Suzhou Hycan Statements
00
Suzhou Hycan 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
641.33
100
557.6
86.9
83.728
13.1
22.37
3.5
33.574
5.2
54.003
8.4
29.725
4.6
-13.297
-2.07
-0.273
-0.04
16.19
2.5
2.484
0.4
13.668
2.1
0.043
315.98
614.88
100
537.28
87.4
77.606
12.6
25.731
4.2
38.017
6.2
62.009
10.1
15.597
2.5
-8.747
-1.4
0.505
0.08
7.362
1.2
-1
-0.2
7.857
1.3
0.025
315.98
533.53
100
466.43
87.4
67.096
12.6
20.459
3.8
36.528
6.8
55.537
10.4
11.559
2.2
-9.432
-1.8
0.146
0.03
2.272
0.4
0.118
0.02
2.05
0.4
0.006
315.98
547.28
100
471.42
86.1
75.861
13.9
25.296
4.6
37.234
6.8
134.64
24.6
-58.781
-10.7
-11.97
-2.2
35.944
6.6
-34.506
-6.3
0.234
0.04
-34.922
-6.4
-0.11
317.47
623.5
100
558.53
89.6
64.97
10.4
22.266
3.6
27.99
4.5
43.667
7
21.303
3.4
-11.662
-1.9
3.05
0.5
12.669
2
4.221
0.7
8.449
1.4
0.024
358.63
567.33
100
489.46
86.3
77.871
13.7
21.987
3.9
38.967
6.9
58.059
10.2
19.812
3.5
-12.665
-2.2
26.6
4.7
33.74
5.9
-0.431
-0.08
34.088
6
0.113
301.01
526.14
100
464.11
88.2
62.031
11.8
18.217
3.5
27.563
5.2
44.745
8.5
17.285
3.3
-12.063
-2.3
-0.669
-0.1
4.541
0.9
1.278
0.2
3.205
0.6
0.01
320.54
628.44
100
547.29
87.1
81.156
12.9
26.464
4.2
18.795
3
106.94
17
-25.781
-4.1
-14.033
-2.2
-1.05
-0.2
-40.813
-6.5
1.605
0.3
-42.461
-6.8
-0.19
224.06
597.49
100
504.85
84.5
92.636
15.5
21.445
3.6
34.221
5.7
53.632
9
39.004
6.5
-9.204
-1.5
0.197
0.03
29.998
5
1.794
0.3
28.078
4.7
0.089
315.98
641.83
100
547.89
85.4
93.945
14.6
20.442
3.2
27.979
4.4
49.131
7.7
44.814
7
-13.887
-2.2
-0.973
-0.2
29.985
4.7
3.434
0.5
26.388
4.1
0.084
315.98
480.3
100
408.5
85.1
71.8
14.9
17.7
3.7
34.2
7.1
51.8
10.8
20
4.2
-11.3
-2.4
0.1
0.02
8.9
1.9
3.2
0.7
5.6
1.2
0.02
316
530
100
423.9
80
106.1
20
24.3
4.6
59.3
11.2
115.1
21.7
-9
-1.7
-6.4
-1.2
-0.1
-0.02
-12.7
-2.4
-1.8
-0.3
-11.3
-2.1
-0.03
350.9
525.7
100
432.6
82.3
93.1
17.7
19.4
3.7
33.4
6.4
51
9.7
42.1
8
-8
-1.5
-2
-0.4
34.2
6.5
5.9
1.1
28
5.3
0.09
311
491.5
100
409.9
83.4
81.6
16.6
15.6
3.2
26.8
5.5
42
8.5
39.5
8
-9
-1.8
—
0
