Moso Power Statements
00
Moso Power 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
340.21
100
250.74
73.7
89.469
26.3
24.27
7.1
49.58
14.6
72.562
21.3
16.908
5
2.126
0.6
-0.132
-0.04
18.902
5.6
2.58
0.8
19.088
5.6
0.054
356.63
350.6
100
257.45
73.4
93.152
26.6
21.544
6.1
52.187
14.9
65.086
18.6
28.066
8
-4.856
-1.4
0.158
0.04
23.367
6.7
2.856
0.8
22.056
6.3
0.062
356.63
329.71
100
247.09
74.9
82.618
25.1
21.191
6.4
39.798
12.1
64.316
19.5
18.302
5.6
-0.24
-0.07
0.201
0.06
18.262
5.5
-0.514
-0.2
18.526
5.6
0.052
356.63
401.72
100
293.11
73
108.61
27
21.486
5.3
51.951
12.9
91.042
22.7
17.571
4.4
0.185
0.05
-0.31
-0.08
18.138
4.5
-0.457
-0.1
18.295
4.6
0.097
188.72
401.87
100
306.74
76.3
95.136
23.7
22.036
5.5
56.611
14.1
59.936
14.9
35.2
8.8
-4.035
-1.004
0.166
0.04
31.997
8
0.898
0.2
30.625
7.6
0.086
356.63
401.75
100
322.29
80.2
79.461
19.8
20.721
5.2
40.394
10.1
44.69
11.1
34.77
8.7
-7.675
-1.9
-0.219
-0.05
26.997
6.7
0.276
0.07
26.398
6.6
0.096
274.33
337.87
100
285.94
84.6
51.934
15.4
15.172
4.5
28.017
8.3
40.965
12.1
10.969
3.2
-2.913
-0.9
1.258
0.4
9.246
2.7
-0.534
-0.2
9.638
2.9
0.035
274.33
431.27
100
356.17
82.6
75.099
17.4
15.095
3.5
24.792
5.7
46.791
10.8
28.308
6.6
2.86
0.7
-0.231
-0.05
30.74
7.1
2.48
0.6
27.907
6.5
0.102
274.33
454.69
100
382.34
84.1
72.349
15.9
18.026
4
34.244
7.5
49.406
10.9
22.943
5
2.246
0.5
0.504
0.1
25.66
5.6
4.572
1
20.696
4.6
0.075
274.33
407.92
100
345.3
84.6
62.622
15.4
15.923
3.9
31.137
7.6
50.096
12.3
12.526
3.1
-2.25
-0.6
0.961
0.2
11.237
2.8
2.075
0.5
8.901
2.2
0.032
274.33
332
100
277.3
83.5
54.7
16.5
14.8
4.5
30.6
9.2
42.7
12.9
12.1
3.6
-1
-0.3
0.2
0.06
11.3
3.4
2.1
0.6
9
2.7
0.03
274.3
366.7
100
304.5
83
62.2
17
15.5
4.2
31.6
8.6
53.8
14.7
8.4
2.3
0.4
0.1
-4.8
-1.3
3.9
1.1
-6.3
-1.7
11.3
3.1
0.04
274.3
334.4
100
258.5
77.3
75.8
22.7
13.4
4
30.5
9.1
53.8
16.1
22.1
6.6
-0.1
-0.03
0.2
0.06
22.2
6.6
0.8
0.2
21.1
6.3
0.08
274.3
331.2
100
254
76.7
77.2
23.3
14.7
4.4
32
9.7
46.4
14
30.9
9.3
-5
-1.5
2.6
0.8
28.5
8.6
4.7
1.4
23
6.9
0.08
274.3
202.6
100
163.6
80.8
39
19.2
9.9
4.9
19.8
9.8
25.8
12.7
13.2
6.5
-7.5
-3.7
0.8
0.4
8.6
4.2
1.1
0.5
7.4
3.7
0.03
274.3
355.9
100
271.9
76.4
84.1
23.6
6
1.7
61
17.1
72.2
20.3
11.8
3.3
1.1
0.3
-0.5
-0.1
12.7
3.6
-2.1
