Shenzhen Mingdiao Statements
00
Shenzhen Mingdiao 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
192.33
100
140.51
73.1
51.82
26.9
1.895
1
42.84
22.3
44.698
23.2
7.122
3.7
5.562
2.9
-0.005
-0.003
12.68
6.6
3.927
2
7.426
3.9
0.056
133.34
205.04
100
144.4
70.4
60.64
29.6
1.743
0.9
46.232
22.5
49.52
24.2
11.12
5.4
6.577
3.2
-0.232
-0.1
18.325
8.9
4.666
2.3
12.702
6.2
0.095
133.34
120.8
100
87.213
72.2
33.582
27.8
2.307
1.9
42.106
34.9
44.24
36.6
-10.658
-8.8
6.373
5.3
-0.269
-0.2
-4.558
-3.8
-0.487
-0.4
-5.178
-4.3
-0.039
133.34
284.49
100
199.67
70.2
84.825
29.8
4.248
1.5
61.029
21.5
66.974
23.5
17.851
6.3
2.01
0.7
-0.845
-0.3
19.594
6.9
12.532
4.4
5.91
2.1
0.044
133.34
185.52
100
126.93
68.4
58.593
31.6
2.624
1.4
47.618
25.7
50.007
27
8.586
4.6
5.915
3.2
-0.447
-0.2
14.053
7.6
4.99
2.7
7.558
4.1
0.057
133.34
213.96
100
142.73
66.7
71.23
33.3
3.15
1.5
57.677
27
60.443
28.2
10.787
5
7.762
3.6
-0.69
-0.3
17.989
8.4
3.506
1.6
13.508
6.3
0.101
133.34
144.33
100
104.87
72.7
39.453
27.3
2.768
1.9
51.262
35.5
53.92
37.4
-14.468
-10.02
5.568
3.9
0.113
0.08
-8.787
-6.09
-2.068
-1.4
-8.027
-5.6
-0.06
133.34
274.48
100
189.75
69.1
84.733
30.9
3.196
1.2
69.416
25.3
74.815
27.3
9.918
3.6
12.125
4.4
-0.147
-0.05
21.89
8
5.254
1.9
15.162
5.5
0.114
133.34
222.18
100
155.93
70.2
66.252
29.8
3.259
1.5
54.667
24.6
57.03
25.7
9.222
4.2
5.65
2.5
-0.048
-0.02
14.838
6.7
3.325
1.5
10.25
4.6
0.077
133.34
223.21
100
146.72
65.7
76.489
34.3
3.151
1.4
56.484
25.3
56.644
25.4
19.845
8.9
10.622
4.8
-2.57
-1.2
28.579
12.8
7.661
3.4
19.625
8.8
0.147
133.34
164.6
100
132.8
80.7
31.8
19.3
3.2
1.9
52.3
31.8
55.5
33.7
-23.7
-14.4
2.8
1.7
2.4
1.5
-18.6
-11.3
-4
-2.4
-15.9
-9.7
-0.12
133.3
323.5
100
232.9
72
90.5
28
3.8
1.2
58
17.9
62.1
19.2
28.5
8.8
9.5
2.9
-1.4
-0.4
36.5
11.3
9.7
3
25.9
8
0.19
133.3
265.7
100
186.3
70.1
79.4
29.9
1.9
0.7
62
23.3
63.8
24
15.6
5.9
7.2
2.7
0.5
0.2
23.3
8.8
6.7
2.5
15.3
5.8
0.12
127.8
184.7
100
131.5
71.2
53.2
28.8
3.8
2.1
48.8
26.4
52.5
28.4
0.7
0.4
7.7
4.2
0.9
0.5
9.3
5
1.6
0.9
6.9
3.7
0.05
133.3
93.4
100
84.6
90.6
8.8
9.4
2.9
3.1
45.5
48.7
48
51.4
-39.2
-42
4.8
5.1
0.8
0.9
-33.7
-36.08
-8.2
-8.8
-25.8
-27.6
-0.19
133.3
352.7
100
250.2
70.9
102.5
29.1
6
1.7
66.7
18.9
74.1
21
28.4
8.1
6.6
1.9
-0.7
-0.2
34.3
9.7
10.1
2.9
23
6.5
0.17
133.3
224.1
100
163.4
72.9
60.7
27.1
4.2
1.9
56.8
25.3
60.7
27.1
—
0
5.6
2.5
—
0
5.6
2.5
1.2
0.5
3.4
1.5
0.03
133.3
197
100
133.3
67.7
63.7
32.3
4.3
2.2
41.6
21.1
46
23.4
17.7
9
6.4
3.2
0.5
0.3
24.6
12.5
8.8
4.5
15.4
7.8
0.12
133.3
124.4
100
97.3
78.2
27.1
21.8
2.3
1.8
55.2
44.4
57.5
46.2
-30.5
-24.5
4.8
3.9
2.2
1.8
-23
-18.5
-5.8
-4.7
-17.5
-14.07
-0.13
133.3
270.3
100
176.5
65.3
93.9
34.7
17.1
6.3
46
17
64.3
23.8
29.5
10.9
5.9
2.2
1.1
0.4
36.5
13.5
5.2
1.9
30.7
11.4
0.23
133.3
173.2
100
118.5
68.4
54.7
31.6
—
0
52.5
30.3
52.7
30.4
2
1.2
6.2
3.6
-0.2
-0.1
8.1
4.7
1.9
1.1
5.4
3.1
0.04
133.3
209.9
100
135.5
64.6
74.3
35.4
—
0
44
21
43.4
20.7
31
14.8
6.3
3
0.2
0.1
37.5
17.9
9
4.3
28
13.3
0.21
133.3
110.5
100
92.5
83.7
18
16.3
—
0
47.2
42.7
47.2
42.7
-29.1
-26.3
5.9
5.3
0.9
0.8
-22.4
-20.3
-4.7
-4.3
-18.2
-16.5
-0.14
133.3
259.6
174.8
84.8
—
48
48.7
36.1
8.4
-1
43.4
11
32.1
0.24
133.3
187.9
129.9
58
—
48.3
48.8
9.3
3.4
0.1
12.7
4
8.8
0.07
133.3
196.6
125.7
70.9
—
38.9
38.5
32.4
6.1
0.4
38.9
10.5
28.3
0.21
135.6
100.2
87.2
13
—
39.3
39.2
-26.3
1.9
0.9
-23.4
-5.9
-17.6
-0.13
133.3
249.7
169.9
79.8
—
35.1
39.8
40
4.1
-0.4
43.8
10.7
33.2
0.14
233.4
164.4
110.4
54
—
37.8
43.4
10.6
0.8
0.1
11.4
3.1
8.3
0.08
100
184.4
118.3
66.1
—
33
32.9
33.2
4.1
0.6
38
10.6
27.4
0.27
100
92.5
78.8
13.7
—
37.6
37.5
-23.8
0.1
-0.4
-24.2
-5.8
-18.3
-0.18
100
227.1
153.8
73.3
—
32.1
37.7
35.7
4.8
-0.3
40.6
10.4
30.1
0.3
100
146.5
101.2
45.3
—
33.7
38.4
6.9
0.2
-0.1
6.9
1.6
5.3
0.05
100