Sichuan Meifeng Statements
00
Sichuan Meifeng 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
985.25
100
823.65
83.6
161.6
16.4
4.083
0.4
91.424
9.3
93.464
9.5
68.14
6.9
13.7
1.4
0.125
0.01
82.255
8.3
10.589
1.1
73.805
7.5
0.128
576.23
1 014.29
100
848.6
83.7
165.69
16.3
2.43
0.2
80.245
7.9
80.613
7.9
85.078
8.4
14.149
1.4
0.231
0.02
100.6
9.9
19.946
2
85.183
8.4
0.145
585.72
1 203.74
100
914.47
76
289.27
24
2.916
0.2
87.408
7.3
89.053
7.4
200.22
16.6
12.852
1.1
-0.237
-0.02
212.68
17.7
32.948
2.7
167.19
13.9
0.285
585.72
1 216.59
100
997.65
82
218.94
18
3.644
0.3
74.038
6.1
83.876
6.9
135.07
11.1
22.109
1.8
-4.344
-0.4
150.78
12.4
23.951
2
102.11
8.4
0.174
585.72
964.16
100
773.94
80.3
190.23
19.7
1.867
0.2
94.667
9.8
92.053
9.5
98.173
10.2
14.567
1.5
0.669
0.07
126.43
13.1
21.449
2.2
80.999
8.4
0.138
585.72
1 476.81
100
1 011.85
68.5
464.97
31.5
2.794
0.2
108.57
7.4
118.87
8
346.09
23.4
11.758
0.8
-0.122
-0.008
357.67
24.2
51.189
3.5
260.26
17.6
0.444
585.72
1 252.14
100
907
72.4
345.14
27.6
1.255
0.1
120.24
9.6
120.94
9.7
224.19
17.9
7.027
0.6
0
0.00003
231.22
18.5
34.337
2.7
178.7
14.3
0.305
585.72
1 213.65
100
772.11
63.6
441.54
36.4
2.765
0.2
131.69
10.9
169.92
14
271.62
22.4
15.455
1.3
-3.69
-0.3
281.61
23.2
16.118
1.3
199.94
16.5
0.341
585.93
1 099.05
100
777.61
70.8
321.44
29.2
1.773
0.2
116.26
10.6
117.72
10.7
203.72
18.5
3.513
0.3
0.703
0.06
209.01
19
32.745
3
160.61
14.6
0.272
591.38
996.33
100
726.69
72.9
269.64
27.1
2.664
0.3
91.616
9.2
96.171
9.7
173.47
17.4
3.015
0.3
-0.135
-0.01
180.33
18.1
23.884
2.4
156.64
15.7
0.265
591.48
781.9
100
628.3
80.4
153.6
19.6
1.5
0.2
87.6
11.2
88.5
11.3
65.1
8.3
2.8
0.4
—
0
69.7
8.9
9.1
1.2
51.8
6.6
0.09
591.5
832.2
100
726.7
87.3
105.5
12.7
4
0.5
43
5.2
44.9
5.4
60.6
7.3
3.1
0.4
-6
-0.7
57.8
6.9
1.1
0.1
33.5
4
0.06
591.5
695.4
100
576.1
82.8
119.3
17.2
0.6
0.09
100.6
14.5
100.1
14.4
19.2
2.8
-2.2
-0.3
6.2
0.9
23.1
3.3
3.2
0.5
29.7
4.3
0.05
591.5
816.6
100
695.7
85.2
120.8
14.8
1
0.1
91.3
11.2
90.2
11
30.6
3.7
-1.3
-0.2
0.3
0.04
30.8
3.8
5.8
0.7
33.6
4.1
0.06
591.5
568.3
100
478
84.1
90.3
15.9
0.6
0.1
83.9
14.8
82.9
14.6
7.4
1.3
-3.4
-0.6
-3.6
-0.6
0.4
0.07
3.2
0.6
7
1.2
0.01
591.5
617.5
100
529.5
85.7
87.9
14.2
0.5
0.08
96.8
15.7
97.3
15.8
-9.4
-1.5
1.7
0.3
0.4
0.06
-6
-1
4.3
0.7
-20
-3.2
-0.03
591.5
805
100
690.8
85.8
114.2
14.2
