Minsheng Education Statements
15
Minsheng Education 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
1 209.02
483.94
725.08
—
360.48
332.74
392.34
-55.615
—
336.72
30.177
292.61
0.069
4 217.72
1 079.94
100
538.96
49.9
540.98
50.1
—
0
431.14
39.9
364.55
33.8
176.44
16.3
3.81
0.4
—
0
180.25
16.7
16.064
1.5
150.67
14
0.036
4 217.72
1 274.02
100
539.86
42.4
734.16
57.6
—
0
343.25
26.9
336.34
26.4
397.82
31.2
-31.563
-2.5
—
0
366.25
28.7
17.165
1.3
339.4
26.6
0.08
4 217.72
1 155.96
100
525.87
45.5
630.09
54.5
—
0
404.65
35
380.6
32.9
249.5
21.6
-5.261
-0.5
—
0
244.24
21.1
25.651
2.2
193.02
16.7
0.046
4 217.72
1 238.05
100
511.19
41.3
726.87
58.7
—
0
309.63
25
279.16
22.5
447.71
36.2
-30.142
-2.4
—
0
417.56
33.7
28.571
2.3
383.86
31
0.091
4 217.72
564.47
100
304.22
53.9
260.25
46.1
—
0
136.16
24.1
117.16
20.8
143.09
25.3
-6.785
-1.2
—
0
-96.103
-17.03
13.505
2.4
-104.85
-18.6
-0.025
4 218.66
542.74
100
235.91
43.5
306.83
56.5
—
0
96.344
17.8
51.789
9.5
255.04
47
-22.509
-4.1
—
0
239.63
44.2
3.205
0.6
236.31
43.5
0.058
4 046.29
479.04
100
269.08
56.2
209.96
43.8
—
0
112.48
23.5
51.441
10.7
158.52
33.1
-22.577
-4.7
—
0
135.94
28.4
5.636
1.2
134.48
28.1
0.033
4 018
526.4
100
219.87
41.8
306.53
58.2
—
0
88.683
16.8
71.296
13.5
235.23
44.7
-24.922
-4.7
—
0
210.31
40
6.637
1.3
207.13
39.3
0.051
4 023.06
306.89
100
162.07
52.8
144.82
47.2
—
0
98.89
32.2
-17.482
-5.7
162.31
52.9
-40.573
-13.2
—
0
121.73
39.7
9.896
3.2
114.92
37.4
0.029
4 021.47
316.25
100
127.71
40.4
188.54
59.6
—
0
61.405
19.4
36.318
11.5
152.23
48.1
74.317
23.5
—
0
226.54
71.6
5.552
1.8
217.91
68.9
0.054
4 023.95
223.15
110.57
112.58
—
72.918
30.985
81.6
19.498
—
101.1
1.314
98.884
0.025
4 023.26
254.63
88.524
166.1
—
60.566
14.271
151.83
10.032
—
161.86
0.801
161.06
0.045
3 560.02
202.2
97.9
104.4
—
64.1
31.9
72.4
28.5
0
100.9
0.7
101
0.03
3 000
242.8
88.5
154.3
—
33.9
26.4
127.9
22.5
0
150.4
0.9
142.4
0.05
3 000