Muyuan Statements
00
Data from Muyuan`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
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
9.7 %
25 586.16
5 007.9
1222.2 %
399.84
1 083.35
676.5
-37.6 %
4 331.4
382.9 %
-734.27
-126.92
3 472.76
240 %
-10.813
3 208.2
232.5 %
0.581
5 524.09
27 892.07
-10.3 %
100
28 338.35
101.6
-446.28
-114.6 %
-1.6
520.88
1.9
1 265.77
4.5
1 084.97
9.4 %
3.9
-1 531.25
-174.1 %
-5.5
-776.17
-2.8
-171.2
-0.6
-2 480.34
-326.5 %
-8.9
8.283
0.03
-2 420.95
-358.4 %
-8.7
-0.454
5 330.39
31 099.68
12.4 %
100
28 042.52
90.2
3 057.16
1213.9 %
9.8
404.43
1.3
1 233.97
4
991.58
7 %
3.2
2 065.58
397.5 %
6.6
-799.01
-2.6
-164.27
-0.5
1 094.96
168.4 %
3.5
-15.016
-0.05
936.89
159.3 %
3
0.168
5 566.55
27 670.67
14.3 %
100
27 438
99.2
232.67
-43.6 %
0.8
419.99
1.5
1 145.15
4.1
926.93
1.4 %
3.3
-694.26
-38.5 %
-2.5
-795.7
-2.9
-109.49
-0.4
-1 601.01
-35.3 %
-5.8
-12.282
-0.04
-1 581.16
-32 %
-5.7
-0.302
5 243.6
24 198.3
-45.1 %
100
23 785.49
98.3
412.82
-97.2 %
1.7
312.43
1.3
1 218.18
5
914.16
-23.8 %
3.8
-501.34
-103.6 %
-2.07
-689.65
-2.8
6.777
0.03
-1 183.7
-109 %
-4.9
16.795
0.07
-1 198.05
-110.2 %
-5
-0.22
5 445.7
44 052.67
20.7 %
100
29 101.39
66.1
14 951.29
36.2 %
33.9
376.39
0.9
1 340.59
3
1 199.92
21.7 %
2.7
13 751.37
37.7 %
31.2
-571.55
-1.3
-21.71
-0.05
13 159.03
43.1 %
29.9
50.828
0.1
11 753.86
43.4 %
26.7
1.961
5 994.35
36 505.89
40.5 %
100
25 530.36
69.9
10 975.53
39854.2 %
30.1
279.68
0.8
1 243.72
3.4
985.68
9.9 %
2.7
9 989.85
1180.2 %
27.4
-800.44
-2.2
5.002
0.01
9 192.83
661.4 %
25.2
-20.332
-0.06
8 195.89
645.2 %
22.5
1.57
5 221.56
25 989.99
42.2 %
100
26 017.6
100.1
-27.608
99.3 %
-0.1
242.03
0.9
1 252.03
4.8
897.24
5 %
3.5
-924.84
81.9 %
-3.6
-780.63
-3.004
68.108
0.3
-1 637.62
71.7 %
-6.3
-9.021
-0.03
-1 503.37
71 %
-5.8
-0.289
5 210.56
18 277.66
-19.2 %
100
22 523.02
123.2
-4 245.36
-959.6 %
-23.2
244.3
1.3
1 146.9
6.3
854.25
-16.9 %
4.7
-5 099.61
-257 %
-27.9
-708.21
-3.9
24.938
0.1
-5 784.21
-178.3 %
-31.6
-24.843
-0.1
-5 180.23
-187.7 %
-28.3
-0.99
5 232.56
22 608.07
53.3 %
100
23 008.74
101.8
-400.67
-405 %
-1.8
341.33
1.5
1 205.98
5.3
1 027.98
46.4 %
4.5
-1 428.66
-82.8 %
-6.3
-661.76
-2.9
12.036
0.05
-2 078.69
-42.3 %
-9.2
-2.603
-0.01
-1 800.49
-119.1 %
-8
-0.308
5 843.7
14 743.84
-31.1 %
100
14 823.18
100.5
-79.337
-101.8 %
-0.5
160.4
1.1
1 021.79
