Shandong Meichen Statements
30
Shandong Meichen 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
405.18
100
370.45
91.4
34.733
8.6
20.955
5.2
191.22
47.2
191.33
47.2
-156.6
-38.6
-82.676
-20.4
-0.044
-0.01
-240.1
-59.3
-16.354
-4.04
-221.28
-54.6
-0.153
1 441.91
389.52
100
355.39
91.2
34.134
8.8
24.177
6.2
78.142
20.1
94.01
24.1
-59.876
-15.4
-92.772
-23.8
4.572
1.2
-148.98
-38.2
-1.079
-0.3
-144.59
-37.1
-0.1
1 441.91
362.23
100
321.6
88.8
40.63
11.2
20.03
5.5
39.091
10.8
54.074
14.9
-13.444
-3.7
-96.475
-26.6
-1.161
-0.3
-111.29
-30.7
6.271
1.7
-115.24
-31.8
-0.08
1 441.91
239.23
100
346.43
144.8
-107.2
-44.8
22.497
9.4
310.53
129.8
886.74
370.7
-993.94
-415.5
-109.66
-45.8
-1.157
-0.5
-1 102.78
-461
-136.67
-57.1
-949.5
-396.9
-0.658
1 441.91
403.53
100
344.02
85.3
59.509
14.7
23.844
5.9
151.95
37.7
154.68
38.3
-95.168
-23.6
-63.694
-15.8
0.274
0.07
-158.64
-39.3
-7.772
-1.9
-146.59
-36.3
-0.099
1 482.49
291.36
100
286.94
98.5
4.415
1.5
25.835
8.9
61.189
21
86.77
29.8
-82.355
-28.3
-69.754
-23.9
1.361
0.5
-150.75
-51.7
4.094
1.4
-151.51
-52
-0.105
1 441.91
432.75
100
382.37
88.4
50.386
11.6
23.239
5.4
76.605
17.7
92.58
21.4
-42.194
-9.8
-66.449
-15.4
1.018
0.2
-107.66
-24.9
5.531
1.3
-109.42
-25.3
-0.076
1 441.91
531.52
100
521.5
98.1
10.026
1.9
25.837
4.9
136.18
25.6
120.37
22.6
-110.35
-20.8
-81.726
-15.4
-21.302
-4.008
-213.1
-40.09
-0.572
-0.1
-206.65
-38.9
-0.143
1 441.91
383.97
100
306.91
79.9
77.064
20.1
28.098
7.3
121.16
31.6
156.35
40.7
-79.289
-20.6
-72.507
-18.9
23.017
6
-128.71
-33.5
-11.04
-2.9
-107.14
-27.9
-0.074
1 441.91
654.62
100
516.34
78.9
138.29
21.1
27.65
4.2
79.503
12.1
76.118
11.6
62.17
9.5
-54.764
-8.4
3.829
0.6
11.878
1.8
12.639
1.9
1.463
0.2
0.001
1 430.41
505.4
100
395.9
78.3
109.5
21.7
32
6.3
77
15.2
111
22
-1.4
-0.3
-51
-10.09
1
0.2
-53.1
-10.5
2.6
0.5
-54.8
-10.8
-0.04
1 453.4
995.5
100
719.9
72.3
275.6
27.7
38.1
3.8
59.6
6
163.2
16.4
112.4
11.3
-57.5
-5.8
-3.6
-0.4
50
5
4.7
0.5
47.5
4.8
0.03
1 408.4
760.7
100
593.3
78
167.4
22
31.6
4.2
126.1
16.6
151.2
19.9
16.2
2.1
-52.3
-6.9
0.9
0.1
-35.7
-4.7
0.2
0.03
-6.4
-0.8
—
1 453.1
951.6
100
695.2
73.1
256.5
27
33.7
3.5
96.6
10.2
126.7
13.3
129.7
13.6
-42.7
-4.5
0.8
0.08
86.2
9.1
16.2
1.7
63.3
6.7
0.04
1 453.1
358.1
100
259.4
72.4
98.7
27.6
23.5
6.6
63.6
17.8
90.6
25.3
8
2.2
-57.5
-16.06
-0.1
-0.03
-49.5
-13.8
3.2
0.9
-52.6
-14.7
-0.04
1 453.1
1 052.7
100
799.3
75.9
253.4
24.1
38
3.6
162.5
15.4
192.8
18.3
60.6
5.8
-102.8
-9.8
