Maxvision Statements
00
Maxvision 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
339.85
100
204.12
60.1
135.74
39.9
35.479
10.4
63.131
18.6
94.042
27.7
41.695
12.3
5.154
1.5
0.04
0.01
46.889
13.8
3.412
1
43.476
12.8
0.164
264.66
388.05
100
220.27
56.8
167.77
43.2
35.114
9
87.431
22.5
115.84
29.9
51.93
13.4
9.471
2.4
-0.563
-0.1
60.838
15.7
4.71
1.2
56.128
14.5
0.221
253.82
416.08
100
254.17
61.1
161.91
38.9
34.844
8.4
66.056
15.9
94.118
22.6
67.794
16.3
8.482
2
0.17
0.04
76.446
18.4
6.145
1.5
70.301
16.9
0.277
253.82
237.21
100
160.89
67.8
76.322
32.2
37.299
15.7
43.547
18.4
77.241
32.6
-0.92
-0.4
5.554
2.3
-0.02
-0.008
4.615
1.9
-9.039
-3.8
13.654
5.8
0.051
266.49
162.94
100
91.128
55.9
71.816
44.1
36.443
22.4
50.835
31.2
81.923
50.3
-10.107
-6.2
7.357
4.5
-12.044
-7.4
-14.794
-9.08
-18.06
-11.08
3.265
2
0.012
263.1
328.27
100
207.7
63.3
120.57
36.7
39.158
11.9
63.379
19.3
98.893
30.1
21.674
6.6
7.334
2.2
-0.019
-0.006
28.989
8.8
0.072
0.02
28.917
8.8
0.111
260.03
260.74
100
131.63
50.5
129.11
49.5
37.779
14.5
49.595
19
78.773
30.2
50.334
19.3
7.197
2.8
-0.012
-0.005
57.519
22.1
6.91
2.7
50.609
19.4
0.2
253.04
332.47
100
225.96
68
106.51
32
43.056
13
60.337
18.1
99.975
30.1
6.536
2
13.355
4
0.084
0.03
19.975
6
2.526
0.8
17.449
5.2
0.065
266.77
269.92
100
184.37
68.3
85.546
31.7
31.148
11.5
48.58
18
74.938
27.8
10.608
3.9
12.671
4.7
-0.065
-0.02
23.213
8.6
-11.903
-4.4
35.117
13
0.14
250.75
345.97
100
195.67
56.6
150.3
43.4
27.459
7.9
33.878
9.8
54.704
15.8
95.596
27.6
10.125
2.9
-0.006
-0.002
105.72
30.6
12.988
3.8
92.727
26.8
0.365
254.21
178.5
100
96.4
54
82
45.9
27.6
15.5
33.7
18.9
52.1
29.2
29.9
16.8
6.7
3.8
—
0
36.6
20.5
2.7
1.5
33.9
19
0.13
252.5
300.5
100
158.6
52.8
141.9
47.2
27.7
9.2
42.4
14.1
69.2
23
72.7
24.2
6.9
2.3
—
0
79.7
26.5
9.2
3.1
70.5
23.5
0.27
256.4
196.5
100
113.9
58
82.7
42.1
22.5
11.5
29.5
15
46.6
23.7
36
18.3
7.7
3.9
—
0
43.7
22.2
5.2
2.6
38.5
19.6
0.15
256.4
283.9
100
155.5
54.8
128.4
45.2
16.5
5.8
32.8
11.6
47.4
16.7
81
28.5
2.5
0.9
-0.3
-0.1
83.3
29.3
11.1
3.9
72.2
25.4
0.35
208.7
154.2
100
75.6
49
78.6
51
15.8
10.2
23.8
15.4
31.2
20.2
47.4
30.7
2
1.3
-0.2
-0.1
49.3
32
6
3.9
43.3
28.1
0.23
189.4
177.5
100
87
49
90.5
51
17.8
10
21.5
12.1
35.5
20
55
31
1.2
0.7
—
0
56.2
31.7
7.6
4.3
48.6
27.4
0.26
190.5
178.1
100
96.7
54.3
81.4
45.7
13
7.3
20.2
11.3
26.3
14.8
55.1
30.9
1.6
0.9
—
0
56.7
31.8
6.6
3.7
50.2
28.2
0.26
189.4