0.4
0.05
86.1
10.7
85.4
10.6
28.7
3.6
-3.1
-0.4
0.2
0.02
25.8
3.2
2.9
0.4
42.9
5.3
0.07
591.5
764.5
100
635.4
83.1
129.1
16.9
0.4
0.05
93.7
12.3
93.8
12.3
35.4
4.6
-4.7
-0.6
2.4
0.3
33.1
4.3
1.5
0.2
34.3
4.5
0.06
591.5
742.2
100
613.5
82.7
128.6
17.3
0.8
0.1
74.3
10
74.4
10
54.2
7.3
-6.6
-0.9
0.3
0.04
48
6.5
5.7
0.8
29.2
3.9
0.05
591.5
676.2
100
523
77.3
153.2
22.7
0.5
0.07
97.1
14.4
124.8
18.5
28.4
4.2
-7.8
-1.2
-5.2
-0.8
16.9
2.5
-2.7
-0.4
6.6
1
0.01
591.5
769.2
100
578.3
75.2
190.9
24.8
0.4
0.05
80.1
10.4
81
10.5
109.9
14.3
-6
-0.8
0.2
0.03
104.1
13.5
11
1.4
90.3
11.7
0.15
591.5
628
100
457.7
72.9
170.3
27.1
—
0
93.2
14.8
93.8
14.9
76.5
12.2
-8.9
-1.4
-0.6
-0.1
67.6
10.8
7.4
1.2
75
11.9
0.13
598
566.5
100
412
72.7
154.5
27.3
—
0
86.8
15.3
86.1
15.2
68.4
12.1
-10.7
-1.9
—
0
57.7
10.2
7.6
1.3
47.7
8.4
0.08
591.5
495.9
317.4
178.5
0.4
82.9
85.1
93.4
-50.2
-3.7
37.7
11.5
20.1
0.03
591.5
604.7
466.7
137.9
0.5
72.4
82.5
55.4
-16.8
7.5
46.1
7.2
50.2
0.08
591.5
721.8
573.6
148.3
—
80
81.5
66.7
-12.9
2.9
55
4.4
52.7
0.09
598
705.6
571.6
134
—
84.8
84.3
49.7
-11.9
0.4
40
7.9
32.7
0.06
591.5
528.8
506.4
22.5
—
115.1
159.9
-137.5
-15.3
14.7
-143.2
5.5
-146.1
-0.25
591.5
429.7
396.4
33.3
—
77.7
79.1
-45.9
-16.8
4.7
-58.7
1.5
-59.3
-0.1
591.5
749.3
659.2
90.1
—
92.6
118.2
-28.1
-16.3
0.7
-44.4
3.3
-40.3
-0.07
591.5
662.2
590.6
71.6
—
61.6
61.6
10.1
-15.6
3.4
-1.8
3.4
-4.7
-0.01
591.5
809.6
742.9
66.7
—
60.3
60.3
6.4
-15.5
8.2
-1.1
0.7
0.7
—
591.5
1 227.2
1 113.9
113.3
—
85.7
87.8
25.5
-11.5
1.5
14.8
2.2
9.1
0.02
591.7
963.8
806.9
156.9
—
96.9
110
46.9
-18.1
0.9
29.8
4
28.2
0.05
591.5
927.6
826.1
101.5
—
60.5
60.5
41.1
-18.3
0.9
23.6
3.3
17.5
0.03
573.8
1 185.7
1 078.1
107.6
—
116.1
117.2
-9.6
-18.2
0.3
-27.5
-0.8
-27
-0.05
591.5
1 246.3
1 192.4
53.9
—
73.9
125
-71.1
-13.2
-4.8
-89.1
3.6
-91.7
-0.16
591.5
1 250.1
1 222.2
27.9
—
69.8
142.2
-114.3
-4.7
-6.4
-125.4
2.8
-127.5
-0.22
591.5
1 086.9
1 058.5
28.4
—
33.2
26.4
2
-2.3
4.9
4.7
2.5
1.7
—
591.5
1 151
1 020.4
130.6
—
109.2
84.3
46.3
-22.4
-2.6
21.3
11.8
8.6
0.01
675.4
1 386.8
1 297.7
89
—
49.1
83.8
5.2
101.3
1.2
107.8
11.9
97.6
0.17
573.4
1 822.9
1 718.7
104.2
—
41.8
41.8
62.4
-15.2
0.6
47.9
6.5
41.6
0.07
591.5
1 407.2
1 336.6
70.7
—
41.6
41.6
29
-5.9
3.5
26.6
4.2
22.4
0.04
540.3
822.1
676.9
145.2
—
61.9
27.3
117.9
-15
-55.6
47.3
5.7
74.4
0.09
858.6