Huayi Statements
60
Data from Huayi`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
CNY - Chinese yuan
Last reporting period :
30 Sep, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Huayi 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
125.84
73.3 %
100
105.07
83.5
20.766
6.4 %
16.5
4.768
3.8
58.625
46.6
63.673
111.3 %
50.6
-42.907
-303.8 %
-34.1
-12.36
-9.8
-0.607
-0.5
-55.873
-164.3 %
-44.4
1.028
0.8
-56.527
-176.1 %
-44.9
-0.074
759.9
72.624
55.9 %
100
53.114
73.1
19.509
25 %
26.9
5.175
7.1
25.981
35.8
30.135
-58.4 %
41.5
-10.626
81.3 %
-14.6
-11.342
-15.6
0.831
1.1
-21.137
64.5 %
-29.1
0.526
0.7
-20.47
65.5 %
-28.2
-0.027
759.9
46.591
-53.3 %
100
30.98
66.5
15.611
-34.7 %
33.5
4.41
9.5
69.034
148.2
72.422
-77.2 %
155.4
-56.811
80.7 %
-121.9
-2.907
-6.2
0.125
0.3
-59.593
82.5 %
-127.9
-0.176
-0.4
-59.328
82.9 %
-127.3
-0.078
759.9
99.83
34.6 %
100
75.922
76.1
23.908
-10.3 %
23.9
8.162
8.2
209.52
209.9
318.23
425.3 %
318.8
-294.32
-767.2 %
-294.8
-49.729
-49.8
-1.208
-1.2
-341.05
-719.2 %
-341.6
4.68
4.7
-346.3
-773.6 %
-346.9
-0.456
759.9
74.183
19.8 %
100
47.54
64.1
26.643
57 %
35.9
5.276
7.1
56.179
75.7
60.581
-11.7 %
81.7
-33.938
34.3 %
-45.7
-6.948
-9.4
-0.742
-1.0006
-41.631
21.2 %
-56.1
-2.18
-2.9
-39.64
25.2 %
-53.4
-0.052
759.9
61.897
2.2 %
100
44.93
72.6
16.967
7.5 %
27.4
5.388
8.7
64.745
104.6
68.592
26.4 %
110.8
-51.624
-34.1 %
-83.4
-0.577
-0.9
-0.645
-1.04
-52.851
-13.9 %
-85.4
0.103
0.2
-52.997
-14.3 %
-85.6
-0.07
759.9
60.59
-51.3 %
100
44.813
74
15.777
-44.5 %
26
4.566
7.5
50.782
83.8
54.268
-89.2 %
89.6
-38.492
91.9 %
-63.5
-10.589
-17.5
0.114
0.2
-46.412
91.7 %
-76.6
-0.021
-0.04
-46.386
91.8 %
-76.6
-0.061
759.9
124.37
28.1 %
100
95.922
77.1
28.451
19.1 %
22.9
12.558
10.1
386.33
310.6
501.53
413.8 %
403.2
-473.08
-541.7 %
-380.4
-83.855
-67.4
-9.738
-7.8
-562.11
-474 %
-452
-3.399
-2.7
-565.19
-494.7 %
-454.4
-0.744
759.9
97.095
2.4 %
100
73.212
75.4
23.883
41.6 %
24.6
10.274
10.6
87.638
90.3
97.605
-0.1 %
100.5
-73.721
8.8 %
-75.9
-24.344
-25.07
0.117
0.1
-97.936
18.3 %
-100.9
-0.432
-0.4
-95.037
20.4 %
-97.9
-0.125
759.9
94.845
82.4 %
100
77.978
82.2
16.868
77.6 %
17.8
6.709
7.1
92.125
97.1
97.711
60.7 %
103
-80.843
-57.3 %
-85.2
-21.85
-23.04
-2.164
-2.3
-119.91
-115.3 %
-126.4
-0.256
-0.3
-119.41
-112.1 %
-125.9
-0.157
