Ming Yuan Statements
90
Ming Yuan 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
877.3
100
182.84
20.8
694.46
79.2
316.33
36.1
746.66
85.1
1 025.28
116.9
-330.82
-37.7
74.08
8.4
—
0
-264.85
-30.2
-2.544
-0.3
-262.31
-29.9
-0.141
1 862.76
762.34
153.57
608.77
326.7
732.58
1 031.83
-423.06
105.92
—
-324.57
0.164
-323.32
-0.178
1 811.8
935.12
100
162.32
17.4
772.8
82.6
424
45.3
914.87
97.8
1 304.52
139.5
-531.72
-56.9
-37.145
-4
—
0
-601.3
-64.3
-5.876
-0.6
-592.54
-63.4
-0.325
1 821.63
881.24
100
174.71
19.8
706.53
80.2
392.93
44.6
832.75
94.5
1 200.64
136.2
-494.11
-56.07
-76.184
-8.6
—
0
-567.37
-64.4
-3.578
-0.4
-561.53
-63.7
-0.3
1 874.14
1 210.79
100
233.4
19.3
977.4
80.7
384.25
31.7
1 423.71
117.6
1 776.64
146.7
-799.24
-66.01
145.11
12
—
0
-690.46
-57.03
-7.025
-0.6
-509.29
-42.06
-0.272
1 873.57
973.7
100
199.97
20.5
773.73
79.5
252.77
26
459.71
47.2
680.48
69.9
93.253
9.6
100.01
10.3
—
0
186.91
19.2
-0.611
-0.06
165.31
17
0.088
1 871.69
1 705.28
100
365.55
21.4
1 339.72
78.6
352.5
20.7
790.47
46.4
1 055.65
61.9
284.07
16.7
-931.29
-54.6
—
0
-650.09
-38.1
18.114
1.1
-704.48
-41.3
-0.48
1 467.69
416.93
100
80.856
19.4
336.07
80.6
83.016
19.9
175.18
42
227.75
54.6
108.32
26
-0.107
-0.03
-29.381
-7.05
78.067
18.7
7.447
1.8
59.939
14.4
0.045
1 335.58
253.79
100
60.456
23.8
193.33
76.2
63.764
25.1
122.32
48.2
164.82
64.9
28.512
11.2
2.048
0.8
-8.987
-3.5
15.979
6.3
1.262
0.5
10.055
4
0.008
1 331.85
1 263.97
100
269.4
21.3
994.57
78.7
283.57
22.4
541.12
42.8
746.57
59.1
248
19.6
0.816
0.06
—
0
242.38
19.2
10.729
0.8
216.42
17.1
0.161
1 348.44
194.84
100
50.776
26.1
144.06
73.9
55.426
28.4
85.984
44.1
135.59
69.6
8.468
4.3
1.136
0.6
—
0
7.605
3.9
0.722
0.4
5.438
2.8
0.004
1 331.85