Nanjing Hanrui Statements
30
Nanjing Hanrui 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
1 418.36
1 239.2
179.16
17.459
59.695
76.546
102.61
-12.108
-1.249
89.262
18.91
64.559
0.206
312.98
1 168.25
100
1 028.25
88
140
12
17.504
1.5
41.88
3.6
65.896
5.6
74.104
6.3
-22.45
-1.9
0.039
0.003
51.694
4.4
3.452
0.3
48.209
4.1
0.156
309.62
1 130.53
100
1 012.42
89.6
118.11
10.4
20.671
1.8
44.079
3.9
85.216
7.5
32.893
2.9
-31.343
-2.8
-1.041
-0.09
0.629
0.06
-19.106
-1.7
17.742
1.6
0.057
309.62
1 127.09
100
1 045.55
92.8
81.538
7.2
18.099
1.6
71.884
6.4
132.72
11.8
-51.179
-4.5
14.977
1.3
-0.065
-0.006
-36.263
-3.2
5.077
0.5
-41.29
-3.7
-0.133
309.62
1 167.33
100
1 223.27
104.8
-55.945
-4.8
13.338
1.1
35.506
3
17.795
1.5
-73.74
-6.3
-9.412
-0.8
-0.072
-0.006
-83.228
-7.1
-31.746
-2.7
-51.431
-4.4
-0.166
309.62
1 219.67
100
954.85
78.3
264.82
21.7
12.98
1.1
65.328
5.4
105.94
8.7
158.88
13
38.706
3.2
-2.07
-0.2
195.52
16
64.05
5.3
131.52
10.8
0.425
309.62
1 572.93
100
1 178.05
74.9
394.88
25.1
12.511
0.8
54.565
3.5
66.004
4.2
328.87
20.9
-98.69
-6.3
-0.27
-0.02
229.91
14.6
56.347
3.6
173.62
11
0.561
309.62
1 145.92
100
823.38
71.9
322.53
28.1
12.224
1.1
78.173
6.8
89.565
7.8
232.97
20.3
11.14
1
-3.864
-0.3
246.99
21.6
70.096
6.1
176.94
15.4
0.581
304.71
1 124.03
100
863.3
76.8
260.73
23.2
8.756
0.8
43.301
3.9
49.112
4.4
211.62
18.8
-35.183
-3.1
0.95
0.08
170.61
15.2
40.143
3.6
130.52
11.6
0.413
315.82
1 043.7
100
755.43
72.4
288.26
27.6
8.982
0.9
40.545
3.9
45.911
4.4
242.35
23.2
72.211
6.9
-1.721
-0.2
333.14
31.9
77.45
7.4
255.74
24.5
0.824
310.37
1 036.1
100
713.2
68.8
322.8
31.2
9.9
1
48.2
4.7
57.7
5.6
265.2
25.6
-163
-15.7
-0.3
-0.03
101.9
9.8
2
0.2
100
9.7
0.33
302.9
601.3
100
460.3
76.6
141
23.4
15
2.5
51.3
8.5
61.8
10.3
79.2
13.2
154.8
25.7
-2.1
-0.3
232.1
38.6
59.7
9.9
172.4
28.7
0.56
309.7
616.7
100
457.2
74.1
159.5
25.9
4.4
0.7
32.6
5.3
36.2
5.9
123.3
20
5.7
0.9
-1.2
-0.2
127.5
20.7
27.4
4.4
100.1
16.2
0.32
312.9
524.5
100
442.4
84.3
82.1
15.7
5.9
1.1
26.7
5.1
29.3
5.6
52.9
10.1
-9
-1.7
-0.9
-0.2
43
8.2
3.8
0.7
39.2
7.5
0.12
343.6
511.2
100
442.4
86.5
68.8
13.5
12.1
2.4
21.8
4.3
33.5
6.6
35.4
6.9
-7.1
-1.4
0.4
0.08
28.7
5.6
6
1.2
22.8
4.5
0.08
284.4
535.6
100
444.5
83
91.1
17
18.4
3.4
24.1
4.5
38.8
7.2
52.2
9.7
-8.5
-1.6
0.2
0.04
43.9
8.2
-10.2
-1.9
54.2
10.1
0.18
303.3
321.3
100
274.3
85.4
47
14.6
9.5
3
26.1
8.1
-12.7
-4
59.7
18.6
-6.2
-1.9
-0.4
-0.1
53.3
16.6
17.1
5.3
36.2
11.3
0.13
268.8
403.7
100
418.6
103.7
-14.9
-3.7
6.3
1.6
24.8
6.1
13.8
3.4
-28.7
-7.1
-9.8
-2.4
—
0
-38.5
-9.5
-17.2
-4.3
-21.2
-5.3
-0.08
277.8
518.4
100
495.8
95.6
22.6
4.4
7.2
1.4
26.6
5.1
97.2
18.7
-74.6
-14.4
-3.8
-0.7
—
0
-78.4
-15.1
-22.9
-4.4
-55.3
-10.7
-0.21
268.8
623.2
100
551.2
88.4
72
11.6
6.1
1
44.2
7.1
45.9
7.4
26.2
4.2
-10.7
-1.7
0.9
0.1
16.4
2.6
12
1.9
6.3
1
0.02
268.8
656.8
100
359.8
54.8
297.1
45.2
10
1.5
24.3
3.7
34.7
5.3
262.3
39.9
-28.4
-4.3
—
0
233.9
35.6
62.5
9.5
172.6
26.3
0.64
268.8
765.1
100
329.3
43
435.8
57
—
0
35
4.6
36.9
4.8
398.9
52.1
-33.5
-4.4
-0.2
-0.03
365.1
47.7
91.5
12
273.9
35.8
1.02
268.8
737.3
100
356.1
48.3
381.3
51.7
—
0
27.1
3.7
37.2
5
344.1
46.7
-2.2
-0.3
—
0
341.9
46.4
87
11.8
254.8
34.6
0.95
268.8
511.8
284.1
227.7
—
23.6
21.7
206
-4
-1.6
197.1
59.5
137.6
0.51
268.8
459.6
208.4
251.1
7.7
15.7
25.1
226.1
-2.7
—
223.4
47.5
175.8
0.71
246.2
262.2
129.6
132.5
—
16.8
15.6
116.9
-3.7
-0.7
112.5
26.3
86.2
0.42
203.3
231.4
145
86.4
—
17.5
19.1
67.3
-2.7
0.1
64.7
15
49.7
0.18
268.8
178.1
123.8
54.3
—
14.2
11.8
42.4
-6.1
0.2
36.2
8.9
27.3
0.14
201.6
181
135.7
45.3
—
14.6
14.1
31.1
-4.1
1.2
28.2
6.9
21.4
0.11
201.6
278.5
236.6
41.8
—
13
17
24.9
-8.9
0.5
16.5
3.3
13.2
0.07
201.6
105.5
83.4
22.1
—
12.8
12.1
10
-4.1
0.1
6
1.3
4.7
0.02
201.6