-0.6
15.6
4.4
0.06
274.3
354.2
100
270.5
76.4
83.6
23.6
18.9
5.3
34.9
9.9
44.4
12.5
39.2
11.1
-4.8
-1.4
1.8
0.5
38.1
10.8
3.9
1.1
34.4
9.7
0.13
274.3
315.6
100
246.8
78.2
68.7
21.8
13.4
4.2
40.7
12.9
45.7
14.5
23.1
7.3
-5.7
-1.8
0.3
0.1
17.7
5.6
0.5
0.2
17.3
5.5
0.06
274.3
222.2
100
180.7
81.3
41.5
18.7
12
5.4
26.6
12
39.5
17.8
2
0.9
-2.8
-1.3
0.1
0.05
-0.7
-0.3
0.5
0.2
-0.8
-0.4
—
274.3
363
100
291.7
80.4
71.3
19.6
20.1
5.5
59.1
16.3
330.8
91.1
-259.5
-71.5
-8.5
-2.3
-6.9
-1.9
-278.7
-76.8
2.4
0.7
-263
-72.5
-0.96
274.3
347.7
100
276
79.4
71.6
20.6
12.8
3.7
35.5
10.2
58.6
16.9
13
3.7
-7.9
-2.3
-0.4
-0.1
4.7
1.4
-0.9
-0.3
4.9
1.4
0.02
274.3
356.3
100
299
83.9
57.3
16.1
—
0
23
6.5
57
16
0.3
0.08
6.7
1.9
0.7
0.2
7.7
2.2
0.9
0.3
7
2
0.03
276.9
270.9
100
225.9
83.4
45
16.6
—
0
41
15.1
37.7
13.9
7.2
2.7
-12.9
-4.8
—
0
-5.7
-2.1
-1.1
-0.4
-4.6
-1.7
-0.02
274.8
360.1
300.2
59.9
—
61.4
78.6
-18.7
0.4
4.2
-13.8
-6.7
-5.4
-0.02
274.8
479.6
385.3
94.2
13
48.2
73.8
20.5
8
-0.2
28.2
7.9
13.2
0.05
274.8
485.1
385.4
99.7
—
34.3
76.3
23.4
-9.1
-3.1
11.2
1.1
6.2
0.02
275.2
327.3
268.4
58.9
—
48.8
55.4
3.5
-5.9
4.1
1.7
0.2
-1
—
277.3
390.7
300.2
90.5
—
57.6
114.6
-24.1
-1
20.2
-4.4
6.5
-15.1
-0.05
277
333.1
255.2
77.9
—
51.1
58
20
-2.8
0.1
17.2
3.5
5.9
0.02
277
319.5
252
67.5
—
47.8
53.9
13.6
-1.6
3.7
15.7
3.6
9.1
0.03
276.7
249.6
206.3
43.3
—
40
43.5
-0.2
-3.7
3.1
-0.8
0.4
-1.7
-0.01
277.3
346.8
258.8
88.1
—
53.5
77.3
10.7
0.4
3.4
14.2
-9
12
0.02
494.1
249.9
198.3
51.6
—
37.2
39.7
11.9
2.3
36
50
14.8
32.1
0.12
267.8
227
184
43
—
41.3
47
-4
-5.7
0.9
-8.8
-0.9
-9.7
-0.04
247.4
98.4
90
8.4
—
34.8
35.8
-27.4
0.4
3.2
-23.7
-4.1
-18.4
-0.07
262.3
143.4
135
8.3
—
56.6
62.7
-54.3
13.6
1.3
-39.5
-4.7
-34
-0.13
252.4
158.3
132.6
25.7
—
36.8
47.9
-22.2
2
0.7
-19.5
-3.9
-15.2
-0.06
252.4
176
142.8
33.2
—
35.3
36.8
-3.6
3.3
1.4
1.1
0.2
0.6
—
250.8
150.5
124.2
26.3
—
29.6
29.8
-3.4
1.6
1.2
-0.7
-0.7
0.8
—
254
208.1
171.4
36.7
—
50.2
46.7
-9.9
-0.7
2.1
-8.6
-2.4
-5.8
-0.02
252.4
130
102.1
27.9
—
24.4
25.2
2.6
2.3
2.7
7.7
0.9
7.2
0.03
255.7
153.2
118.1
35.1
—
21.7
21.7
13.3
0.8
3.1
17.2
2.6
14.8
0.06
256
115.5
90.7
24.7
—
18.3
18.3
6.4
1.5
2
9.9
1.5
8.7
0.03
256.9
176.6
146.1
30.4
—
21.3
24.9
5.6
2
2.1
9.7
0.1
9.7
0.04
236.6