Marssenger Statements
30
Marssenger 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
411.89
100
221.73
53.8
190.16
46.2
23.906
5.8
124.61
30.3
141.69
34.4
48.469
11.8
6.504
1.6
-0.718
-0.2
54.259
13.2
5.61
1.4
48.865
11.9
0.12
408.77
635.13
100
352.29
55.5
282.84
44.5
26.172
4.1
176.97
27.9
179.72
28.3
103.12
16.2
6.012
0.9
-0.723
-0.1
108.52
17.1
12.568
2
95.614
15.1
0.236
405
618.24
100
344.58
55.7
273.65
44.3
28.608
4.6
166.08
26.9
190.28
30.8
83.375
13.5
6.554
1.1
0.102
0.02
90.031
14.6
10.433
1.7
80.439
13
0.199
405
572.63
100
315.95
55.2
256.69
44.8
28.104
4.9
154.64
27
174.85
30.5
81.84
14.3
6.805
1.2
-0.186
-0.03
88.575
15.5
11.051
1.9
78.363
13.7
0.193
405
450.7
100
254.05
56.4
196.65
43.6
23.758
5.3
128.37
28.5
140.63
31.2
56.016
12.4
7.518
1.7
0.546
0.1
63.709
14.1
4.284
1
60.096
13.3
0.148
405
720.52
100
415.64
57.7
304.88
42.3
20.195
2.8
187.29
26
194.54
27
110.35
15.3
6.054
0.8
3.519
0.5
119.93
16.6
18.188
2.5
102.31
14.2
0.253
405
676.16
100
381.14
56.4
295.02
43.6
20.592
3
138.65
20.5
148.26
21.9
146.76
21.7
8.167
1.2
-0.153
-0.02
154.71
22.9
21.015
3.1
134.13
19.8
0.331
405
573.22
100
283.27
49.4
289.95
50.6
17.889
3.1
171.17
29.9
186.05
32.5
103.9
18.1
6.363
1.1
0.24
0.04
109.14
19
14.056
2.5
95.082
16.6
0.235
405
348.8
100
185.2
53.1
163.5
46.9
15.3
4.4
109.1
31.3
119
34.1
44.6
12.8
4.6
1.3
1.8
0.5
51
14.6
6.8
1.9
44.2
12.7
0.11
405
609.1
100
287.1
47.1
322
52.9
18.4
3
169.7
27.9
187.2
30.7
134.9
22.1
5.3
0.9
3.5
0.6
141.5
23.2
21.9
3.6
119.6
19.6
0.34
354.9
491.8
100
238.3
48.5
253.5
51.5
14.3
2.9
117.8
24
134.7
27.4
118.9
24.2
1.1
0.2
1.2
0.2
122.2
24.8
16.7
3.4
105.6
21.5
0.29
364.5
513.16
100
267.26
52.1
245.9
47.9
23.3
4.5
170.12
33.2
192.34
37.5
53.557
10.4
2.559
0.5
0.785
0.2
56.9
11.1
6.835
1.3
50.065
9.8
0.137
364.5
492.2
100
240.1
48.8
252.1
51.2
16.3
3.3
134.6
27.3
143.4
29.1
108.7
22.1
0.5
0.1
4
0.8
113.3
23
16.4
3.3
96.8
19.7
0.27
364.5