Zhejiang Meida Statements
00
Zhejiang Meida 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
186.11
100
114.53
61.5
71.584
38.5
7.783
4.2
54.767
29.4
57.59
30.9
13.994
7.5
7.929
4.3
0.01
0.005
22.026
11.8
2.786
1.5
20.403
11
0.032
646.05
411.24
100
230.76
56.1
180.47
43.9
16.737
4.1
95.959
23.3
105.25
25.6
75.224
18.3
9.579
2.3
-0.077
-0.02
120.68
29.3
19.842
4.8
100.84
24.5
0.156
646.05
488.95
256.82
232.12
15.378
54.682
64.384
167.74
1.571
-0.02
169.3
23.92
145.38
0.225
646.05
433.71
100
237.69
54.8
196.02
45.2
14.891
3.4
63.054
14.5
68.852
15.9
127.17
29.3
9.194
2.1
0.011
0.003
136.39
31.4
18.969
4.4
117.42
27.1
0.182
646.05
338.68
100
182.29
53.8
156.4
46.2
10.557
3.1
40.757
12
47.887
14.1
108.51
32
8.884
2.6
0.003
0.0009
117.61
34.7
16.96
5
100.65
29.7
0.156
646.05
436.25
100
256.15
58.7
180.1
41.3
19.224
4.4
107.3
24.6
122.1
28
57.997
13.3
29.978
6.9
-0.596
-0.1
88.99
20.4
9.518
2.2
79.472
18.2
0.123
646.05
565.65
100
324.68
57.4
240.97
42.6
16.149
2.9
67.494
11.9
77.236
13.7
163.73
28.9
3.143
0.6
0.063
0.01
166.94
29.5
24.466
4.3
142.47
25.2
0.221
646.05
418.76
100
250.89
59.9
167.87
40.1
12.466
3
43.463
10.4
51.906
12.4
115.96
27.7
13.712
3.3
-3.012
-0.7
126.66
30.2
18.003
4.3
108.66
25.9
0.168
646.05
413.28
100
211.15
51.1
202.12
48.9
13.594
3.3
68.676
16.6
64.831
15.7
137.29
33.2
5.052
1.2
-0.101
-0.02
142.43
34.5
20.872
5.1
121.56
29.4
0.188
646.05
629.85
100
316.1
50.2
313.75
49.8
21.191
3.4
69.662
11.1
89.664
14.2
224.08
35.6
23.607
3.7
-0.952
-0.2
246.61
39.2
32.821
5.2
213.79
33.9
0.331
646.05
624.74
100
318.59
51
306.16
49
18
2.9
74.336
11.9
88.845
14.2
217.31
34.8
12.033
1.9
0.003
0.0005
229.35
36.7
32.712
5.2
196.64
31.5
0.304
646.05
540.61
100
247.26
45.7
293.35
54.3
15.999
3
106.9
19.8
121.23
22.4
172.12
31.8
8.15
1.5
-0.014
-0.003
180.26
33.3
26.529
4.9
153.73
28.4
0.238
646.05
368.5
100
182.6
49.6
185.9
50.4
13.2
3.6
62.1
16.9
71.8
19.5
114.1
31
3.5
0.9
0.1
0.03
117.7
31.9
17.2
4.7
100.5
27.3
0.16
646.1
594.2
100
273.7
46.1
320.4
53.9
19.5
3.3
73.1
12.3
88.3
14.9
232.1
39.1
9.5
1.6
-0.3
-0.05
241.5
40.6
33.2
5.6
208.3
35.1
0.32
650.2
530.4
100
261.2
49.2
269.2
50.8
15.8
3
64.8
12.2
77.4
14.6
191.8
36.2
2.4
0.5
0.1
0.02
194.3
36.6
29.5
5.6
164.8
31.1
0.26
646.1
534.3
100
258.8
48.4
275.4
51.5
13.5
2.5
95.8
17.9
105.9
19.8
169.5
31.7
5.3
1
-0.1
-0.02
174.8
32.7
24.6
4.6
150.2
28.1
0.23
646.1
111.9
100
60.2
53.8
51.7
46.2
5.5
4.9
27.9
24.9
31.8
28.4
20
17.9
4.6
4.1
-1
-0.9
23.6
21.1
3.2
2.9
20.3
18.1
0.03
646.1
542.3
100
245.9
45.3
296.4
54.7
15.6
2.9
111
20.5
125.6
23.2
170.8
31.5
7.7
1.4
-0.3
-0.06
178.2
32.9
22.7
4.2
155.5
28.7
0.24
653.5
437.8
100
218.2
49.8
219.6
50.2
11
2.5
64.6
14.8
75.4
17.2
144.2
32.9
1.5
0.3
-0.1
-0.02
145.9
33.3
23.7
5.4
122.2
27.9
0.19
646
414.8
100
196.1
47.3
218.7
