M-Grass Ecology Statements
30
M-Grass Ecology 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
487.52
353.32
134.2
32.182
-67.894
-49.758
183.96
-10.941
-2.612
170.19
29.893
111.61
0.07
1 604.24
414.25
287.39
126.86
27.06
-28.452
-21.481
148.34
-10.474
-0.178
137.69
18.802
125.45
0.078
1 604.24
292.56
100
160.38
54.8
132.18
45.2
35.061
12
53.284
18.2
69.431
23.7
62.746
21.4
-11.546
-3.9
0.07
0.02
51.069
17.5
6.693
2.3
45.54
15.6
0.028
1 604.24
884.6
100
515.22
58.2
369.39
41.8
42.568
4.8
320.81
36.3
376.4
42.5
-7.007
-0.8
31.531
3.6
3.91
0.4
29.411
3.3
13.358
1.5
33.007
3.7
0.021
1 604.24
411.67
100
309.97
75.3
101.69
24.7
26.699
6.5
42.414
10.3
65.714
16
35.978
8.7
-26.099
-6.3
-3.8
-0.9
6.079
1.5
-2.264
-0.5
0.078
0.02
0
1 604.24
621.63
100
399.05
64.2
222.58
35.8
23.84
3.8
40.908
6.6
58.235
9.4
164.34
26.4
-1.41
-0.2
-0.132
-0.02
162.85
26.2
18.404
3
120.5
19.4
0.075
1 604.24
304.54
100
194.83
64
109.71
36
14.935
4.9
37.895
12.4
40.528
13.3
69.183
22.7
-22.463
-7.4
-3.907
-1.3
42.813
14.1
9.724
3.2
31.352
10.3
0.02
1 604.24
1 185.46
100
750.9
63.3
434.56
36.7
22.772
1.9
163.16
13.8
167.56
14.1
267
22.5
-132.14
-11.1
-9.49
-0.8
125.95
10.6
47.805
4
67.15
5.7
0.042
1 604.24
748.13
100
448.75
60
299.38
40
36.1
4.8
104.45
14
155.86
20.8
143.52
19.2
-16.657
-2.2
-2.531
-0.3
144.77
19.4
26.541
3.5
110.91
14.8
0.069
1 604.24
732.75
100
451.77
61.7
280.98
38.3
37.811
5.2
69.506
9.5
91.88
12.5
189.1
25.8
-1.891
-0.3
-3.273
-0.4
183.94
25.1
32.15
4.4
120.59
16.5
0.075
1 604.24
245.1
100
136
55.5
109.1
44.5
22.4
9.1
2.1
0.9
5.7
2.3
103.3
42.1
-81.4
-33.2
-0.9
-0.4
21.5
8.8
1.1
0.4
10.5
4.3
0.01
1 604.2
1 041.9
100
616.5
59.2
425.3
40.8
64.1
6.2
190.7
18.3
264.7
25.4
160.7
15.4
-15.1
-1.4
-0.2
-0.02
145.4
14
25.1
2.4
112.8
10.8
0.07
1 604.2
593.7
100
411.8
69.4
181.9
30.6
43.1
7.3
59.7
10.1
109.5
18.4
72.4
12.2
-22.5
-3.8
-2.5
-0.4
50.5
8.5
12.3
2.1
57.4
9.7
0.04
1 604.2
719.4
100
500.5
69.6
218.9
30.4
10.4
1.4
103
14.3
99.7
13.9
119.2
16.6
-44.3
-6.2
-1.7
-0.2
74.7
10.4
12.1
1.7
78.6
10.9
0.05
1 604.2
186.8
100
134.7
72.1
52.2
27.9
5.4
2.9
21.9
11.7
2.6
1.4
49.5
26.5
-74.3
-39.8
-3.6
-1.9
-26.6
-14.2
1.4
0.7
-16.7
-8.9
-0.01
1 604.2
865.6
100
643.1
74.3
222.5
25.7
18.6
2.1
187.2
21.6
262.7
30.3
-40.2
-4.6
-34.8
-4.02
-7.9
-0.9
-83
-9.6
8
0.9
-61
-7.05
-0.04
1 604.2
690.2
100
489.2
70.9
201.1
29.1
20
2.9
84.6
12.3
