MCC Meili Statements
00
MCC Meili 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
327.92
100
307.58
93.8
20.344
6.2
4.163
1.3
20.039
6.1
22.719
6.9
-2.375
-0.7
-2.266
-0.7
-2.479
-0.8
-8.292
-2.5
3.176
1
-11.852
-3.6
-0.017
695.26
232.52
100
212.72
91.5
19.805
8.5
4.043
1.7
16.947
7.3
20.753
8.9
-0.948
-0.4
-1.125
-0.5
-0.059
-0.03
8.853
3.8
6.089
2.6
2.491
1.1
0.004
695.26
208.82
100
197.32
94.5
11.5
5.5
3.684
1.8
14.512
6.9
14.481
6.9
-2.981
-1.4
-3.078
-1.5
-0.05
-0.02
-6.109
-2.9
0.328
0.2
-6.842
-3.3
-0.01
695.26
354.58
100
374.79
105.7
-20.215
-5.7
7.346
2.1
30.185
8.5
144.96
40.9
-165.18
-46.6
-3.21
-0.9
-7.555
-2.1
-175.94
-49.6
6.202
1.7
-182.42
-51.4
-0.262
695.26
250.63
100
250.41
99.9
0.229
0.09
4.338
1.7
18.151
7.2
20.2
8.1
-19.972
-8
-3.378
-1.3
-1.09
-0.4
-24.44
-9.8
0.643
0.3
-25.236
-10.07
-0.036
695.26
239.16
100
233.21
97.5
5.947
2.5
4.542
1.9
16.746
7
27.422
11.5
-21.474
-9
-1.081
-0.5
-0.13
-0.05
-22.686
-9.5
0.487
0.2
-23.347
-9.8
-0.034
695.26
256.07
100
235.78
92.1
20.296
7.9
4.66
1.8
15.212
5.9
19.715
7.7
0.581
0.2
-1.661
-0.6
0.433
0.2
-0.647
-0.3
0.45
0.2
-1.373
-0.5
-0.002
695.26
401.47
100
392.6
97.8
8.873
2.2
7.411
1.8
21.445
5.3
29.673
7.4
-20.8
-5.2
-1.599
-0.4
-3.675
-0.9
-26.074
-6.5
5.332
1.3
-31.593
-7.9
-0.045
695.26
276.39
100
265.04
95.9
11.35
4.1
3.438
1.2
16.039
5.8
17.551
6.4
-6.201
-2.2
-1.104
-0.4
1.124
0.4
-6.181
-2.2
0.098
0.04
-6.541
-2.4
-0.009
695.26
268.12
100
240.55
89.7
27.575
10.3
4.905
1.8
14.719
5.5
16.63
6.2
10.945
4.1
-1.168
-0.4
0.366
0.1
10.142
3.8
0.127
0.05
9.726
3.6
0.014
695.26
286.2
100
253.3
88.5
32.9
11.5
4.8
1.7
15.9
5.6
20.2
7.1
12.7
4.4
-1.3
-0.5
—
0
11.4
4
—
0
11.1
3.9
0.02
695.3
402.7
100
355.9
88.4
46.8
11.6
6.9
1.7
10.5
2.6
8.6
2.1
38.2
9.5
-0.9
-0.2
-1.4
-0.3
35.9
8.9
5.9
1.5
29.8
7.4
0.04
695.3
258.9
100
233.7
90.3
25.2
9.7
3
1.2
15.5
6
15
5.8
10.2
3.9
-0.6
-0.2
-0.1
-0.04
9.6
3.7
0.1
0.04
9.3
3.6
0.01
695.3
291.2
100
279.2
95.9
11.9
4.1
5
1.7
18.8
6.5
21.1
7.2
-9.1
-3.1
-1.1
-0.4
9.6
3.3
-0.5
-0.2
—
0
-0.7
-0.2
—
695.3
209.2
100
172.2
82.3
37
17.7
1.7
0.8
24.9
11.9
25.6
12.2
11.5
5.5
-0.9
-0.4
-0.3
-0.1
10.3
4.9
—
0
10.1
4.8
0.01
695.3
309.1
100
252.3
81.6
56.8
18.4
0.5
0.2
29.1
9.4
17
5.5
39.8
12.9
-5.6
-1.8
0.9
0.3
35.1
11.4
3.2
1
