Mesnac Statements
00
Mesnac 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
1 236.62
882.18
354.44
102.61
127
219.76
134.68
11.072
0.276
139.6
2.303
114.45
0.112
1 025.2
1 246.36
946.41
299.95
74.694
159.29
224.05
75.902
24.085
-5.604
93.433
2.379
76.53
0.081
941.83
1 194.35
100
921.37
77.1
272.97
22.9
71.858
6
145.18
12.2
210.75
17.6
62.229
5.2
-21.942
-1.8
0.431
0.04
40.818
3.4
8.37
0.7
18.648
1.6
0.02
941.83
1 726.23
100
1 326.91
76.9
399.32
23.1
86.596
5
225.56
13.1
306.95
17.8
92.366
5.4
-7.913
-0.5
-1.264
-0.07
70.928
4.1
-29.291
-1.7
85.72
5
0.091
941.83
1 090.49
100
850.66
78
239.83
22
79.435
7.3
114.51
10.5
179.34
16.4
60.496
5.5
16.078
1.5
-0.365
-0.03
76.166
7
1.876
0.2
68.412
6.3
0.07
977.64
1 681.79
100
1 437.28
85.5
244.5
14.5
77.807
4.6
127.74
7.6
196.71
11.7
47.788
2.8
9.197
0.5
-0.17
-0.01
56.529
3.4
15.726
0.9
37.843
2.3
0.04
941.83
1 237.41
100
1 060.1
85.7
177.31
14.3
59.102
4.8
121.15
9.8
176.12
14.2
1.187
0.1
15.337
1.2
-0.053
-0.004
16.968
1.4
-0.183
-0.01
10.676
0.9
0.011
941.83
2 131.83
100
1 821.28
85.4
310.54
14.6
85.329
4
142.81
6.7
221.54
10.4
89.006
4.2
27.692
1.3
1.26
0.06
59.145
2.8
-0.087
-0.004
60.702
2.8
0.066
915.25
1 465.01
100
1 319
90
146
10
53.962
3.7
75.995
5.2
122.73
8.4
23.273
1.6
19.794
1.4
-1.669
-0.1
41.758
2.9
-0.045
-0.003
47.814
3.3
0.052
925.78
1 259.49
100
1 046.22
83.1
213.27
16.9
42.696
3.4
146.12
11.6
185.21
14.7
28.068
2.2
6.501
0.5
-1.789
-0.1
32.78
2.6
5.46
0.4
27.125
2.2
0.029
925.78
598.5
100
481.3
80.4
117.2
19.6
39
6.5
68.7
11.5
101
16.9
16.1
2.7
-9.6
-1.6
-0.2
-0.03
6.5
1.1
8.3
1.4
6.6
1.1
0.01
934
1 164.6
100
893.2
76.7
271.5
23.3
54.1
4.6
126.7
10.9
192.5
16.5
78.9
6.8
6.1
0.5
-4.7
-0.4
80.2
6.9
8.2
0.7
73.6
6.3
0.08
934
720.1
100
581
80.7
139.1
19.3
45.3
6.3
94.1
13.1
125
17.4
14.1
2
-3.3
-0.5
3.1
0.4
13.7
1.9
3.6
0.5
15.9
2.2
0.02
934
750
100
593.1
79.1
157
20.9
26
3.5
100.5
13.4
119.4
15.9
37.5
5
6.5
0.9
0.1
0.01
49
6.5
12.2
1.6
43.2
5.8
0.05
934
447.3
100
383.2
85.7
64.2
14.4
27.4
6.1
71.5
16
96
21.5
-31.9
-7.1
-9.4
-2.1
-0.3
-0.07
-41.5
-9.3
4.3
1
-37.6
-8.4
-0.04
934
732.6
100
507.9
69.3
224.7
30.7
64.5
8.8
170.1
23.2
238.5
32.6
-13.7
-1.9
19
2.6
-4.2
-0.6
3.4
0.5
-9
-1.2
7
1
0.01
934
671.6
100
533.2
79.4
138.3
20.6
24
3.6
91.8
13.7
106.4
15.8
32
4.8
-17.5
-2.6
-3