86.5
12.5
114.5
16.6
-82.1
-11.9
-0.5
-0.07
31.9
4.6
5.1
0.7
38.9
5.6
0.02
1 604.2
842.1
100
581.2
69
260.9
31
10.6
1.3
118.9
14.1
106.4
12.6
154.5
18.3
-75.3
-8.9
-1.2
-0.1
78
9.3
7.4
0.9
62.3
7.4
0.04
1 604.2
453.8
100
298.8
65.8
155
34.2
5.7
1.3
53.6
11.8
52.5
11.6
102.5
22.6
-70.4
-15.5
-2.1
-0.5
30.1
6.6
9.6
2.1
20.7
4.6
0.01
1 604.2
1 126.2
100
881.3
78.3
244.9
21.7
27.9
2.5
79.6
7.1
213.3
18.9
31.6
2.8
-108.5
-9.6
11.9
1.1
-67.2
-6
29.6
2.6
-121.5
-10.8
-0.08
1 604.2
811.5
100
515
63.5
296.5
36.5
14.3
1.8
67.3
8.3
69.7
8.6
226.8
27.9
-54.7
-6.7
-2.2
-0.3
172.8
21.3
32.4
4
135.7
16.7
0.08
1 604.2
1 396.4
100
936.9
67.1
459.5
32.9
—
0
95
6.8
169.3
12.1
290.2
20.8
-59.7
-4.3
-16.7
-1.2
214.5
15.4
36.5
2.6
172.6
12.4
0.11
1 604.2
486.5
100
365.7
75.2
120.8
24.8
—
0
55.6
11.4
47.9
9.8
72.8
15
-43.8
-9.003
-10.5
-2.2
22.8
4.7
4.5
0.9
17
3.5
0.01
1 604.2
985.8
674.5
311.2
—
86.5
53.6
257.7
-48.6
-24.9
186.8
50.4
126
0.08
1 604.2
1 901
1 241.6
659.3
17.9
68.6
230
429.4
-33
-0.5
396.3
64.2
321.4
0.2
1 604.2
2 386
1 633.1
752.9
—
102.1
245.7
507.2
-33.9
-9.7
463.4
72.4
385.1
0.24
1 604.2
306.2
226.3
79.9
—
44.6
43.5
36.3
-16.8
8.6
28
7.4
11.5
0.01
1 604.2
996
700
296
—
113.4
150.7
145.3
-22.6
12.6
141.1
26.6
99
0.06
1 551.1
805.8
528.1
277.7
—
52.7
95.5
182.2
-25
5.1
162.3
31.2
117.7
0.08
1 570
941.3
645.7
295.6
—
68.8
117.5
178.2
-17.2
3.8
164.8
22.5
142.7
0.15
937.5
117.4
92.4
24.9
—
36
32.8
-7.8
-8.7
1.1
-15.4
2.8
-20.1
-0.01
1 500.1
423.2
302
121.2
—
56.7
90.5
30.7
-10.7
7.4
27.2
11.3
9.4
0.01
1 432.9
444.7
316.1
128.5
—
43.3
73.1
55.4
-10.2
2.8
48.1
8.7
37.3
0.03
1 409.3
646.2
445.7
200.6
—
41.8
87.7
112.8
-11.4
3.4
104.4
16.5
86.1
0.06
1 409.3
254.3
175.4
78.9
—
27
30.9
48
-11.8
2.6
38.8
8.3
26.4
0.02
1 409.3
377.6
272.5
105.1
—
39.2
37
68.1
-26.1
1.4
43.2
14
20.8
0.01
1 409.3
405.1
290.3
114.9
—
33.8
58.2
56.6
-11
1.3
46.9
7.2
38.4
0.03
1 409.3
663.8
482.5
181.3
—
30.3
77.2
104.1
-8
7.1
103.2
16.3
85.6
0.06
1 377.8
179.7
122.9
56.8
—
21.9
22.6
34.1
-5.1
2.4
31.4
6.3
21.9
0.02
1 375.6
224.9
158.1
66.8
—
22.2
49.9
16.9
-4.5
5.5
17.8
0.1
16.6
0.01
1 315
174
103.4
70.6
—
23.7
37.1
33.6
-3.3
0.9
31.1
5.3
26.2
0.02
1 315
308.3
207.7
100.7
—
15.9
30.6
70
-1.4
-0.8
67.8
10.3
58
0.04
1 315
39.7
26.6
13.2
—
10.6
8.9
4.3
-1
0.5
3.7
0.8
3.3
—
1 315
96.4
52.5
43.9
—
13.2
14.6
29.3
-2.1
8.6
35.8
-11.1
47.3
0.04
1 315