Miracle Automation Statements
00
Miracle Automation 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
1 009.87
927.74
82.131
33.253
65.553
117.32
-35.19
9.849
-9.712
-40.552
-45.29
2.163
0.006
377.4
994.6
898.88
95.716
31.51
81.614
116.24
-20.526
-28.707
-6.913
-55.773
-9.001
-47.407
-0.127
374.08
748.66
100
766.03
102.3
-17.374
-2.3
31.971
4.3
79.253
10.6
256.92
34.3
-274.29
-36.6
-19.002
-2.5
-4.267
-0.6
-300.03
-40.08
0.557
0.07
-298.84
-39.9
-0.81
368.94
1 103.05
100
927.69
84.1
175.36
15.9
56.362
5.1
124.18
11.3
233.87
21.2
-58.514
-5.3
53.93
4.9
0.243
0.02
-7.54
-0.7
-3.762
-0.3
-2.72
-0.2
-0.007
364.4
1 172.87
100
1 037.59
88.5
135.27
11.5
38.071
3.2
77.279
6.6
99.684
8.5
35.59
3
4.038
0.3
-0.802
-0.07
37.737
3.2
-2.079
-0.2
39.75
3.4
0.106
376.7
1 131.68
100
932.28
82.4
199.41
17.6
42.479
3.8
88.076
7.8
97.808
8.6
101.6
9
-12.706
-1.1
0.076
0.007
89.111
7.9
18.039
1.6
72.328
6.4
0.196
369.74
943.61
100
728.65
77.2
214.97
22.8
38.317
4.1
81.712
8.7
102.64
10.9
112.33
11.9
-19.293
-2.04
-0.814
-0.09
99.801
10.6
13.104
1.4
89.125
9.4
0.24
371.35
799.66
100
635.77
79.5
163.89
20.5
73.719
9.2
88.148
11
201.3
25.2
-37.42
-4.7
35.25
4.4
-1.13
-0.1
-3.293
-0.4
3.268
0.4
4.052
0.5
0.011
358.08
1 096.32
100
907.13
82.7
189.19
17.3
45.502
4.2
66.861
6.1
92.91
8.5
96.28
8.8
-21.458
-2
-3.493
-0.3
71.337
6.5
4.046
0.4
68.738
6.3
0.192
357.97
1 659.24
100
1 293.27
77.9
365.98
22.1
79.886
4.8
159.58
9.6
226.46
13.6
139.52
8.4
-44.725
-2.7
-7.896
-0.5
101.57
6.1
22.581
1.4
77.857
4.7
0.21
370.75
726.2
100
552.2
76
174
24
34.4
4.7
76.1
10.5
105.5
14.5
68.5
9.4
-21.7
-3
-1
-0.1
49.8
6.9
7.7
1.1
40.3
5.5
0.11
370.5
1 048
100
873.3
83.3
174.7
16.7
56.2
5.4
119.1
11.4
171.9
16.4
2.8
0.3
16.1
1.5
5.1
0.5
23.1
2.2
-4.9
-0.5
7.8
0.7
0.02
370.5
973.5
100
794.5
81.6
179
18.4
34.9
3.6
83.5
8.6
99.8
10.3
79.2
8.1
-23.8
-2.4
-0.3
-0.03
54.9
5.6
6.4
0.7
41.9
4.3
0.11
370.5
1 034
100
871.6
84.3
162.4
15.7
39.7
3.8
89.1
8.6
124.1
12
38.3
3.7
-22.1
-2.1
-0.5
-0.05
32.9
3.2
16.5
1.6
17.4
1.7
0.05
370.5
536.8
100
445
82.9
91.8
17.1
16.5
3.1
64.4
12
78.7
14.7
13.1
2.4
-17.1
-3.2
-0.6
-0.1
-4.6
-0.9
1.7
0.3
-6.1
-1.1
-0.02
370.5
913.8
100
734.5
80.4
179.3
19.6
56.1
6.1
153.8
16.8
160.7
17.6
18.6
2
-24.7
-2.7
-3.3
-0.4
-7.6
-0.8
-2.9
-0.3
-0.5