6.9
702.21
-11.8 %
4.8
-781.55
-121.9 %
-5.3
-561.71
-3.8
-117.75
-0.8
-1 460.64
-146.9 %
-9.9
-12.098
-0.08
-821.71
-132.1 %
-5.6
-0.156
5 262.49
21 385.87
6.1 %
100
17 016.63
79.6
4 369.24
-52.7 %
20.4
174.62
0.8
996.59
4.7
796.58
6.8 %
3.7
3 572.66
-57.9 %
16.7
-512.58
-2.4
52.066
0.2
3 112.19
-61.3 %
14.6
-1.66
-0.008
2 562.91
-63.2 %
12
0.483
5 310.31
20 152
17.8 %
100
10 924
54.2
9 229
4.8 %
45.8
132
0.7
935
4.6
746
-46.3 %
3.7
8 482
14.4 %
42.1
-440
-2.2
-4
-0.02
8 038
10.3 %
39.9
-12
-0.06
6 963
7.7 %
34.6
1.34
5 185
17 113
-5.6 %
100
8 307
48.5
8 806
-27.8 %
51.5
160
0.9
1 526
8.9
1 388
113.2 %
8.1
7 417
-35.7 %
43.3
-180
-1.05
50
0.3
7 288
-35.7 %
42.6
-5
-0.03
6 464
-36.7 %
37.8
1.26
5 142
18 132
39.9 %
100
5 941
32.8
12 191
54.2 %
67.2
101
0.6
756
4.2
651
23.8 %
3.6
11 539
56.4 %
63.6
-199
-1.1
-9
-0.05
11 332
57.1 %
62.5
8
0.04
10 204
53.4 %
56.3
1.96
5 214
12 963
60.6 %
100
5 058
39
7 905
52.1 %
61
118
0.9
596
4.6
526
11 %
4.1
7 379
56.2 %
56.9
-150
-1.2
-16
-0.1
7 212
58.9 %
55.6
-1
-0.008
6 653
61.1 %
51.3
1.31
5 094
8 070
-4.9 %
100
2 873
35.6
5 197
2.7 %
64.4
33
0.4
573
7.1
474
198.1 %
5.9
4 723
-3.6 %
58.5
-106
-1.3
-76
-0.9
4 540
-6.9 %
56.3
-4
-0.05
4 131
-12.6 %
51.2
0.79
5 247
8 488
85.6 %
100
3 429
40.4
5 060
166 %
59.6
43
0.5
267
3.1
159
16.1 %
1.9
4 900
177.6 %
57.7
-32
-0.4
15
0.2
4 878
205.6 %
57.5
-4
-0.05
4 727
206.4 %
55.7
0.91
5 171
4 573
11.2 %
100
2 672
58.4
1 902
217.5 %
41.6
30
0.7
209
4.6
137
117.5 %
3
1 765
229.9 %
38.6
-146
-3.2
-23
-0.5
1 596
299 %
34.9
-8
-0.2
1 543
300.8 %
33.7
0.31
4 961
4 112
34.9 %
100
3 513
85.4
599
288.4 %
14.6
21
0.5
155
3.8
63
-33 %
1.5
535
229.9 %
13
-144
-3.5
8
0.2
400
172.2 %
9.7
-7
-0.2
385
171.2 %
9.4
0.08
4 963
3 048
-27.5 %
100
3 366
110.4
-318
-200.6 %
-10.4
18
0.6
173
5.7
94
213.3 %
3.1
-412
-243.6 %
-13.5
-156
-5.1
4
0.1
-554
-414.8 %
-18.2
3
0.1
-541
-418.2 %
-17.7
-0.11
4 963
4 207
14.7 %
100
3 890
92.5
316
-50.3 %
7.5
26
0.6
147
3.5
30
-48.3 %
0.7
287
-50.4 %
6.8
-126
-3
15
0.4
176
-59 %
4.2
-2
-0.05
170
-60.4 %
4
0.03
4 963
3 668
33 %
100
3 032
82.7
636
4340 %
17.3
21
0.6
119
3.2
58
-28.4 %
1.6
579
709.5 %
15.8
-140
-3.8
-10
-0.3
429
299.5 %
11.7
—
0
429
299.5 %
11.7
0.09
4 963
2 757
0 %
100
2 772
100.5
-15
-104.2 %
-0.5
—
0
156
5.7
81
-22.1 %
2.9
-95
-138 %
-3.4
-125
-4.5
6
0.2
-215
-258.1 %
-7.8
—
0
-215
-258.1 %
