Muyuan Statements
00
Muyuan 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
30 594.06
25 586.16
5 007.9
399.84
1 083.35
676.5
4 331.4
-734.27
-126.92
3 472.76
-10.813
3 208.2
0.581
5 524.09
27 892.07
100
28 338.35
101.6
-446.28
-1.6
520.88
1.9
1 265.77
4.5
1 084.97
3.9
-1 531.25
-5.5
-776.17
-2.8
-171.2
-0.6
-2 480.34
-8.9
8.283
0.03
-2 420.95
-8.7
-0.454
5 330.39
31 099.68
100
28 042.52
90.2
3 057.16
9.8
404.43
1.3
1 233.97
4
991.58
3.2
2 065.58
6.6
-799.01
-2.6
-164.27
-0.5
1 094.96
3.5
-15.016
-0.05
936.89
3
0.168
5 566.55
27 670.67
100
27 438
99.2
232.67
0.8
419.99
1.5
1 145.15
4.1
926.93
3.3
-694.26
-2.5
-795.7
-2.9
-109.49
-0.4
-1 601.01
-5.8
-12.282
-0.04
-1 581.16
-5.7
-0.302
5 243.6
24 198.3
100
23 785.49
98.3
412.82
1.7
312.43
1.3
1 218.18
5
914.16
3.8
-501.34
-2.07
-689.65
-2.8
6.777
0.03
-1 183.7
-4.9
16.795
0.07
-1 198.05
-5
-0.22
5 445.7
44 052.67
100
29 101.39
66.1
14 951.29
33.9
376.39
0.9
1 340.59
3
1 199.92
2.7
13 751.37
31.2
-571.55
-1.3
-21.71
-0.05
13 159.03
29.9
50.828
0.1
11 753.86
26.7
1.961
5 994.35
36 505.89
100
25 530.36
69.9
10 975.53
30.1
279.68
0.8
1 243.72
3.4
985.68
2.7
9 989.85
27.4
-800.44
-2.2
5.002
0.01
9 192.83
25.2
-20.332
-0.06
8 195.89
22.5
1.57
5 221.56
25 989.99
100
26 017.6
100.1
-27.608
-0.1
242.03
0.9
1 252.03
4.8
897.24
3.5
-924.84
-3.6
-780.63
-3.004
68.108
0.3
-1 637.62
-6.3
-9.021
-0.03
-1 503.37
-5.8
-0.289
5 210.56
18 277.66
100
22 523.02
123.2
-4 245.36
-23.2
244.3
1.3
1 146.9
6.3
854.25
4.7
-5 099.61
-27.9
-708.21
-3.9
24.938
0.1
-5 784.21
-31.6
-24.843
-0.1
-5 180.23
-28.3
-0.99
5 232.56
22 608.07
100
23 008.74
101.8
-400.67
-1.8
341.33
1.5
1 205.98
5.3
1 027.98
4.5
-1 428.66
-6.3
-661.76
-2.9
12.036
0.05
-2 078.69
-9.2
-2.603
-0.01
-1 800.49
-8
-0.308
5 843.7
14 743.84
100
14 823.18
100.5
-79.337
-0.5
160.4
1.1
1 021.79
6.9
702.21
4.8
-781.55
-5.3
-561.71
-3.8
-117.75
-0.8
-1 460.64
-9.9
-12.098
-0.08
-821.71
-5.6
-0.156
5 262.49
21 385.87
100
17 016.63
79.6
4 369.24
20.4
174.62
0.8
996.59
4.7
796.58
3.7
3 572.66
16.7
-512.58
-2.4
52.066
0.2
3 112.19
14.6
-1.66
-0.008
2 562.91
12
0.483
5 310.31
20 152
100
10 924
54.2
9 229
45.8
132
0.7
935
4.6
746
3.7
8 482
42.1
-440
-2.2
-4
-0.02
8 038
39.9
-12
-0.06
6 963
34.6
1.34
5 185
17 113
100
8 307
48.5
8 806
51.5
160
0.9
1 526
8.9
1 388
8.1
7 417
43.3
-180
-1.05
50
0.3
7 288
42.6
-5
-0.03
6 464
37.8
1.26
5 142
18 132
100
5 941
32.8
12 191
67.2
101
0.6
756
4.2
651
3.6
11 539
63.6
-199
-1.1
-9
-0.05
11 332
62.5
8
0.04
10 204
56.3
1.96
5 214
12 963
100
5 058
39
7 905
61
118
0.9
596
4.6
526
4.1
7 379
56.9
-150
-1.2
-16
-0.1
7 212
55.6
-1
-0.008
6 653
51.3
1.31
5 094
8 070
100
2 873
35.6