52.7
15
3.6
85.7
20.7
98.9
23.8
119.8
28.9
2.4
0.6
-0.2
-0.05
122
29.4
15
3.6
107
25.8
0.16
656.1
289.6
100
135.1
46.7
154.5
53.3
9.3
3.2
61.4
21.2
71.4
24.7
83
28.7
5
1.7
0.1
0.03
88.2
30.5
12.8
4.4
75.3
26
0.12
646
467.6
100
230.5
49.3
237.1
50.7
16.8
3.6
70
15
85.4
18.3
151.8
32.5
3.5
0.7
-0.9
-0.2
154
32.9
23.8
5.1
130.2
27.8
0.2
646.6
370.9
100
183.5
49.5
187.4
50.5
8.7
2.3
60.7
16.4
69.9
18.8
117.5
31.7
1.9
0.5
-0.1
-0.03
119.3
32.2
17.7
4.8
101.5
27.4
0.16
645.8
342.4
100
178.4
52.1
164
47.9
—
0
70.1
20.5
70.4
20.6
93.6
27.3
5.4
1.6
-0.3
-0.09
98.7
28.8
14.6
4.3
84.1
24.6
0.13
645.9
220
100
101.9
46.3
118.1
53.7
—
0
49.6
22.5
49.7
22.6
68.3
31
4
1.8
-0.2
-0.09
72.1
32.8
10.4
4.7
61.7
28
0.1
645.9
371.3
100
174.6
47
196.7
53
—
0
56.4
15.2
55.5
14.9
141.1
38
8.9
2.4
-1.2
-0.3
148.8
40.1
24.3
6.5
124.5
33.5
0.19
663.5
282.1
100
133.7
47.4
148.4
52.6
8.1
2.9
55.8
19.8
63.4
22.5
85
30.1
10.4
3.7
—
0
95.6
33.9
14.1
5
81.5
28.9
0.13
640
229.3
100
112.2
48.9
117.1
51.1
—
0
61.4
26.8
61.1
26.6
56
24.4
10
4.4
0.1
0.04
66
28.8
8.1
3.5
57.9
25.3
0.09
640
143.6
100
64.8
45.1
78.8
54.9
—
0
35.4
24.7
35.4
24.7
43.5
30.3
4.9
3.4
—
0
48.4
33.7
7.2
5
41.2
28.7
0.06
640
239.9
100
110.2
45.9
129.7
54.1
—
0
41.7
17.4
41.5
17.3
88.2
36.8
5.4
2.3
0.5
0.2
94.2
39.3
14.4
6
79.8
33.3
0.12
640
186.6
100
87.4
46.8
99.3
53.2
—
0
30.6
16.4
30.7
16.5
68.5
36.7
3.3
1.8
0.1
0.05
67.2
36
10
5.4
57.2
30.7
0.09
640
144.6
100
65.8
45.5
78.8
54.5
—
0
42.2
29.2
42.1
29.1
36.6
25.3
4.7
3.3
0.2
0.1
41.8
28.9
4.7
3.3
37
25.6
0.06
640
94.6
100
46.1
48.7
48.5
51.3
—
0
20.5
21.7
20.9
22.1
27.6
29.2
6.2
6.6
0.2
0.2
34
35.9
5.3
5.6
28.6
30.2
0.04
640
195
100
87.6
44.9
107.4
55.1
—
0
40.6
20.8
40.2
20.6
67.2
34.5
5.9
3
2.7
1.4
75.2
38.6
11.2
5.7
64
32.8
0.1
640
134
100
65.7
49
68.3
51
—
0
31
23.1
30.9
23.1
37.5
28
4.8
3.6
1.8
1.3
44.1
32.9
6.6
4.9
37.6
28.1
0.06
640
108.4
100
56.8
52.4
51.6
47.6
—
0
29.8
27.5
28.7
26.5
22.9
21.1
6.8
6.3
4.5
4.2
33.7
31.1
5
4.6
28.7
26.5
0.04
640
80.4
100
38.7
48.1
41.7
51.9
—
0
24.1
30
25.9
32.2
15.9
19.8
11.3
14.1
1
1.2
28.1
35
2.7
3.4
25.4
31.6
0.04
640
178.6
100
84.9
47.5
93.7
52.5
—
0
39.7
22.2
39.1
21.9
54.6
30.6
5.1
2.9
3.3
1.8
60.5
33.9
5.2
2.9
55.3
31
0.09
640
119.9
100
54.3
45.3
65.6
54.7
—
0
38.5
32.1
38.4
32
27.3
22.8
10
8.3
2.4
2
39.6
33
5.4
4.5
34.2
28.5
0.05
640
94.2
100
47.6
50.5
46.6
49.5
—
0
26.1
27.7
26.1
27.7
20.5
21.8
7.3
7.7
1.9
2
29.5
31.3
4.1
4.4
25.4
27
0.04
640
76.9
100
36.5
47.5
40.4
52.5
—
0
24.5
31.9
25.5
33.2
14.9
19.4
10.7
13.9
0.6
0.8
26.2
34.1
3.4
4.4
22.7
29.5
0.04
640
159.7
100
74.6
46.7
85.1
53.3
—
0
29.3
18.3
28.6
17.9
56.4
35.3
10.2
6.4
-1.1
-0.7
65.2
40.8
12.5
7.8
52.7
33
0.08
640
75.6
100
35.9
47.5
39.6
52.4
—
0
34.6
45.8
34.1
45.1
5.6
7.4
6
7.9
3.9
5.2
15.6
20.6
1.3
1.7
14.3
18.9
0.02
640