30.5
6.2
4.5
0.9
25.9
5.3
0.08
311
234.6
100
191.2
81.5
43.4
18.5
10.3
4.4
21
9
30.9
13.2
12.5
5.3
-6.5
-2.8
—
0
5.9
2.5
2
0.9
4
1.7
0.01
311
449.9
100
342.3
76.1
107.5
23.9
16.7
3.7
44.8
10
83.3
18.5
24.3
5.4
-3.4
-0.8
4.8
1.1
25.8
5.7
1.5
0.3
24.2
5.4
0.08
311
435.3
100
358.1
82.3
77.2
17.7
17.5
4
33
7.6
49.8
11.4
27.4
6.3
-5.4
-1.2
0.3
0.07
22.3
5.1
4.6
1.1
17.4
4
0.06
311
421.7
100
333.5
79.1
88.2
20.9
14.5
3.4
35.1
8.3
56.7
13.4
31.5
7.5
-7.4
-1.8
-1.2
-0.3
22.9
5.4
4.1
1
18.5
4.4
0.06
311
359.2
100
297.6
82.9
61.6
17.1
12
3.3
30.6
8.5
40.8
11.4
20.9
5.8
-8.7
-2.4
-0.7
-0.2
11.4
3.2
4
1.1
7.4
2.1
0.02
311
388.7
100
321.1
82.6
67.6
17.4
15.3
3.9
34.7
8.9
55.1
14.2
12.4
3.2
-13.2
-3.4
-0.5
-0.1
-1
-0.3
0.4
0.1
-1.6
-0.4
-0.01
318.4
409.1
100
346.2
84.6
62.9
15.4
13.9
3.4
26.3
6.4
38.7
9.5
24.2
5.9
-2.9
-0.7
0.2
0.05
21.4
5.2
5.8
1.4
15.5
3.8
0.05
309.1
341.1
100
269.4
79
71.8
21
—
0
34.1
10
37.6
11
34.1
10
-1.1
-0.3
0.3
0.09
33.4
9.8
5.9
1.7
27.5
8.1
0.1
285.3
244.8
100
196.1
80.1
48.7
19.9
—
0
27.2
11.1
31.7
12.9
17
6.9
-1.2
-0.5
-0.9
-0.4
15
6.1
2.8
1.1
12.2
5
0.04
281.6
270.7
234.4
36.4
7.7
17.1
17.7
18.6
1.2
—
19.8
3.2
16.6
0.06
278.2
317.8
255
62.7
6.3
22.5
29.4
33.3
0.3
0.2
33.8
5.5
28.4
0.1
283.7
303.9
240.3
63.6
—
31.3
33.2
30.4
1.9
-0.1
32.2
6
26.2
0.09
291.8
257
202.8
54.2
—
26.2
25.3
28.9
0.3
-0.8
28.3
6.1
22.2
0.08
277.2
265.1
213.3
51.9
—
39.1
33.2
18.6
1
1.5
21.1
5
16.1
0.06
281.6
276.6
213.1
63.5
—
28.3
31.8
31.7
0.3
1.6
33.6
6.6
27
0.1
281.6
265
192.8
72.2
—
25.6
30.2
42
0.8
0.5
43.3
7.5
35.8
0.13
281.6
199.8
146.1
53.7
—
24.4
24
29.7
-0.9
6
34.9
6.3
28.6
0.1
281.6
233.8
171.9
62
—
28.2
32.1
29.9
-4.3
2
27.6
4.8
22.8
0.08
281.6
232.6
178.9
53.7
—
25.5
24.6
29.2
-3.1
1
27
5.4
21.6
0.1
211.2
252.3
196.9
55.4
—
20.4
24.2
31.2
-3.1
0.7
28.8
4.5
24.3
0.12
211.2
191
151
40
—
18.9
18.5
21.5
-3.1
-0.1
18.3
2.9
15.5
0.07
211.2
206.7
164.8
41.9
—
18.3
16.4
25.5
-4.7
0.7
21.5
3.2
18.3
0.09
211.2
234.8
188.7
46
—
20.6
20.3
25.8
-3.6
1
23.1
3.7
19.4
0.09
211.2