-0.05
—
370.5
794.5
100
651.2
82
143.3
18
25
3.1
79.4
10
118.1
14.9
25.1
3.2
-12.4
-1.6
1.8
0.2
7.7
1
7.6
1
12.8
1.6
0.03
370.5
758.5
100
626.7
82.6
131.8
17.4
37.5
4.9
80.5
10.6
101.1
13.3
30.6
4
-14.2
-1.9
3.5
0.5
29.6
3.9
9.1
1.2
22.5
3
0.06
378.7
690.8
100
557.7
80.7
133.1
19.3
19.4
2.8
69.6
10.1
85.4
12.4
47.7
6.9
-8.6
-1.2
0.6
0.09
46
6.7
3.2
0.5
37.1
5.4
0.1
370.5
995.3
100
824.1
82.8
171.1
17.2
33.1
3.3
124.9
12.5
151.5
15.2
19.7
2
-10
-1.005
-2.7
-0.3
6.5
0.7
7.8
0.8
1.3
0.1
—
370.5
865.1
100
718.1
83
147.1
17
25
2.9
84
9.7
113.5
13.1
33.6
3.9
-4.5
-0.5
3.6
0.4
33.3
3.8
11.7
1.4
21.4
2.5
0.06
370.5
859.6
100
682.3
79.4
177.3
20.6
—
0
104.4
12.1
116.7
13.6
60.6
7
-6.2
-0.7
1.5
0.2
55.5
6.5
10.5
1.2
44.4
5.2
0.12
370.5
782.8
100
600.4
76.7
182.3
23.3
—
0
83.4
10.7
83.1
10.6
99.3
12.7
-12.1
-1.5
-3.3
-0.4
83.9
10.7
8.1
1
71.3
9.1
0.19
370.5
719.5
569.2
150.4
—
141.9
135.5
14.8
4.1
-9.7
9.4
8.5
5.2
0.01
370.5
664.4
500
164.4
—
61.2
110.6
53.8
-18.5
3
38.2
8.3
27.5
0.07
374.6
654.8
511.1
143.7
—
82.8
93.3
50.3
-2.2
2.9
51
16
24.6
0.07
370.5
419.6
302
117.6
—
67.4
75.4
42.3
-11.9
2.2
32.6
4.9
27.5
0.07
370.5
860.9
694.5
166.4
—
124.8
132.8
33.6
-4.1
18.2
44.8
16.4
38.3
0.1
370.5
654.6
520.9
133.7
—
93.5
106.3
27.5
-8.4
9.6
28.6
12.7
17
0.05
364.8
515.7
416.9
98.7
—
80.5
86.6
12.1
0.2
24.1
34.6
3.6
28.1
0.08
364.8
405.6
295.9
109.7
—
73.9
79.6
30.1
-10.9
8
27.1
3.4
20.6
0.06
364.8
870.4
689.4
181
—
143.9
141
40
4.1
14.7
58.4
2.6
48.4
0.13
364.8
535.5
408.9
126.6
—
77.6
97.5
29.1
-7.3
8.6
30.5
5.6
16.7
0.05
321
468.1
342.5
125.6
—
72.9
85.8
39.9
-10.3
9.9
39.4
4
29.6
0.09
321
416.9
329.5
87.4
—
53.5
50.2
37.2
-15.5
6
27.7
1.1
24.4
0.08
321
703.4
537.3
166.1
—
124.2
136.2
29.9
-8.1
23.2
43.7
—
48.1
0.15
321
439.6
348.6
91
—
57.2
63
28
-15.6
30.5
42.9
2.9
39.6
0.12
321
447.5
344.2
103.4
—
54.3
53.4
50
-13.9
3.8
39.9
5
28.8
0.09
321
343.5
263.1
80.4
—
57.4
55.6
24.9
-12.3
5.9
18.5
4.2
13.5
0.04
321
600.4
508.9
91.6
—
85.4
96.6
-5.1
-6.2
-21.9
-33.2
-0.6
-25
-0.08
321
392.8
308.7
84.1
—
48
50.9
33.2
-13.1
16.6
36.7
5.7
28.8
0.11
261.4
413.1
315.5
97.6
—
47.2
53.6
43.9
-20.3
4
27.5
5.7
20.4
0.08
254.3
340.7
264.3
76.4
—
50.2
36.9
39.5
-22.8
4.3
20.9
4.9
18.6
0.08
221
550
455.1
94.9
—
76.9
84.8
10.1
-16.3
11.4
5.2
11.7
0.6
—
221