Masterwork Statements
30
Data from Masterwork`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 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Masterwork 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
423.2
-0.6 %
297.66
125.54
15.9 %
19.728
73.4
94.336
14.1 %
31.208
21.9 %
-30.79
0.867
1.29
641.9 %
4.001
0.201
117.2 %
0
423.39
425.82
23.1 %
317.53
108.29
10.2 %
14.344
69.145
82.69
24.9 %
25.602
-20.2 %
-27.069
0.725
0.174
-98.6 %
1.889
-1.167
-117.3 %
-0.003
432.08
346.05
284 %
100
247.78
71.6
98.273
50.5 %
28.4
17.039
4.9
67.459
19.5
66.187
-50.9 %
19.1
32.086
146.1 %
9.3
-19.988
-5.8
0.683
0.2
12.224
114.9 %
3.5
3.237
0.9
6.741
109.6 %
1.9
0.016
414.7
90.114
-72.3 %
100
24.81
27.5
65.304
-6.5 %
72.5
25.054
27.8
83.228
92.4
134.92
52.9 %
149.7
-69.619
-278.7 %
-77.3
-13.907
-15.4
1.261
1.4
-82.277
-126.8 %
-91.3
-7.468
-8.3
-70.374
-100.8 %
-78.09
-0.17
414.7
325.08
-31.4 %
100
255.24
78.5
69.842
-54.2 %
21.5
14.07
4.3
75.92
23.4
88.225
-0.1 %
27.1
-18.383
-128.7 %
-5.7
-26.603
-8.2
8.277
2.5
-36.284
-220.8 %
-11.2
-0.898
-0.3
-35.055
-240.2 %
-10.8
-0.085
414.7
473.66
11.9 %
100
321.27
67.8
152.39
40.3 %
32.2
11.511
2.4
81.209
17.1
88.355
13 %
18.7
64.038
110.5 %
13.5
-25.514
-5.4
-3.622
-0.8
30.042
95.4 %
6.3
4.714
1
25.006
92.9 %
5.3
0.06
414.7
423.29
16.3 %
100
314.65
74.3
108.63
-16 %
25.7
20.852
4.9
62.861
14.9
78.209
-11.2 %
18.5
30.425
-26.1 %
7.2
-24.221
-5.7
0.279
0.07
15.375
179.8 %
3.6
1.117
0.3
12.964
137.7 %
3.1
0.031
414.7
364.07
2.3 %
100
234.8
64.5
129.27
19.2 %
35.5
16.839
4.6
79.605
21.9
88.113
-9.3 %
24.2
41.16
263 %
11.3
-51.456
-14.1
-13.143
-3.6
-19.254
-253 %
-5.3
16.228
4.5
-34.376
-1036.6 %
-9.4
-0.079
433.5
356.01
1.8 %
100
247.56
69.5
108.45
-13.8 %
30.5
17.295
4.9
76.352
21.4
97.109
-3.3 %
27.3
11.34
-55.2 %
3.2
-0.103
-0.03
-0.702
-0.2
12.588
14.3 %
3.5
4.372
1.2
3.67
-84.8 %
1
0.009
422.01
349.59
-12.1 %
100
223.84
64
125.75
-15.5 %
36
16.936
4.8
81.029
23.2
100.47
27.8 %
28.7
25.288
-64 %
7.2
-20.072
-5.7
0.423
0.1
11.01
-76.6 %
3.1
-12.761
-3.7
24.149
-41.2 %
6.9
0.058
413.22
397.6
37.8 %
100
248.7
62.6
148.9
70.8 %
37.4
18.2
4.6
66.2
16.6
78.6
-48.5 %
19.8
70.3
207.5 %
17.7
-24.2
-6.09
0.9
0.2
47.1
