Beingmate Statements
00
Beingmate 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
540.21
100
247.18
45.8
293.03
54.2
5.614
1
271.5
50.3
263.69
48.8
29.342
5.4
-22.039
-4.08
0.423
0.08
9.575
1.8
2.736
0.5
5.147
1
0.005
1 029.25
637.23
100
353.11
55.4
284.12
44.6
2.311
0.4
231.25
36.3
247.91
38.9
36.212
5.7
3.909
0.6
0.035
0.006
40.134
6.3
2.901
0.5
31.967
5
0.032
985.8
704.39
100
398.29
56.5
306.1
43.5
4.659
0.7
262.03
37.2
275.46
39.1
30.638
4.3
-12.426
-1.8
0.058
0.008
18.236
2.6
4.399
0.6
12.251
1.7
0.01
1 225.09
237.41
100
-52.428
-22.08
289.84
122.1
6.485
2.7
357.88
150.7
396.62
167.1
-106.78
-45
-42.294
-17.8
-66.447
-28
-215.54
-90.8
-3.741
-1.6
-220.25
-92.8
-0.22
1 001.45
414.5
100
185.45
44.7
229.05
55.3
4.149
1
223.68
54
216.91
52.3
12.136
2.9
-5.618
-1.4
0.337
0.08
6.784
1.6
3.455
0.8
1.335
0.3
0.001
1 180.17
799.91
100
507.26
63.4
292.65
36.6
6.145
0.8
248.81
31.1
247.96
31
44.686
5.6
-17.291
-2.2
0.133
0.02
27.433
3.4
4.574
0.6
22.789
2.8
0.021
1 069.28
814.45
100
507.49
62.3
306.96
37.7
4.553
0.6
264.65
32.5
284.18
34.9
22.776
2.8
-1.412
-0.2
0.07
0.009
21.437
2.6
0.453
0.06
20.126
2.5
0.019
1 069.28
881.49
100
576.27
65.4
305.23
34.6
1.717
0.2
255.23
29
246.4
28
58.826
6.7
-22.675
-2.6
-5.243
-0.6
28.433
3.2
-9.392
-1.07
34.565
3.9
0.03
1 154.14
536.59
100
271.43
50.6
265.16
49.4
9.36
1.7
234.04
43.6
248.46
46.3
16.694
3.1
-4.845
-0.9
0.104
0.02
11.947
2.2
6.677
1.2
5.225
1
0.005
1 011.75
554.62
100
259.16
46.7
295.46
53.3
10.303
1.9
217.5
39.2
243.31
43.9
52.153
9.4
-21.239
-3.8
-0.542
-0.1
30.355
5.5
11.099
2
18.987
3.4
0.019
1 011.75
566.9
100
273.7
48.3
293.2
51.7
4.8
0.8
255.7
45.1
260.5
46
32.7
5.8
-13.3
-2.3
0.5
0.09
19.9
3.5
1.1
0.2
14.5
2.6
0.01
1 022.5
460
100
306.9
66.7
153.1
33.3
1.5
0.3
441.5
96
533.9
116.1
-380.8
-82.8
6.1
1.3
0.1
0.02
-374.5
-81.4
-2.8
-0.6
-375.1
-81.5
-0.37
1 022.5
718
100
402.6
56.1
315.4
43.9
4.1
0.6
325.1
45.3
316.9
44.1
-1.5
-0.2
12.5
1.7
1
0.1
12
1.7
2
0.3
7.9
1.1
0.01
1 022.5
773.3
100
417.1
53.9
356.2
46.1
4.1
0.5
373.6
48.3
376.3
48.7
-20.1
-2.6
51.2
6.6
1.4
0.2
32.5
4.2
-0.3
-0.04
29.9
3.9
0.03
1 022.5
713.8
100
346.8
48.6
367
51.4
2.6
0.4
294.3
41.2
300.6
42.1
66.4
9.3
-46.4
-6.5
-0.7
-0.1
19.3
2.7
3.7
0.5
13
1.8
0.01
1 022.5
768.1
100
430.2
56
337.8
44
3.8
0.5
332
43.2
317.5
41.3
20.3
2.6
-5.8
-0.8
-4.7
-0.6
14.5
1.9
4.9
0.6
2.9
0.4
—
1 200.7
721.8
100
356.1
49.3
365.6
50.7
5.2
0.7
345.7
47.9
342.3
47.4
23.4
3.2
-10.4
-1.4
-2.1