5 197
64.4
33
0.4
573
7.1
474
5.9
4 723
58.5
-106
-1.3
-76
-0.9
4 540
56.3
-4
-0.05
4 131
51.2
0.79
5 247
8 488
100
3 429
40.4
5 060
59.6
43
0.5
267
3.1
159
1.9
4 900
57.7
-32
-0.4
15
0.2
4 878
57.5
-4
-0.05
4 727
55.7
0.91
5 171
4 573
100
2 672
58.4
1 902
41.6
30
0.7
209
4.6
137
3
1 765
38.6
-146
-3.2
-23
-0.5
1 596
34.9
-8
-0.2
1 543
33.7
0.31
4 961
4 112
100
3 513
85.4
599
14.6
21
0.5
155
3.8
63
1.5
535
13
-144
-3.5
8
0.2
400
9.7
-7
-0.2
385
9.4
0.08
4 963
3 048
100
3 366
110.4
-318
-10.4
18
0.6
173
5.7
94
3.1
-412
-13.5
-156
-5.1
4
0.1
-554
-18.2
3
0.1
-541
-17.7
-0.11
4 963
4 207
100
3 890
92.5
316
7.5
26
0.6
147
3.5
30
0.7
287
6.8
-126
-3
15
0.4
176
4.2
-2
-0.05
170
4
0.03
4 963
3 668
100
3 032
82.7
636
17.3
21
0.6
119
3.2
58
1.6
579
15.8
-140
-3.8
-10
-0.3
429
11.7
—
0
429
11.7
0.09
4 963
2 757
100
2 772
100.5
-15
-0.5
—
0
156
5.7
81
2.9
-95
-3.4
-125
-4.5
6
0.2
-215
-7.8
—
0
-215
-7.8
-0.02
8 933
2 756
100
2 401
87.1
355
12.9
—
0
176
6.4
104
3.8
250
9.1
-106
-3.8
-8
-0.3
136
4.9
—
0
136
4.9
0.03
4 963
2 885
100
2 144
74.3
742
25.7
—
0
168
5.8
81
2.8
660
22.9
-92
-3.2
-15
-0.5
553
19.2
—
0
553
19.2
0.11
4 963
2 926
100
2 137
73
789
27
—
0
137
4.7
98
3.3
691
23.6
-71
-2.4
-8
-0.3
612
20.9
—
0
612
20.9
0.12
4 963
2 263
100
1 608
71.1
655
28.9
—
0
126
5.6
56
2.5
598
26.4
-69
-3.05
-9
-0.4
520
23
—
0
520
23
0.11
4 753
1 968
100
1 177
59.8
791
40.2
—
0
61
3.1
61
3.1
729
37
-58
-2.9
9
0.5
680
34.6
—
0
680
34.6
0.15
4 428
1 706
100
1 078
63.2
628
36.8
—
0
49
2.9
49
2.9
579
33.9
-55
-3.2
37
2.2
560
32.8
—
0
560
32.8
0.13
4 428
1 616
100
862
53.3
754
46.7
—
0
42
2.6
43
2.7
711
44
-42
-2.6
20
1.2
690
42.7
—
0
690
42.7
0.16
4 428
1 372
100
619
45.1
753
54.9
—
0
38
2.8
38
2.8
715
52.1
-33
-2.4
22
1.6
704
51.3
—
0
704
51.3
0.16
4 428
912
100
492
53.9
420
46.1
—
0
33
3.6
33
3.6
387
42.4
-35
-3.8
16
1.8
368
40.4
—
0
368
40.4
0.08
4 428
1 057
100
717
67.8
340
32.2
—
0
37
3.5
36
3.4
304
28.8
-33
-3.1
46
4.4
317
30
—
0
317
30
0.07
4 428
821
100
543
66.1
279
34
—
0
26
3.2
25
3
253
30.8
-34
-4.1
13
1.6
232
28.3
—
0
232
28.3
0.06
4 147
625
100
517
82.7
108
17.3
—
0
25
4
25
4
83
13.3
-30
-4.8
14
2.2
67
10.7
—
0
67
10.7
0.04
1 728
500
100
487
97.4
13
2.6
—
0
21
4.2
21
4.2
-8
-1.6
-30
-6
18
3.6
-20
-4
—
0
-20
-4
—
4 147
861
100
777
90.2
84
9.8
—
0
21
2.4
22
2.6
63
7.3
-23
-2.7
39
4.5
77
8.9
—
0
77
8.9
0.02
4 147
665
100
543
81.7
123
18.5
—
0
19
2.9
19
2.9
104
15.6
-26
-3.9
6
0.9
83
12.5
—
0
83
12.5
0.02
4 071
629
100
616
97.9
13
2.1
—
0
21
3.3
22
3.5
-8
-1.3
-22
-3.5
6
1
-25
-4
—
0
-25
-4
-0.01
4 438
449
100
467
104
-18
-4.009
—
0
18
4
18
4
-36
-8.02
-30
-6.7
10
2.2
-56
-12.5
—
0
-56
-12.5
-0.02
3 672