130.9 %
11.8
4.2
1.1
41.1
130.5 %
10.3
0.09
456.2
288.6
-8.8 %
100
201.4
69.8
87.2
-38.7 %
30.2
14.9
5.2
109.4
37.9
152.6
41.2 %
52.9
-65.4
-292.4 %
-22.7
-87.8
-30.4
-0.1
-0.03
-152.3
-2869.1 %
-52.8
-15.7
-5.4
-134.7
-6635 %
-46.7
-0.34
393.1
316.4
-20 %
100
174.3
55.1
142.2
-12.7 %
44.9
21.3
6.7
86.9
27.5
108.1
5 %
34.2
34
-43.3 %
10.7
-29.5
-9.3
0.7
0.2
5.5
-87.9 %
1.7
8.4
2.7
-2
-106.8 %
-0.6
—
433.5
395.4
61.5 %
100
232.5
58.8
162.9
88.1 %
41.2
25.2
6.4
85.8
21.7
103
84.3 %
26
60
94.8 %
15.2
-14.9
-3.8
0.1
0.03
45.3
143.5 %
11.5
2.8
0.7
29.6
134.9 %
7.5
0.07
443.6
244.8
-46.9 %
100
158.2
64.6
86.6
-41.8 %
35.4
18.2
7.4
55.6
22.7
55.9
-93.7 %
22.8
30.8
104.2 %
12.6
-11.8
-4.8
-0.3
-0.1
18.6
102.5 %
7.6
4.3
1.8
12.6
101.7 %
5.1
0.03
420.6
461.1
47.1 %
100
312.4
67.8
148.7
23.4 %
32.2
23.6
5.1
158.3
34.3
880.6
765.9 %
191
-731.9
-3993.1 %
-158.7
-7.3
-1.6
-1
-0.2
-740.2
-2202.8 %
-160.5
-5.4
-1.2
-734
-3024.3 %
-159.2
-1.93
379.7
313.5
-14.6 %
100
193.1
61.6
120.5
-24.5 %
38.4
21.4
6.8
80.3
25.6
101.7
0.1 %
32.4
18.8
-67.6 %
6
20.2
6.4
-3.8
-1.2
35.2
89.2 %
11.2
3.4
1.1
25.1
97.6 %
8
0.06
417.9
366.9
50.5 %
100
207.2
56.5
159.7
67.9 %
43.5
20.9
5.7
80
21.8
101.6
51.4 %
27.7
58.1
106.8 %
15.8
-41.5
-11.3
2
0.5
18.6
-40.4 %
5.1
6.6
1.8
12.7
-46.2 %
3.5
0.03
437.2
243.8
-28.9 %
100
148.7
61
95.1
16.1 %
39
15.9
6.5
71
29.1
67.1
-45.9 %
27.5
28.1
166.9 %
11.5
2.6
1.1
0.4
0.2
31.2
173.1 %
12.8
5.5
2.3
23.6
166.7 %
9.7
0.06
423.4
343.1
14.6 %
100
261.2
76.1
81.9
-38.5 %
23.9
—
0
132.8
38.7
124
39.3 %
36.1
-42
-195.2 %
-12.2
0.2
0.06
-1
-0.3
-42.7
-216.7 %
-12.4
-4.4
-1.3
-35.4
-218.4 %
-10.3
-0.08
459.4
299.3
-11.9 %
100
166.2
55.5
133.1
-9.3 %
44.5
24.6
8.2
61
20.4
89
-1 %
29.7
44.1
-22.5 %
14.7
-7.8
-2.6
0.3
0.1
36.6
-34.8 %
12.2
5.8
1.9
29.9
-28.3 %
10
0.07
427.2
339.9
3 %
100
193.2
56.8
146.7
10.6 %
43.2
—
0
64.1
18.9
89.9
-7.2 %
26.4
56.9
58.9 %
16.7
0.8
0.2
-1.6
-0.5
56.1
-0.7 %
16.5
14.8
4.4
41.7
-12 %
12.3
0.1
438.2
329.9
3.6 %
100
197.2
59.8
132.7
20.2 %
40.2
—
0
83
25.2
96.9
404.7 %
29.4
35.8
-60.7 %
10.9
19.1
5.8
1.7
0.5
56.5
54 %
17.1
9.9
3
47.4
69.9 %
14.4
0.11
433.5
318.3
-0.3 %
207.9
110.4
5 %
—
117.5
19.2
-66.4 %
91.2
90.8 %
-7.5
-49.8
36.7
