Maxscend Statements
30
Maxscend 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
1 095.08
100
645.53
58.9
449.55
41.1
224.18
20.5
57.003
5.2
295.27
27
154.27
14.1
-6.063
-0.6
-3.328
-0.3
144.26
13.2
-11.895
-1.09
156.6
14.3
0.292
535.81
1 304.43
100
746.84
57.3
557.59
42.7
218.72
16.8
58.255
4.5
261.39
20
296.2
22.7
34.68
2.7
1.405
0.1
332.29
25.5
30.79
2.4
303.39
23.3
0.567
534.8
1 408.54
100
755.43
53.6
653.11
46.4
156.41
11.1
59.076
4.2
192.79
13.7
460.31
32.7
16.098
1.1
-0.205
-0.01
476.2
33.8
24.459
1.7
452.4
32.1
0.846
534.67
953.61
100
487.02
51.1
466.59
48.9
130.86
13.7
53.809
5.6
236.71
24.8
229.87
24.1
19.189
2
-3.152
-0.3
247.05
25.9
-3.069
-0.3
250.06
26.2
0.467
535.57
711.66
100
366.69
51.5
344.97
48.5
122.96
17.3
34.416
4.8
227.38
32
117.59
16.5
0.086
0.01
-2.205
-0.3
115.43
16.2
-0.667
-0.09
116.49
16.4
0.218
533.87
660.98
100
314.64
47.6
346.34
52.4
169.76
25.7
26.435
4
303.67
45.9
42.668
6.5
17.636
2.7
-6.326
-1
53.952
8.2
-39.794
-6.02
84.261
12.7
0.158
533.8
781.58
100
361.65
46.3
419.93
53.7
111.19
14.2
41.603
5.3
219.94
28.1
199.99
25.6
16.201
2.1
-0.408
-0.05
215.81
27.6
-17.137
-2.2
232.84
29.8
0.436
533.74
904.82
100
428.57
47.4
476.25
52.6
89.108
9.8
23.909
2.6
195.92
21.7
280.33
31
6.377
0.7
-0.162
-0.02
286.55
31.7
-6.244
-0.7
292.74
32.4
0.548
534.04
1 330.11
100
633.36
47.6
696.76
52.4
79.22
6
39.258
3
157.34
11.8
539.42
40.6
-6.174
-0.5
-0.251
-0.02
532.99
40.1
74.137
5.6
459.35
34.5
0.861
533.75
1 150
100
495.22
43.1
654.77
56.9
109.83
9.6
40.626
3.5
180.33
15.7
474.44
41.3
1.119
0.1
198.78
17.3
674.34
58.6
66.621
5.8
607.71
52.8
1.139
533.69
1 124.22
100
465.54
41.4
658.68
58.6
71.667
6.4
13.767
1.2
101.36
9
557.32
49.6
9.076
0.8
-5.231
-0.5
561.16
49.9
47.874
4.3
512.68
45.6
0.961
533.73
1 176.31
100
502.01
42.7
674.3
57.3
62.156
5.3
28.149
2.4
91.442
7.8
582.86
49.5
24.155
2.1
0
0.00001
607.01
51.6
85.234
7.2
522.09
44.4
0.978
533.7
1 183
100
499.6
42.2
683.4
57.8
60.6
5.1
30.2
2.6
95.8
8.1
587.7
49.7
-15.2
-1.3
—
0
572.5
48.4
80.5
6.8
492.4
41.6
1.49
330.4
819.7
100
359.3
43.8
460.4
56.2
45.2
5.5
8.3
1
64.6
7.9
395.7
48.3
11.1
1.4
-1.2
-0.1
405.6
49.5
50.8
6.2
355.3
43.3
1.1
324
974.8
100
488.1
50.1
486.6
49.9
47.6
4.9
28.5
2.9
80.8
8.3
405.8
41.6
-1.4
-0.1
—
0
404.4
41.5
40.5
4.2
364.5
37.4
1.12
324
546.8
100
259.3
47.4
287.5
52.6
38.7
7.1
17.1
3.1
62.4
11.4
225.1
41.2
5.1
0.9
2
0.4
232.2
42.5
31.7
5.8
201.2
36.8
0.62
324
450.9
100
214.3
47.5
236.6
52.5
50.7
11.2
11.2
2.5
68.2
15.1
168.4
37.3
8.4
1.9
-1.9
-0.4
174.9
38.8
23.7
5.3
151.8
33.7
0.47
324
527.5
100
260.2
49.3
267.3
50.7
51.4
9.7
23.8
4.5
77.7
14.7
189.6
35.9
0.4
0.08
-1.2
-0.2
188.8
35.8
15.2
2.9
174.5
33.1
0.54
324
469.7
100
222.9
47.5
246.8
52.5
35.4
7.5
25.4
5.4
60.7
12.9
186.1
39.6
12.9
2.7
0.2
0.04
199.2
42.4
30
6.4
169.8
36.2
0.52
324
334
100
159.2
47.7
174.8
52.3
28.2
8.4
29.2
8.7
60.1
18
114.7
34.3
10
3
1
0.3
125.7
37.6
15.2
4.6
111.1
33.3
0.46
243
181.3
100
93.2
51.4
88.1
48.6
17.2
9.5
16.4
9
34.1
18.8
53.9
29.7
-5
-2.8
—
0
48.9
27
7.7
4.2
41.8
23.1
0.17
243
120.1
100
59.8
49.8
60.3
50.2
22.8
19
14.6
12.2
39.1
32.6
21.2
17.7
2
1.7
0.4
0.3
23.6
19.7
-0.8
-0.7
25
20.8
0.1
243