.08
402
1 161.4
927.6
233.8
—
72.1
72.1
161.7
-80.8
2.8
17.8
10.3
7.5
0.02
402
987.7
831.7
156.1
—
76.4
76.4
79.7
-41.7
4.7
42.8
7.6
35.2
0.09
402
1 253.1
1 066.7
186.4
—
65.1
65.1
121.3
-34.4
1.7
71.6
9.4
62.3
0.15
402
822.9
707
115.9
—
55.9
56
59.9
-23.8
5.4
38.5
5.5
33
0.08
402
1 639.9
1 437.5
202.5
—
69.1
69.1
133.3
-48.6
25
59.9
23.4
36.5
0.09
402
1 227.6
1 088.5
139.1
—
71.3
71.3
67.8
-27.2
2.8
38.6
3.7
34.9
0.09
402
1 197.3
1 043.3
154
—
60
60
94
-18.2
7.2
72.3
10.7
61.6
0.15
402
865.3
771.1
94.2
—
44.8
44.8
49.4
-16.3
9.3
38.7
6.2
32.5
0.08
402
1 143
996.4
146.7
—
55.9
55.9
90.7
-25.7
1.4
43.1
10.1
33
0.08
402