-7.8
-0.02
8 933
2 756
-4.5 %
100
2 401
87.1
355
-52.2 %
12.9
—
0
176
6.4
104
28.4 %
3.8
250
-62.1 %
9.1
-106
-3.8
-8
-0.3
136
-75.4 %
4.9
—
0
136
-75.4 %
4.9
0.03
4 963
2 885
-1.4 %
100
2 144
74.3
742
-6 %
25.7
—
0
168
5.8
81
-17.3 %
2.8
660
-4.5 %
22.9
-92
-3.2
-15
-0.5
553
-9.6 %
19.2
—
0
553
-9.6 %
19.2
0.11
4 963
2 926
29.3 %
100
2 137
73
789
20.5 %
27
—
0
137
4.7
98
75 %
3.3
691
15.6 %
23.6
-71
-2.4
-8
-0.3
612
17.7 %
20.9
—
0
612
17.7 %
20.9
0.12
4 963
2 263
15 %
100
1 608
71.1
655
-17.2 %
28.9
—
0
126
5.6
56
-8.2 %
2.5
598
-18 %
26.4
-69
-3.05
-9
-0.4
520
-23.5 %
23
—
0
520
-23.5 %
23
0.11
4 753
1 968
15.4 %
100
1 177
59.8
791
26 %
40.2
—
0
61
3.1
61
24.5 %
3.1
729
25.9 %
37
-58
-2.9
9
0.5
680
21.4 %
34.6
—
0
680
21.4 %
34.6
0.15
4 428
1 706
5.6 %
100
1 078
63.2
628
-16.7 %
36.8
—
0
49
2.9
49
14 %
2.9
579
-18.6 %
33.9
-55
-3.2
37
2.2
560
-18.8 %
32.8
—
0
560
-18.8 %
32.8
0.13
4 428
1 616
17.8 %
100
862
53.3
754
0.1 %
46.7
—
0
42
2.6
43
13.2 %
2.7
711
-0.6 %
44
-42
-2.6
20
1.2
690
-2 %
42.7
—
0
690
-2 %
42.7
0.16
4 428
1 372
50.4 %
100
619
45.1
753
79.3 %
54.9
—
0
38
2.8
38
15.2 %
2.8
715
84.8 %
52.1
-33
-2.4
22
1.6
704
91.3 %
51.3
—
0
704
91.3 %
51.3
0.16
4 428
912
-13.7 %
100
492
53.9
420
23.5 %
46.1
—
0
33
3.6
33
-8.3 %
3.6
387
27.3 %
42.4
-35
-3.8
16
1.8
368
16.1 %
40.4
—
0
368
16.1 %
40.4
0.08
4 428
1 057
28.7 %
100
717
67.8
340
21.9 %
32.2
—
0
37
3.5
36
44 %
3.4
304
20.2 %
28.8
-33
-3.1
46
4.4
317
36.6 %
30
—
0
317
36.6 %
30
0.07
4 428
821
31.4 %
100
543
66.1
279
158.3 %
34
—
0
26
3.2
25
—
3
253
204.8 %
30.8
-34
-4.1
13
1.6
232
246.3 %
28.3
—
0
232
246.3 %
28.3
0.06
4 147
625
25 %
100
517
82.7
108
730.8 %
17.3
—
0
25
4
25
19 %
4
83
1137.5 %
13.3
-30
-4.8
14
2.2
67
435 %
10.7
—
0
67
435 %
10.7
0.04
1 728
500
-41.9 %
100
487
97.4
13
-84.5 %
2.6
—
0
21
4.2
21
-4.5 %
4.2
-8
-112.7 %
-1.6
-30
-6
18
3.6
-20
-126 %
-4
—
0
-20
-126 %
-4
—
4 147
861
29.5 %
100
777
90.2
84
-31.7 %
9.8
—
0
21
2.4
22
15.8 %
2.6
63
-39.4 %
7.3
-23
-2.7
39
4.5
77
-7.2 %
8.9
—
0
77
-7.2 %
8.9
0.02
4 147
665
5.7 %
100
543
81.7
123
846.2 %
18.5
—
0
19
2.9
19
-13.6 %
2.9
104
1400 %
15.6
-26
-3.9
6
0.9
83
432 %
12.5
—
0
83
432 %
12.5
0.02
4 071
629
40.1 %
100
616
97.9
13
172.2 %
2.1
—
0
21
3.3
22
22.2 %
3.5
-8
77.8 %
-1.3
-22
-3.5
6
1
-25
55.4 %
-4
—
0
-25
55.4 %
-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