31.8
10.3
0.05
695.3
249.1
100
215.3
86.4
33.8
13.6
2.3
0.9
19.4
7.8
20.7
8.3
13
5.2
4
1.6
-0.1
-0.04
17
6.8
0.1
0.04
16.6
6.7
0.02
695.3
271.2
100
248.9
91.8
22.3
8.2
4.1
1.5
19.5
7.2
18.5
6.8
3.8
1.4
3.8
1.4
—
0
7.5
2.8
0.1
0.04
7.2
2.7
0.01
695.3
214.4
100
198.3
92.5
16.1
7.5
4.2
2
21.2
9.9
25.4
11.8
-9.3
-4.3
4.8
2.2
—
0
-4.5
-2.1
—
0
-4.7
-2.2
-0.01
695.3
268.9
100
247.7
92.1
21.2
7.9
0.3
0.1
18.7
7
24.5
9.1
-3.4
-1.3
14.3
5.3
3
1.1
13.9
5.2
2.4
0.9
11.3
4.2
0.02
695.3
266.5
100
235.8
88.5
30.7
11.5
0.3
0.1
26.4
9.9
26.6
10
4.1
1.5
4.9
1.8
-0.9
-0.3
8.1
3
0.1
0.04
7.9
3
0.01
695.3
262.1
100
221.3
84.4
40.8
15.6
—
0
25.6
9.8
28.5
10.9
12.3
4.7
5
1.9
0.2
0.08
17.4
6.6
1.2
0.5
16.1
6.1
0.02
702.9
251.2
100
218.2
86.9
33
13.1
—
0
28.8
11.5
28.8
11.5
4.3
1.7
5
2
-0.1
-0.04
9.2
3.7
—
0
9
3.6
0.01
695.3
237.2
193.3
43.9
—
30.1
28.7
15.2
4.4
0.2
19.8
-2.1
21.9
0.03
695.3
231.2
201.2
30
—
28.5
27.9
2.1
5.9
-0.8
7.1
—
7.1
0.01
695.3
196.6
169.3
27.3
—
26.7
25.2
2.1
4.5
-0.2
6.4
—
6.4
0.01
695.3
176.3
162.6
13.7
—
26.2
26.2
-12.5
4.5
-1.9
-9.9
—
-9.9
-0.01
695.3
195.9
188.9
7
—
30.4
31.4
-24.4
11.2
89.9
76.3
5.7
70.3
0.1
695.3
124.3
114.9
9.4
—
26.2
26.2
-16.7
-2.1
0.1
-18.8
—
-18.8
-0.03
695.3
154.1
144.9
9.2
—
23.5
31.3
-22.1
-2.3
-1.1
-25
—
-25
-0.04
555.8
113
106.3
6.7
—
21.3
21.3
-14.6
-8.6
0.2
-23
—
-23
-0.07
316.8
125.3
116.8
8.5
—
21.1
23.6
-15.1
-7.9
382.4
359.4
—
359.4
1.13
316.8
135.9
129.7
6.2
—
27.5
27.5
-21.2
-8
-33
-62.2
—
-62.2
-0.2
316.8
147.3
140.4
7
—
44.2
46.2
-39.3
-8.3
-38.2
-85.8
—
-85.8
-0.27
316.8
148.1
141.2
6.9
—
30.5
30.5
-23.6
-8.3
-31.4
-63.3
—
-63.3
-0.2
316.8
164.9
173.3
-8.4
—
31.1
209.6
-218
-10.3
6
-222.3
—
-222.3
-0.7
316.8
145.8
141.6
4.1
—
28.4
28.4
-24.2
-11
-255.5
-290.8
—
-290.8
-0.92
316.8
151.1
156.5
-5.4
—
75.4
77.7
-83.1
-11.2
0.4
-93.8
—
-93.9
-0.3
316.8
160.2
172
-11.8
—
20
20
-31.8
-11
0.6
-42.2
—
-42.2
-0.13
316.8
160.9
175.7
-14.9
—
27.7
115.7
-130.5
-4.3
25.3
-109.5
0.2
-107.2
-0.34
316.8
131.8
140.3
-8.5
—
21.7
22.1
-30.5
-17.6
-0.9
-49
0.3
-49
-0.15
316.8
119.8
132.1
-12.3
—
19.8
23.6
-36
-29.3
-3.2
-68.4
0.2
-67.6
-0.21
316.8
140.7
125.4
15.3
—
21.9
22
-6.7
-6.8
-0.1
-13.6
0.1
-13.4
-0.04
316.8
665.9
562.4
103.5
—
34.4
24.3
79.2
-38.9
78.8
119.1
9.2
108.7
0.34
316.8