Misho Ecology Statements
30
Misho 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
17.307
100
11.825
68.3
5.482
31.7
0.48
2.8
13.608
78.6
13.55
78.3
-8.068
-46.6
-64.205
-371
-16.874
-97.5
-89.147
-515.1
-0.453
-2.6
-88.069
-508.9
-0.131
674.28
58.183
100
59.829
102.8
-1.646
-2.8
0.567
1
284.66
489.3
506.63
870.8
-508.28
-873.6
61.572
105.8
-100.08
-172.004
-534.26
-918.2
525.01
902.3
-1 045.04
-1796.1
-1.55
674.28
43.788
100
42.186
96.3
1.602
3.7
1.558
3.6
6.829
15.6
26.818
61.2
-25.216
-57.6
-46.358
-105.9
-55.253
-126.2
-126.83
-289.6
-13.787
-31.5
-111.58
-254.8
-0.165
674.28
26.622
100
26.889
101
-0.267
-1.002
1.027
3.9
-55.746
-209.4
-54.723
-205.6
54.456
204.5
-35.3
-132.6
-340
-1277.1
52.539
197.3
-455.02
-1709.2
509.43
1913.5
0.756
674.28
4.331
100
2.196
50.7
2.135
49.3
1.409
32.5
40.105
926
41.491
958
-39.356
-908.7
-23.661
-546.3
0.07
1.6
-62.959
-1453.7
-22.918
-529.2
-39.795
-918.8
-0.059
674.28
30.526
100
98.704
323.3
-68.178
-223.3
1.824
6
903.8
2960.8
902.6
2956.9
-970.78
-3180.2
-94.401
-309.3
-45.828
-150.1
-1 170.96
-3836.001
-178.97
-586.3
-990.14
-3243.6
-1.468
674.28
4.403
100
4.655
105.7
-0.252
-5.7
2.237
50.8
59.173
1344
61.39
1394.3
-61.642
-1400.07
-15.986
-363.08
0.094
2.1
-77.534
-1761.03
-7.955
-180.7
-69.385
-1576
-0.103
674.28
15.441
100
20.543
133
-5.102
-33.04
1.915
12.4
-38.916
-252.03
-37.009
-239.7
31.906
206.6
-30.787
-199.4
-4.784
-31
-3.633
-23.5
4.456
28.9
-7.007
-45.4
-0.01
674.28
163.4
100
105.3
64.4
58.1
35.6
9.3
5.7
-4.1
-2.5
5
3.1
53.1
32.5
-31.5
-19.3
0.1
0.06
21.7
13.3
1.1
0.7
20.9
12.8
0.03
674.3
374.9
100
248.4
66.3
126.4
33.7
15.2
4.1
187.1
49.9
202.2
53.9
-75.8
-20.2
-31.5
-8.4
0.3
0.08
-106.8
-28.5
-10.7
-2.9
-95.4
-25.4
-0.14
674.3
459.9
100
316.6
68.8
143.2
31.1
10.5
2.3
38.6
8.4
48.6
10.6
94.6
20.6
-35.1
-7.6
0.1
0.02
59.7
13
10
2.2
49.8
10.8
0.07
674.3
408.6
100
291.4
71.3
117.2
28.7
5.9
1.4
-0.1
-0.02
5.5
1.3
111.6
27.3
-25
-6.1
0.2
0.05
86.9
21.3
14.1
3.5
73.5
18
0.11
674.3
98
100
67.2
68.6
30.8
31.4
3.4
3.5
30.4
31
33.6
34.3
-2.8
-2.9
-28.4
-29
-0.1
-0.1
-31.4
-32.04
2.9
3
-33.6
-34.3
-0.05
674.3
691.7
100
480.1
69.4
211.6
30.6
11.9
1.7
118
17.1
169.2
24.5
42.4
6.1
-35.3
-5.1
0.3
0.04
7.4
1.1
8.7
1.3
-1.4
-0.2
0.01
730.2
443
100
301.5
68.1
141.6
32
7.4
1.7
36
8.1
42.5
9.6
99
22.3
-26.2
-5.9
-0.7
-0.2
72.3
16.3
14.5
3.3
57.7
13
0.09
623.5
567.5
100
345.4
60.9
222.1
39.1
21.3
3.8
43.9
7.7
65
11.5
157.1
27.7
-24.7
-4.4
-1.7
-0.3
130.7
23
18
3.2
112.3
19.8
0.15
756.9
243.2
100
163.6
67.3
79.7
32.8
5
2.1
38.3
15.7
43.3
17.8
36.3
14.9
-21.8
-9
-0.7
-0.3
13.8
5.7
2.7
1.1
11.1
4.6
0.02
601.3
816.6
100
481.1
58.9
335.6
41.1
26.1
3.2
42.8
5.2
177.7
21.8
157.9
19.3
-30.6
-3.7
78.1
9.6
205.6
25.2
27.1
3.3
178.6
21.9
0.3
600.7
428
100
283.7
66.3
144.3
33.7
3.7
0.9
23.8
5.6
41
9.6
103.3
24.1
-26
-6.07
-0.1
-0.02
77.3
18.1
14.4
3.4
62.9
14.7
0.1
600.8
804.2
100
567.9
70.6
236.3
29.4
—
0
36.8
4.6
56.3
7
180
22.4
-21.9
-2.7
3.5
0.4
161.6
20.1
28
3.5
133.6
16.6
0.22
600.8
250
100
183.7
73.5
66.3
26.5
—
0
28.6
11.4
35.9
14.4
30.4
12.2
-15.6
-6.2
—
0
14.8
5.9
3
1.2
11.8
4.7
0.02
599.8
1 072.1
764.3
307.8
4.7
39
135.3
172.4
-12.4
-0.3
159.8
27.5
132.3
0.22
600.1
414.9
317.3
97.6
1.1
29.5
47.2
50.4
-2.3
0.1
48.3
7.2
41.1
0.07
601.2
651.6
473.3
178.4
—
26.3
23.1
155.3
-12
0.6
143.7
25.5
118.2
0.2
592.1
165
124.8
40.2
—
29.8
37.1
3.1
-11.4
-0.2
-8.5
-1.1
-7.4
-0.01
592.8
593.2
429.5
163.7
—
31.6
29.3
134.4
-1
—
133.6
20.8
112.8
0.22
514
145.9
96.3
49.5
—
22.6
20
29.5
1.4
-0.1
30.8
5.2
25.7
0.05
500.3
187.9
108.2
79.7
—
15.9
19.4
60.3
4.4
0.1
64.8
10.1
54.7
0.11
500.3
127.9
92.6
35.3
—
13.1
13.2
22.1
-3.9
—
18.2
2.5
15.8
0.03
500.3
167.2
110.9
56.3
—
22.6
21.2
35.1
4.6
-0.1
39.6
5.6
34
0.07
500.3
112.6
83.1
29.5
—
8.5
10
19.5
-5.3
-0.2
13.9
2.3
11.7
0.03
375.2
217.6
134.7
82.9
—
14.8
14.1
68.8
2.6
-0.6
70.8
10.8
60
0.16
375
82.9
63.3
19.7
—
8.2
10.1
9.5
-3.9
—
5.6
0.9
4.7
0.01
375