Guangzhou Hengyun Statements
00
Guangzhou Hengyun 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
1 481.74
100
1 225.53
82.7
256.21
17.3
25.002
1.7
53.18
3.6
74.457
5
181.75
12.3
9.529
0.6
-2.93
-0.2
188.35
12.7
19.362
1.3
151.87
10.2
0.185
822.1
1 083.28
100
919.95
84.9
163.33
15.1
25.058
2.3
53.492
4.9
76.791
7.1
86.541
8
56.588
5.2
-81.436
-7.5
61.695
5.7
-23.111
-2.1
68.08
6.3
0.083
822.1
963.57
100
867.68
90
95.886
10
26.177
2.7
48.233
5
70.35
7.3
25.536
2.7
37.269
3.9
0.04
0.004
62.845
6.5
-14.709
-1.5
71.665
7.4
0.087
822.1
987.19
100
1 048.7
106.2
-61.508
-6.2
63.896
6.5
70.246
7.1
142.15
14.4
-203.66
-20.6
69.639
7.1
-4.855
-0.5
-138.84
-14.06
-70.788
-7.2
-84.992
-8.6
-0.103
824.69
1 015.38
100
1 117.68
110.1
-102.29
-10.07
25.825
2.5
57.928
5.7
76.66
7.5
-178.95
-17.6
23.62
2.3
-1.487
-0.1
-156.82
-15.4
-68.271
-6.7
-97.304
-9.6
-0.119
819.71
1 023.97
100
897.24
87.6
126.73
12.4
24.562
2.4
49.249
4.8
65.47
6.4
61.263
6
160.43
15.7
3.601
0.4
225.3
22
35.75
3.5
175.8
17.2
0.214
822.44
905.64
100
942.77
104.1
-37.132
-4.1
26.88
3
45.45
5
68.939
7.6
-106.07
-11.7
10.783
1.2
1.74
0.2
-93.549
-10.3
-42.431
-4.7
-50.819
-5.6
-0.062
822.1
1 109.31
100
1 254.55
113.1
-145.23
-13.09
51.441
4.6
17.978
1.6
22.11
2
-167.34
-15.09
21.152
1.9
36.002
3.2
-109.88
-9.9
-43.293
-3.9
-60.949
-5.5
-0.074
822.71
852.53
100
866.09
101.6
-13.561
-1.6
7.004
0.8
52.493
6.2
55.304
6.5
-68.865
-8.08
42.99
5
-5.457
-0.6
-31.332
-3.7
-30.672
-3.6
2.122
0.2
0.003
822.1
971.99
100
886.17
91.2
85.821
8.8
5.046
0.5
49.091
5.1
36.362
3.7
49.459
5.1
39.87
4.1
2.707
0.3
92.036
9.5
1.877
0.2
86.883
8.9
0.106
822.1
994.4
100
796.5
80.1
197.9
19.9
5
0.5
42.3
4.3
41.9
4.2
155.9
15.7
25.7
2.6
0.8
0.08
182.5
18.4
27
2.7
132.4
13.3
0.19
685.1
836.4
100
684.1
81.8
152.3
18.2
5.7
0.7
74.1
8.9
73.4
8.8
78.9
9.4
-6.4
-0.8
-14.9
-1.8
57.4
6.9
7
0.8
13.2
1.6
0.02
685.1
992
100
745.2
75.1
246.8
24.9
5.3
0.5
39.9
4
36.4
3.7
210.3
21.2
18.9
1.9
-11.2
-1.1
218.1
22
39.8
4
152.8
15.4
0.22
685.1
1 048.2
100
727.3
69.4
320.9
30.6
8.8
0.8
37.4
3.6
40.9
3.9
280.1
26.7
28.1
2.7
3
0.3
310.7
29.6
62
5.9
199.9
19.1
0.29
685.1
585.4
100
541.7
92.5
43.7
7.5
0.4
0.07
39.2
6.7
32
5.5
11.7
2
366.6
62.6
30.2
5.2
408.5
69.8
-6.1
-1.04
414.1
70.7
0.6
685.1
962.2
100
744.2
77.3
218
22.7
30.1
3.1
58.5
6.1
71.8
7.5
146.2
15.2
-32.8
-3.4
-1.4
-0.1
112
11.6
28.1
2.9
65.2