-0.2
-0.02
-42.5
-4.04
7.5
0.7
-48.7
-4.6
-0.03
1 453.1
664
100
476.2
71.7
187.8
28.3
31.3
4.7
84.7
12.8
158.4
23.9
29.4
4.4
-31.7
-4.8
-0.3
-0.05
-2.8
-0.4
6.8
1
-8.9
-1.3
-0.01
1 453.1
766.6
100
557.5
72.7
209.1
27.3
44.4
5.8
77.7
10.1
118.6
15.5
90.6
11.8
-18.3
-2.4
1.1
0.1
73.3
9.6
22.4
2.9
49.4
6.4
0.03
1 453.1
471.3
100
325.6
69.1
145.6
30.9
33.5
7.1
66.4
14.1
96.2
20.4
49.5
10.5
-28.1
-6
0.8
0.2
102.1
21.7
12.6
2.7
89
18.9
0.06
1 453.1
866.1
100
615.9
71.1
250.2
28.9
97.3
11.2
96.9
11.2
234.2
27
16.1
1.9
-36.9
-4.3
-4.1
-0.5
-25.7
-3
-14.7
-1.7
-14.9
-1.7
-0.01
1 453.1
833.6
100
575.4
69
258.2
31
29.9
3.6
81.4
9.8
117.9
14.1
140.2
16.8
-38.9
-4.7
0.6
0.07
102
12.2
25.1
3
77.4
9.3
0.05
1 453.1
1 102.5
100
769.1
69.8
333.4
30.2
—
0
76.8
7
114.6
10.4
218.8
19.8
-14.6
-1.3
1.7
0.2
216.8
19.7
33.7
3.1
180.8
16.4
0.12
1 469.1
688.3
100
446
64.8
242.3
35.2
—
0
116.1
16.9
123.8
18
118.5
17.2
-23.7
-3.4
0.7
0.1
152.9
22.2
22.9
3.3
128.7
18.7
0.09
1 453.1
1 368.5
883.6
484.8
60.1
112.3
190.5
294.4
7.1
-2.6
298.7
47
242.6
0.17
1 453
1 025.4
702.3
323.1
31
70.4
118.8
204.4
-33.4
-0.6
169.9
40.1
130.1
0.09
1 453.1
926.3
628
298.3
—
82.1
79.5
218.8
-30.8
4
192.1
32.2
159.6
0.11
1 453.1
568.3
365.4
203
—
89.7
84.7
118.3
-21.9
1.2
97.5
20.4
77.2
0.05
1 453.1
1 265.4
889.5
375.8
—
121.5
129.1
246.8
-10.1
-3.8
232.4
28.8
204
0.14
1 453.1
664.9
432.2
232.8
—
76.8
105.9
126.9
-13.6
-8.9
104.4
17.4
87
0.06
1 453.1
609.7
382.3
227.4
—
73.9
80.1
147.3
-13.3
4.5
138.5
25.9
113.1
0.08
1 469
410.1
269.9
140.2
—
81.8
82.8
57.4
-12.1
0.9
46.1
4.2
42.5
0.03
1 453.1
775.1
527.5
247.6
—
87.3
103.4
144.2
-20.7
1.1
124.6
17.3
108.1
0.09
1 214.2
434.9
314.7
120.2
—
52.1
54.3
65.9
-12
5.2
59.1
12
47.2
0.04
1 173.1
289.5
189.3
100.2
—
52.2
52.8
47.3
-11.6
3.8
39.6
6.5
33.4
0.03
1 173.1
303.7
210.2
93.5
—
61.2
58
35.5
-9.6
0.1
26
6.5
20.3
0.02
1 173.1
572.9
404.7
168.2
—
75.1
78.8
89.4
-7.9
1.6
83.1
18.8
65.6
0.06
1 173.1
225.8
163.5
62.3
—
44.2
44.6
17.7
-3.7
—
14
3.2
11.4
0.01
1 087.4
184.2
125.1
59.1
—
33.2
37.6
21.5
-2.2
-0.6
18.6
3.5
15.9
0.16
102.6
165.9
112
53.8
—
35.1
39.3
14.5
-2.5
0.2
12.3
2.3
10.4
0.01
923.4
169.7
117
52.7
—
31.2
44.6
8.1
-2.6
0.1
5.6
1.7
5.2
0.01
923.4
144.9
105.4
39.5
—
28.7
28.1
11.4
-3.7
-0.3
7.4
1.7
6.2
0.01
923.4
172.5
123
49.4
—
26.4
29
20.5
-4.1
0.3
16.7
2.7
14.5
0.02
923.4
118.5
84.1
34.4
—
24.5
24.5
9.9
-2.5
-0.1
7.3
1.2
6.2
0.01
923.4
105.9
75.5
30.4
—
29
31.2
-0.8
-3.2
0.4
-3.5
-1.3
-2.1
—
923.4