Zhejiang Meorient Statements
30
Zhejiang Meorient 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
115.81
100
53.887
46.5
61.922
53.5
4.214
3.6
43.739
37.8
46.637
40.3
15.285
13.2
2.628
2.3
0.381
0.3
18.698
16.1
4.986
4.3
5.533
4.8
0.037
149.26
285.53
100
142.32
49.8
143.21
50.2
4.313
1.5
49.135
17.2
52.549
18.4
90.662
31.8
4.426
1.6
0.293
0.1
95.361
33.4
13.973
4.9
75.124
26.3
0.49
153.25
67.85
100
28.468
42
39.382
58
4.236
6.2
39.51
58.2
43.458
64
-4.076
-6.007
2.057
3
1.026
1.5
-1.001
-1.5
-0.331
-0.5
1.071
1.6
0.007
151.53
208.9
100
96.924
46.4
111.98
53.6
4.784
2.3
39.78
19
46.743
22.4
65.237
31.2
12.027
5.8
-0.528
-0.3
76.808
36.8
7.656
3.7
63.172
30.2
0.411
153.88
44.044
100
20.966
47.6
23.077
52.4
3.703
8.4
23.252
52.8
25.571
58.1
-2.494
-5.7
3.23
7.3
0.017
0.04
0.749
1.7
-0.453
-1.03
2.168
4.9
0.014
150.25
65.834
100
41.855
63.6
23.979
36.4
3.24
4.9
28.437
43.2
30.625
46.5
-6.647
-10.1
4.014
6.1
-0.044
-0.07
-2.704
-4.1
-0.723
-1.1
2.5
3.8
0.025
100.16
29.531
100
17.249
58.4
12.282
41.6
3.816
12.9
30.592
103.6
34.147
115.6
-21.865
-74.04
2.279
7.7
-0.025
-0.08
-19.667
-66.6
-2.44
-8.3
-17.456
-59.1
-0.174
100.16
85.931
100
36.624
42.6
49.307
57.4
6.126
7.1
49.122
57.2
56.694
66
-7.387
-8.6
-0.729
-0.8
-1.731
-2.01
-16.144
-18.8
1.176
1.4
-16.627
-19.3
-0.166
100.16
30.315
100
15.584
51.4
14.73
48.6
6.334
20.9
33.731
111.3
39.583
130.6
-24.853
-82
2.695
8.9
-0.638
-2.1
-22.808
-75.2
-5.295
-17.5
-17.8
-58.7
-0.178
100.16
38.917
100
14.021
36
24.895
64
7.204
18.5
25.394
65.3
30.866
79.3
-5.971
-15.3
-3.115
-8.004
-0.011
-0.03
-9.096
-23.4
-3.503
-9.0004
-4.76
-12.2
-0.048
100.16
26.5
100
13.3
50.2
13.2
49.8
3.8
14.3
31.6
119.2
33.2
125.3
-20
-75.5
0.1
0.4
-0.1
-0.4
-20
-75.5
-1.1
-4.2
-18.5
-69.8
-0.18
100.2
31.3
100
15.8
50.5
15.5
49.5
4
12.8
34.9
111.5
38.2
122
-22.7
-72.5
-6.9
-22.04
-0.1
-0.3
-29.7
-94.9
-15.8
-50.5
-13.7
-43.8
-0.14
100.2
44.7
100
21
47
23.7
53
3.2
7.2
25.2
56.4
26.6
59.5
-2.9
-6.5
6.1
13.6
-0.1
-0.2
3.1
6.9
0.1
0.2
3.3
7.4
0.03
100.2
6.3
100
15.9
252.4
-9.6
-152.4
3.1
49.2
24.4
387.3
26.6
422.2
-36.2
-574.6
2.2
34.9
-0.1
-1.6
-34.1
-541.3
—
0
-33.5
-531.7
-0.33
100.2
12.1
100
7.6
62.8
4.6
38
3.4
28.1
28.1
232.2
29
239.7
-24.4
-201.7
2.5
20.7
0.8
6.6
-21.2
-175.2
—
0
-20.7
-171.07
-0.21
100.2
166.1
100
86.4
52
79.7
48
1.3
0.8
31.1
18.7
32.2
19.4
47.5
28.6
2.1
1.3
3
1.8
52.6
31.7
12.3
7.4
39.8
24
0.43
93.3
90.9
100
50
55
40.9
45
1.1
1.2
28.5
31.4
29.1
32
11.8
13
1.4
1.5
—
0
13.2
14.5
4.2
4.6
9.7
10.7
0.13
75.1
146.2
100
80.1
54.8
66
45.1
1.3
0.9
25.8
17.6
27
18.5
39.1
26.7
2.9
2
—
0
42
28.7
3.5
2.4
38.8
26.5
0.52
75.1
22.6
100
12.5
55.3
10.1
44.7
1.8
8
30.4
134.5
31.7
140.3
-21.6
-95.6
—
0
—
0
-21.6
-95.6
0.3
1.3
-22.2
-98.2
-0.3
75.1
196.4
100
107.9
54.9
88.5
45.1
0.5
0.3
30.8
15.7
31.6
16.1
56.9
29
1.6
0.8
-0.1
-0.05
58.5
29.8
13.6
6.9
43.5
22.1
0.59
74
82
100
49.9
60.9
32.1
39.1
1.9
2.3
25.4
31
22.2
27.1
9.9
12.1
1.5
1.8
-0.1
-0.1
11.3
13.8
2.5
3
8.8
10.7
0.11
79.6