6.8
0.1
685.1
853
100
678.5
79.5
174.5
20.5
—
0
38
4.5
36.2
4.2
138.3
16.2
-22.8
-2.7
-5.1
-0.6
111.4
13.1
22.4
2.6
87.2
10.2
0.13
685.1
786.7
100
632.9
80.4
153.8
19.6
—
0
38.6
4.9
35.6
4.5
118.2
15
66.9
8.5
1.5
0.2
203.4
25.9
22.8
2.9
179
22.8
0.26
685
626.6
100
512.9
81.9
113.7
18.1
—
0
37.7
6
33.2
5.3
80.6
12.9
-14.1
-2.3
-0.2
-0.03
93.4
14.9
13
2.1
79.6
12.7
0.12
685.1
744.6
100
623.5
83.7
121.1
16.3
—
0
46.2
6.2
44
5.9
77.1
10.4
105.5
14.2
2.6
0.3
185.4
24.9
177.1
23.8
4.2
0.6
0.01
684.8
829
100
676.6
81.6
152.4
18.4
—
0
35.9
4.3
34.7
4.2
117.7
14.2
-59.5
-7.2
-0.1
-0.01
58.5
7.1
13.8
1.7
34.6
4.2
0.05
685.3
859.7
100
711.4
82.7
148.3
17.3
—
0
41.3
4.8
39.7
4.6
108.6
12.6
-59.6
-6.9
1.4
0.2
50.5
5.9
16.1
1.9
30.8
3.6
0.05
685.2
685.7
100
594.2
86.7
91.5
13.3
—
0
39.1
5.7
37.6
5.5
53.9
7.9
-38.4
-5.6
-0.9
-0.1
14.6
2.1
4.1
0.6
7.7
1.1
0.01
685.1
741.8
633.3
108.5
—
42.6
39.6
68.9
-31.7
0.1
37.1
2.6
35.6
0.05
685.1
701.4
587.8
113.6
—
38.7
37.8
75.8
-33.5
-0.2
42.2
6.6
35.9
0.05
685.1
786
654.1
131.9
—
42.9
41.3
90.6
-36.9
-2.3
51.6
13.4
26
0.04
685.1
736.1
571.1
165
—
40.1
39.5
125.5
-6.9
-0.5
118.1
24
86.8
0.13
685.1
814.9
618.2
196.7
—
38
43
153.6
31.1
-1.2
183.6
37.2
141.4
0.21
685.1
785.4
505.3
280.1
—
32
31.8
248.3
9
1.3
258.6
53.6
198.3
0.29
685.1
590.5
391.5
199
—
43.4
43.5
155.4
3.7
-0.6
158.2
29.6
126.5
0.18
685.1
444.7
319.6
125.1
—
39.4
40.1
85
32.9
0.6
118.4
10.9
107.3
0.16
685.1
474.8
356.1
118.7
—
30.3
35.5
83.2
21.8
4.6
109.7
18.5
84.5
0.12
685.1
587.3
416.5
170.8
—
49.3
49.3
121.5
-5.1
-1
115.5
23
88.8
0.13
685.1
608.8
400.3
208.5
—
38.4
38.6
169.9
47.9
0.6
218.5
32.2
161.1
0.24
685.1
555.1
395.6
159.5
—
32.5
32.6
126.9
16.4
0.8
143.1
22.6
115.7
0.17
685.1
629.5
512.4
117.1
—
46.5
47.5
69.6
-17.7
0.9
51.4
-62.7
121.8
0.18
685.1
970.5
657.3
313.2
—
48.8
48.8
264.4
-13.9
—
250.5
49.8
171.7
0.25
685.1
1 800.6
1 273
527.6
—
39.6
39.6
488
-4.4
1.3
428.8
90.4
242.8
0.35
685.1
995.1
764.7
230.4
—
35.6
35.6
194.8
-23.2
-1.2
170.1
30.2
109.2
0.32
342.5
1 161.5
848.1
313.4
—
48.4
48.7
264.7
-35.2
-63.5
166
47.7
91.9
0.13
685.1
753.1
519.6
233.5
—
48.3
48.3
185.2
-43.3
0.1
141.9
41
102.7
0.15
685.1
718.6
514.1
204.5
—
35.7
35.8
168.7
-45
0.1
123.8
36.1
87.9
0.13
685.1
647.5
482
165.5
—
35.8
35.9
129.6
-33.9
-3.5
92.2
26.3
65.5
0.1
685.1
727
566.7
160.3
—
50.4
50.5
109.9
-13.1
1
97.8
21.1
78.6
0.11
685.1