-33.5 %
13.7
27.9
-40.8 %
0.08
347.4
319.3
25.4 %
214.2
105.1
21.4 %
9.5
61.7
57.2
0.9 %
47.8
59.3 %
9.2
-0.2
55.2
41.5 %
8.6
47.1
47.2 %
0.11
433.5
254.6
7.2 %
168
86.6
27.2 %
—
80.1
56.7
118.9 %
30
-28.9 %
18.5
-0.4
39
-12.9 %
9.3
32
-22.5 %
0.07
428
237.6
-33 %
169.5
68.1
-42.2 %
—
65
25.9
-75.4 %
42.2
232.3 %
0.8
1.6
44.8
-28 %
8.6
41.3
-26.9 %
0.12
344.3
354.7
20.9 %
236.9
117.8
19.5 %
—
97.2
105.1
27.4 %
12.7
-21.1 %
-0.6
5.9
62.2
161.3 %
12
56.5
382.9 %
0.17
336.1
293.3
15.8 %
194.7
98.6
30.3 %
—
80.7
82.5
19.9 %
16.1
136.8 %
4.8
2.9
23.8
-41.1 %
9.3
11.7
-67.7 %
0.03
337.3
253.2
3.7 %
177.5
75.7
-28.2 %
—
71.6
68.8
3.8 %
6.8
-82.7 %
9.3
24.3
40.4
-14.9 %
6.7
36.2
6.2 %
0.11
339.3
244.1
-26.1 %
138.5
105.5
-23.5 %
—
66.6
66.3
-26.9 %
39.3
-16.7 %
1.6
6.6
47.5
-18.7 %
8.2
34.1
-26.7 %
0.1
339.3
330.2
7.4 %
192.3
137.9
23.9 %
—
76
90.7
31.4 %
47.2
11.8 %
-4.8
16
58.4
33 %
9.7
46.5
46.7 %
0.16
284.1
307.4
15.2 %
196.1
111.3
10 %
—
67.3
69
12.9 %
42.2
5.2 %
-1.3
2.9
43.9
-23.3 %
9.3
31.7
-29.9 %
0.12
262.9
266.8
29.1 %
165.5
101.2
4.8 %
—
60.9
61.1
16.8 %
40.1
-9.5 %
11
6
57.2
5.1 %
10
45.2
9.2 %
0.38
118.2
206.7
-37.8 %
110.1
96.6
-31.2 %
—
55
52.3
-29.4 %
44.3
-33.2 %
5.1
4.9
54.4
-29.8 %
9.1
41.4
-28.4 %
0.12
337.3
332.4
33.4 %
192
140.4
26.7 %
—
59.4
74.1
46.7 %
66.3
10 %
-1.1
12.3
77.5
17.1 %
16.6
57.8
12.7 %
0.23
252.7
249.1
-11.3 %
138.3
110.8
-7.5 %
—
52.4
50.5
-9.2 %
60.3
-5.9 %
-0.4
6.3
66.2
-8.2 %
10.2
51.3
-9.2 %
0.15
353.8
280.7
196.7 %
160.9
119.8
197.3 %
—
54.1
55.6
80.5 %
64.1
574.7 %
7.6
0.3
72.1
516.2 %
11.2
56.5
476.5 %
0.19
301.3
94.6
-43.4 %
54.3
40.3
-30.9 %
—
30.9
30.8
-22.2 %
9.5
-49.2 %
1.6
0.7
11.7
-73.6 %
2.3
9.8
-72.1 %
0.03
337.3
167.2
24.1 %
108.9
58.3
42.9 %
—
33.5
39.6
21.8 %
18.7
128 %
2.5
23.1
44.3
254.4 %
9.3
35.1
237.5 %
0.12
284.4
134.7
-19 %
93.9
40.8
-53.9 %
—
33.1
32.5
16.5 %
8.2
-86.5 %
3.8
0.5
12.5
-80.3 %
1.5
10.4
-79.7 %
0.04
284.4
166.3
12.7 %
77.8
88.5
15.5 %
—
33.6
27.9
4.5 %
60.6
21.7 %
3
-0.3
63.4
15.5 %
11.5
51.3
11 %
0.18
283
147.6
9.8 %
71
76.6
77.3 %
—
25.9
26.7
8.5 %
49.8
167.7 %
2.8
2.2
54.9
93.3 %
8
46.2
114.9 %
0.17
280
134.4
—
91.2
43.2
—
—
19.4
24.6
—
18.6
—
4
5.8
28.4
—
5.3
21.5
—
0.08
280