MOG Statements
19
MOG 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
233.84
100
166.63
71.3
67.206
28.7
—
0
29.995
12.8
24.874
10.6
42.332
18.1
-0.082
-0.04
—
0
42.277
18.1
2.124
0.9
39.348
16.8
0.069
570.71
316.2
100
229.79
72.7
86.406
27.3
—
0
146.42
46.3
144.89
45.8
-58.483
-18.5
1.223
0.4
—
0
-56.312
-17.8
7.32
2.3
-67.204
-21.3
-0.131
513.52
299.2
100
231.19
77.3
68.014
22.7
—
0
53.893
18
52.245
17.5
15.769
5.3
0.574
0.2
—
0
19.106
6.4
4.848
1.6
11.248
3.8
0.023
500
96.4
100
74.48
77.3
21.91
22.7
—
0
17.36
18
17.522
18.2
4.398
4.6
0.152
0.2
1.546
1.6
6.16
6.4
1.56
1.6
4.59
4.8
0.007
500
59.767
100
18.485
30.9
41.282
69.1
—
0
41.114
68.8
40.57
67.9
0.712
1.2
2.433
4.1
—
0
8.025
13.4
2.884
4.8
4.449
7.4
0.009
500
81.727
100
23.089
28.3
58.639
71.7
—
0
47.285
57.9
44.864
54.9
13.775
16.9
0.057
0.07
—
0
15.557
19
4.999
6.1
9.367
11.5
0.019
500.6
74.906
100
24.887
33.2
50.019
66.8
—
0
44.218
59
40.332
53.8
9.688
12.9
-0.511
-0.7
—
0
12.038
16.1
3.252
4.3
6.295
8.4
0.013
489.81
72.638
100
22.618
31.1
50.02
68.9
—
0
35.623
49
34.893
48
15.127
20.8
-0.343
-0.5
—
0
9.371
12.9
3.377
4.6
4.732
6.5
0.013
375
74.488
100
27.199
36.5
47.289
63.5
—
0
32.073
43.1
31.54
42.3
15.749
21.1
-0.379
-0.5
—
0
11.411
15.3
3.578
4.8
6.168
8.3
0.016
375
72.617
100
26.396
36.3
46.221
63.7
—
0
29.71
40.9
29.272
40.3
16.949
23.3
-0.565
-0.8
—
0
16.497
22.7
3.83
5.3
11.851
16.3
0.032
375
60.998
100
23.259
38.1
37.739
61.9
—
0
25.526
41.8
24.894
40.8
12.845
21.1
-0.195
-0.3
—
0
13.001
21.3
2.917
4.8
8.79
14.4
0.023
375