759.9
52
-80.3 %
100
42.6
81.9
9.5
-91.2 %
18.3
7.5
14.4
54.6
105
60.8
61.3 %
116.9
-51.4
-173.1 %
-98.8
-4.3
-8.3
-0.1
-0.2
-55.7
-141.7 %
-107.1
0.8
1.5
-56.3
-143.7 %
-108.3
-0.07
759.9
264.3
-9.1 %
100
156.3
59.1
108
33.8 %
40.9
7.1
2.7
20
7.6
37.7
-51.3 %
14.3
70.3
2030.3 %
26.6
69.8
26.4
-6.6
-2.5
133.5
1834.8 %
50.5
6.7
2.5
128.9
2585.4 %
48.8
0.17
759.9
290.6
25 %
100
209.9
72.2
80.7
113.5 %
27.8
8.5
2.9
70.1
24.1
77.4
103.1 %
26.6
3.3
925 %
1.1
-8.7
-3
12.3
4.2
6.9
209.5 %
2.4
1.4
0.5
4.8
158.5 %
1.7
0.01
759.9
232.5
346.3 %
100
194.7
83.7
37.8
310.9 %
16.3
10
4.3
34.9
15
38.1
-60.4 %
16.4
-0.4
99.5 %
-0.2
-5.8
-2.5
-0.2
-0.09
-6.3
93.2 %
-2.7
0.8
0.3
-8.2
91 %
-3.5
-0.01
759.9
52.1
-81.3 %
100
42.9
82.3
9.2
-86.5 %
17.7
8.6
16.5
89.4
171.6
96.2
-96.7 %
184.6
-87
97 %
-167
-6.2
-11.9
0.3
0.6
-92.9
96.8 %
-178.3
-0.1
-0.2
-91.5
96.9 %
-175.6
-0.12
759.9
278.6
1.4 %
100
210.6
75.6
68
-13.8 %
24.4
17.4
6.2
2 901.7
1041.5
2 952.9
4035.7 %
1059.9
-2 884.8
-38564 %
-1035.5
7.3
2.6
-1.8
-0.6
-2 878.2
-959500 %
-1033.09
43.6
15.6
-2 920.6
-127082.6 %
-1048.3
-3.84
759.8
274.7
-27.2 %
100
195.8
71.3
78.9
-24.2 %
28.7
7.8
2.8
64.2
23.4
71.4
-29.4 %
26
7.5
158.6 %
2.7
-7.6
-2.8
0.7
0.3
0.3
-99.1 %
0.1
-2.6
-0.9
2.3
-89.3 %
0.8
—
759
377.2
142.3 %
100
273.1
72.4
104.1
135 %
27.6
11.1
2.9
95.7
25.4
101.2
83.3 %
26.8
2.9
126.6 %
0.8
29.2
7.7
-0.4
-0.1
31.7
309.9 %
8.4
10
2.7
21.5
217.5 %
5.7
0.03
768.3
155.7
-67.5 %
100
111.4
71.5
44.3
-50 %
28.5
10.1
6.5
43.7
28.1
55.2
-74.1 %
35.5
-10.9
91.3 %
-7.0006
-4.2
-2.7
—
0
-15.1
87.5 %
-9.7
1.5
1
-18.3
83.3 %
-11.8
-0.02
759.9
479.1
62.4 %
100
390.5
81.5
88.6
30.9 %
18.5
—
0
102.5
21.4
213.3
292.1 %
44.5
-124.7
-1044.7 %
-26.03
3.4
0.7
0.5
0.1
-120.7
-1554.2 %
-25.2
-13.2
-2.8
-109.3
-2087.3 %
-22.8
-0.14
776.6
295
-50.2 %
100
227.4
77.1
67.7
-48.2 %
22.9
11.6
3.9
68.3
23.2
54.4
-53.1 %
18.4
13.2
-11.4 %
4.5
-6.1
-2.07
1.2
0.4
8.3
-37.1 %
2.8
2.2
0.7
5.5
-24.7 %
1.9
0.01
759.9
592.5
196.1 %
100
461.7
77.9
130.8
113.7 %
22.1
—
0
117.8
19.9
115.9
127.3 %
19.6
14.9
46.1 %
2.5
-1.1
-0.2
-0.8
-0.1
13.2
123.7 %
2.2
5.7
1
7.3
65.9 %
1.2
0.01
637.9
200.1
-79 %
100
138.8
69.4
61.2
-75.4 %
30.6
—
0
51.4
25.7
51
-73.3 %
25.5
10.2
-82.4 %
5.1
-3.9
-1.9
-0.4
-0.2
5.9
-91 %
2.9
2.1
1
4.4
-82.3 %
2.2
0.01
881.9
954.8
83.1 %
706
248.9