-0.4
12.6
1.9
11.2
1.7
5.7
0.8
0.01
934
747.1
100
589.9
79
157.2
21
34
4.6
87.2
11.7
124.7
16.7
32.5
4.4
3.9
0.5
3.5
0.5
40
5.4
7.1
1
47.2
6.3
0.05
934
714.1
100
579.8
81.2
134.2
18.8
32.7
4.6
81.8
11.5
100.7
14.1
33.6
4.7
-21.7
-3.04
0.9
0.1
12.9
1.8
2.6
0.4
18.1
2.5
0.02
934
905.8
100
748.2
82.6
157.6
17.4
42.1
4.6
105.6
11.7
616.3
68
-458.7
-50.6
22.8
2.5
-7.3
-0.8
-442.3
-48.8
-36.3
-4.008
-391
-43.2
-0.42
934
633.8
100
496.2
78.3
137.7
21.7
38.9
6.1
91.7
14.5
117.8
18.6
19.8
3.1
-4.6
-0.7
-2.2
-0.3
13.3
2.1
-0.2
-0.03
15.1
2.4
0.02
934
624.2
100
483.4
77.4
140.8
22.6
—
0
125.1
20
98.7
15.8
42.1
6.7
0.5
0.08
6.1
1
48.3
7.7
5.2
0.8
46.7
7.5
0.05
950.7
597.2
100
469.2
78.6
128
21.4
—
0
137.3
23
114.6
19.2
13.4
2.2
-2.2
-0.4
1.5
0.3
12.7
2.1
2.7
0.5
16.3
2.7
0.02
917.3
824.3
598.2
226.1
—
184
237.3
-11.2
49.6
-27.2
7.5
1.9
6.9
0.01
907.6
661.6
520.4
141.2
—
143.2
142.1
-0.9
1.9
24.6
24.8
5.9
23.5
0.03
920.5
666.4
515.7
150.7
—
140.1
142.1
8.6
23.6
-4
28
-13.5
46.9
0.05
917.3
581.4
477.1
104.3
—
133.8
144
-39.6
37.5
8.6
6.4
-4
14.8
0.02
917.3
580
576.8
3.2
—
202
648.6
-645.4
-1.4
14.8
-650.9
88.9
-736
-0.76
974.4
434
316.6
117.4
—
175.5
170.5
-53.2
-17.7
8.8
-62.2
-4.9
-53.6
-0.07
797.3
597
476
121
—
156.3
172.7
-51.7
43.3
56.7
48.4
-1.1
53.5
0.07
803.7
321.9
258.5
63.4
—
147
158.1
-94.7
39.6
9.5
-45.6
-6.4
-35.3
-0.04
790.9
663.6
469.8
193.8
—
161.9
170.5
23.3
-25.1
50.1
48.3
7.9
45.5
0.05
929.8
426.5
284.4
142.1
—
120.7
127.4
14.7
19.2
14.6
48.5
8.8
43.2
0.05
790.9
905.2
643.2
261.9
—
149.6
161.4
100.6
-4.8
21.6
117.4
23.2
94.9
0.11
839.4
521
344.2
176.8
—
165.6
175.6
1.3
25
5.6
31.9
9.2
26.1
0.04
742.4
980.1
656.5
323.6
—
211.1
266
57.6
15.1
18.2
90.9
20.7
71.4
0.1
742.4
689
514.8
174.2
—
162.6
178.3
-4.1
-26.3
31.2
0.7
-9.9
11.7
0.02
742.4
811.4
584.7
226.7
—
141.5
151.3
75.4
-27.9
16.6
64.1
-2.5
66
0.09
750.5
469.2
322.7
146.4
—
124.6
116.2
30.2
-11.4
39.4
58.2
15.6
43.1
0.06
742.4
792.1
650.7
141.4
—
176.8
172.1
-30.7
-11.7
34.8
-7.6
-43.2
35.9
0.05
742.4
537.2
413.9
123.4
—
148
146.5
-23.2
-11.4
32.9
-1.7
6.3
-8.5
-0.01
742.4
745.1
581.6
163.6
—
104.6
134
29.5
-13.1
45
61.5
3.3
58.9
0.08
742.4
445.4
294.5
150.9
—
95.6
109.1
41.7
-19.9
3.8
25.6
-14.2
39.8
0.05
742.4
504.5
294.8
209.7
—
143
143.8
65.9
-13.8
-5.7
46.4
-24.4
66.1
0.09
742.4