-0.3
15.6
2.2
—
0
15.8
2.2
0.02
963.1
662.8
100
329.2
49.7
333.5
50.3
5.1
0.8
462.8
69.8
456.5
68.9
-122.9
-18.5
-20.7
-3.1
-0.2
-0.03
-138.4
-20.9
-8.4
-1.3
-130.7
-19.7
-0.13
1 002.4
632.9
100
307.8
48.6
325.1
51.4
2.8
0.4
294.7
46.6
320.5
50.6
4.6
0.7
6.1
1
-0.8
-0.1
9.4
1.5
—
0
8.9
1.4
0.01
1 002.4
680.8
100
348.9
51.2
331.8
48.7
3
0.4
421.3
61.9
341.9
50.2
-10.1
-1.5
17.4
2.6
-0.3
-0.04
42.4
6.2
20.7
3
13.1
1.9
0.01
1 002.4
578
100
280.9
48.6
297.1
51.4
3.7
0.6
284.1
49.2
248.8
43
48.2
8.3
-46.1
-8
-1.4
-0.2
17.1
3
-1.9
-0.3
19.4
3.4
0.02
1 022.5
688.2
100
324.7
47.2
363.5
52.8
—
0
341.1
49.6
414.2
60.2
-50.7
-7.4
43.4
6.3
-0.8
-0.1
5.3
0.8
3.3
0.5
0.6
0.09
—
1 022.5
543.8
100
277.7
51.1
266.2
49
—
0
267.8
49.2
228.1
41.9
38
7
-29.7
-5.5
-0.7
-0.1
7.7
1.4
-0.2
-0.04
7.9
1.5
0.01
1 022.5
653.4
277.9
375.5
11.6
627.3
958.4
-582.9
-46.1
-54.9
-674.7
-0.1
-673.8
-0.66
1 022.5
721.7
286.6
435.1
7.7
442
393.5
41.6
-45.5
-1.2
-0.9
15.3
-15.1
-0.01
1 022.5
438.1
186.7
251.5
—
417.3
536.8
-285.4
-70.4
-1.8
-357.5
20.5
-379.1
-0.37
1 022.5
847.2
355.8
491.4
—
413.4
481.4
10
-8
-1.2
0.8
-8.4
10.9
0.01
1 022.5
934.5
377.9
556.6
—
520.2
546.2
10.4
-36.8
44.4
16.3
309
-371.6
-0.36
1 022.5
469.2
223.1
246
—
541.1
515.2
-269.2
-10.3
-9.7
-290.2
-73
-194.8
-0.19
1 022.5
454
197
256.9
—
612.5
654.8
-397.8
-4.6
1.6
-405.9
-102.6
-274.3
-0.27
1 022.5
906.8
355.7
551.1
—
454.9
483.8
67.3
-5.4
-5.8
56.2
14.9
60
0.06
1 022.5
1 889.7
790.8
1 098.9
—
619.2
673.2
425.7
3.6
63.2
491.6
153.3
319.5
0.31
1 022.5
871.5
408.5
462.9
—
617.5
621.6
-158.7
-3.5
-0.6
-163.1
-45.3
-113
-0.11
1 022.5
876.9
408.3
468.6
—
693.3
709.4
-240.8
2.4
4.6
-234.3
-66
-151.5
-0.15
1 022.5
895.7
413
482.8
—
446
443.2
39.5
7.2
3
49.7
12.4
48.6
0.05
1 022.5
1 607.4
926.8
680.6
—
740.3
769.7
-89.1
8.3
13.5
-67.3
-2.1
-65.7
-0.06
1 022.5
1 036.9
427.9
609
—
569.3
564.9
44.1
7.3
-33.2
17.7
-1.6
26.7
0.03
1 022.5
1 316.9
578
738.9
—
670.7
676.5
62.4
5
-6.2
61.2
20.6
39.2
0.04
1 022.5
1 087.6
456
631.6
—
592.7
587.2
44.4
15.2
32.7
92.3
23.7
68.6
0.07
1 022.5
1 481
673.9
807.1
—
551.2
555.6
251.5
16.2
36.3
303.9
84
219.9
0.22
1 022.5
1 419.9
496.5
923.4
—
787.8
793.9
129.5
23.1
-6.2
146.4
31.5
114.8
0.11
1 022.5
1 520.9
607.7
913.2
—
544.3
541.1
372.1
11.6
-16.8
366.9
88.4
278.5
0.27
1 022.5
1 695.4
654.8
1 040.6
—
899
907
133.6
1.7
8.4
143.6
35.9
107.7
0.11
1 022.5
1 557.7
504.6
1 053.1
—
793.1
784.4
268.6
5.6
-10
264.2
59.9
204.4
0.2
1 022.5