83.3 %
40.6
129.9
191
74.3 %
57.9
121 %
5.2
2.1
65.3
121.4 %
40.5
24.8
0.4 %
0.03
712.3
521.4
2.1 %
385.6
135.8
1 %
12
57.7
109.6
1.5 %
26.2
-1.1 %
1.5
-2.1
29.5
19.4 %
3.8
24.7
180.7 %
0.03
760.7
510.9
167.6 %
376.5
134.5
133.9 %
—
105.7
108
94.2 %
26.5
1294.7 %
-1.7
—
24.7
220.8 %
14.7
8.8
486.7 %
0.01
759.9
190.9
-53.1 %
133.4
57.5
36.9 %
—
55.9
55.6
-57.5 %
1.9
102.1 %
5.9
-0.1
7.7
109.1 %
4.5
1.5
101.9 %
—
767.3
406.9
-14.2 %
365
42
-69.1 %
—
122.3
130.8
-18.7 %
-88.8
-253.8 %
-6.5
10.6
-84.9
-262.8 %
-5.7
-79.3
-275.8 %
-0.1
759.9
474.5
-14.2 %
338.7
135.8
-16.8 %
—
86.7
160.9
34.9 %
-25.1
-157 %
4.7
-2.9
-23.4
-150.5 %
-3.2
-21.1
-157 %
-0.03
759.9
553.2
63.8 %
389.9
163.3
98.2 %
—
100
119.3
101.5 %
44
89.7 %
1
1.5
46.3
125.9 %
8.9
37
146.7 %
0.05
759.9
337.8
-52.1 %
255.4
82.4
38.5 %
—
56
59.2
-52 %
23.2
136.4 %
-4.2
1.5
20.5
125.9 %
6.3
15
118.6 %
0.02
759.9
705
53 %
645.5
59.5
-61 %
—
128.3
123.4
85.8 %
-63.8
-173.9 %
-15.3
3
-79.2
-210.3 %
0.6
-80.7
-234.1 %
-0.06
1 459
460.9
-12.2 %
308.2
152.7
-11.6 %
—
59.2
66.4
-19.4 %
86.3
-4.4 %
-13.9
-0.6
71.8
6.2 %
12.2
60.2
18.7 %
0.11
526.8
524.8
42.1 %
352.1
172.7
75 %
—
82.4
82.4
89.4 %
90.3
63.3 %
-14.7
-0.9
67.6
71.6 %
16.1
50.7
69 %
0.1
526.9
369.2
-3.2 %
270.4
98.7
-6.9 %
—
50.4
43.5
-54.7 %
55.3
458.6 %
-15.3
-0.3
39.4
857.7 %
11.4
30
419.1 %
0.06
526.7
381.4
-29.2 %
275.4
106
-0.2 %
—
100.3
96.1
93.7 %
9.9
-82.5 %
-10.9
-3.9
-5.2
-119.6 %
3.6
-9.4
-136.2 %
-0.02
526.9
538.9
15.2 %
432.7
106.2
-16 %
—
63.6
49.6
-32.4 %
56.6
6.6 %
-28.7
-1.4
26.5
-48.2 %
-0.6
26
-43.2 %
0.05
526.9
467.6
29.5 %
341.1
126.5
83.3 %
—
39.9
73.4
119.8 %
53.1
49.6 %
1.4
-3.3
51.2
38.8 %
4.1
45.8
62.4 %
0.09
526.9
361.1
-38.7 %
292.1
69
-46.1 %
—
50.6
33.4
-70.5 %
35.5
138.3 %
-2.4
3.8
36.9
35.2 %
9.4
28.2
-6.9 %
0.05
526.9
588.8
46.8 %
460.7
128
21.9 %
—
70.9
113.2
24.4 %
14.9
7.2 %
13.9
-1.4
27.3
111.6 %
-4.4
30.3
212.4 %
0.06
526.9
401
28.7 %
296.1
105
43.6 %
—
60.6
91
68.5 %
13.9
-26.8 %
-1.3
0.4
12.9
138.9 %
4
9.7
340.9 %
0.02
526.9
311.6
34.7 %
238.5
73.1
30.3 %
—
41.5
54
3.4 %
19
387.2 %
-14.1
0.5
5.4
38.5 %
2.8
2.2
-8.3 %
—
526.9
231.3
-36.1 %
175.2
56.1
-22.4 %
—
47
52.2
-33.5 %
3.9
162.9 %
-0.8
0.8
3.9
137.9 %
1.5
2.4
115.4 %
—
526.9
362
—
289.7
72.3
—
—
58.7
78.5
—
-6.2
—
-3.9
-0.1
-10.3
—
3.9
-15.6
—
-0.03
526.9