Sansteel Minguang Statements
00
Sansteel Minguang 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
11 099.53
10 161.45
938.08
489.39
174.01
649.97
288.11
-24.624
-824.31
-560.94
-144.41
-418.5
-0.172
2 429.08
11 298.39
100
10 784.74
95.5
513.65
4.5
426.52
3.8
197.81
1.8
626.81
5.5
-113.16
-1.002
-34.235
-0.3
3.505
0.03
-143.31
-1.3
-39.471
-0.3
-106.67
-0.9
-0.044
2 429.08
11 969.99
100
11 376.63
95
593.36
5
424.29
3.5
207.53
1.7
625.68
5.2
-32.316
-0.3
-50.332
-0.4
0.991
0.008
-89.164
-0.7
-24.118
-0.2
-66.422
-0.6
-0.027
2 429.08
11 721.86
100
10 790.26
92.1
931.6
7.9
426.98
3.6
185.2
1.6
614.17
5.2
317.43
2.7
35.809
0.3
-257.03
-2.2
88.65
0.8
22.694
0.2
63.917
0.5
0.026
2 429.08
13 294.83
100
13 424.76
101
-129.93
-1
411.99
3.1
177.55
1.3
362.27
2.7
-492.2
-3.7
-39.303
-0.3
4.479
0.03
-521.41
-3.9
-142.07
-1.07
-382
-2.9
-0.157
2 429.08
13 799.85
100
13 378.3
96.9
421.55
3.1
408.63
3
174.55
1.3
570
4.1
-148.45
-1.08
6.783
0.05
36.299
0.3
-109.37
-0.8
-37.523
-0.3
-75.399
-0.5
-0.031
2 429.08
12 841.44
100
11 620.2
90.5
1 221.24
9.5
273.6
2.1
191.41
1.5
453.17
3.5
768.07
6
-52.722
-0.4
-0.039
-0.0003
712.16
5.5
176.9
1.4
532.21
4.1
0.219
2 429.08
14 097.19
100
12 624.54
89.6
1 472.65
10.4
370.96
2.6
14.299
0.1
377.45
2.7
1 095.2
7.8
-47.503
-0.3
-288.76
-2.05
760.42
5.4
134.89
1
620.58
4.4
0.258
2 404
17 573.75
100
16 163.22
92
1 410.53
8
413.92
2.4
203.52
1.2
604.49
3.4
806.04
4.6
32.844
0.2
1.05
0.006
841.32
4.8
207.97
1.2
629.27
3.6
0.258
2 440.5
16 559.3
100
13 626.68
82.3
2 932.62
17.7
307.5
1.9
175.91
1.1
480.23
2.9
2 452.38
14.8
-45.477
-0.3
4.588
0.03
2 413.84
14.6
602.06
3.6
1 805.48
10.9
0.749
2 409.1
14 523
100
12 840
88.4
1 683
11.6
291
2
193
1.3
458
3.2
1 224
8.4
-17
-0.1
28
0.2
1 234
8.5
307
2.1
924
6.4
0.38
2 452
13 442
100
11 986
89.2
1 456
10.8
364
2.7
96
0.7
457
3.4
999
7.4
47
0.3
-285
-2.1
759
5.6
172
1.3
582
4.3
0.24
2 452
12 292
100
10 669
86.8
1 624
13.2
365
3
191
1.6
550
4.5
1 073
8.7
-4
-0.03
2
0.02
1 073
8.7
273
2.2
799
6.5
0.33
2 452
12 249
100
10 920
89.2
1 329
10.8
199
1.6
186
1.5
356
2.9
973
7.9
-44
-0.4
-12
-0.1
917
7.5
244
2
672
5.5
0.27
2 446
10 657
100
9 442
88.6
1 214
11.4
242
2.3
199
1.9
423
4
792
7.4
-24
-0.2
-4
-0.04
764
7.2
192
1.8
571
5.4
0.23
2 449
13 998
100
12 102
86.5
1 896
13.5
306
2.2
153
1.1
446
3.2
1 451
10.4
-30
-0.2
-3
-0.02
1 312
9.4
320
2.3
987
7.1
0.4
2 466
13 027
100
11 581
88.9
1 447
11.1
167
1.3
181
1.4
344
2.6
1 103
8.5
15
0.1
-3
-0.02
1 117
8.6
336
2.6
778
6
0.32
2 432
15 668
100
13 242
84.5
2 426
15.5
241
1.5
195
1.2
423
2.7
2 003
12.8
28
0.2
39
0.2
2 073
13.2
473
3
1 598
10.2
0.65
2 452
8 347
100
6 726
80.6
1 621
19.4
234
2.8
112
1.3
341
4.1
1 281
15.3
8
0.1
—
0
1 290
15.5
326
3.9
962
11.5
0.39
2 452
9 423
100
6 550
69.5
2 873
30.5
808
8.6
130
1.4
936
9.9
1 937
20.6
-13
-0.1
7
0.07
1 813
19.2
481
5.1
1 328
14.1
0.54
2 452
9 230
100
6 531
70.8
2 699
29.2
5
0.05
140
1.5
139
1.5
2 560
27.7
22
0.2
2
0.02
2 592
28.1
644
7
1 946
21.1
0.79
2 452
11 516
100
8 326
72.3
3 191
27.7
—
0
177
1.5
170
1.5
3 021
26.2
-7
-0.06
1
0.009
3 019
26.2
746
6.5
2 268
19.7
0.92
2 452
8 385
100
6 152
73.4
2 233
26.6
245
2.9
88
1
329
3.9
1 904
22.7
-3
-0.04
1
0.01
1 902
22.7
464
5.5
1 436
17.1
0.7
2 060
9 377
100
5 364
57.2
4 013
42.8
809
8.6
120
1.3
928
9.9
3 085
32.9
3
0.03
-1
-0.01
2 984
31.8
806
8.6
2 176
23.2
1.06
2 060
8 632
100
5 914
68.5
2 718
31.5
1
0.01
100
1.2
120
1.4
2 598
30.1
-19
-0.2
-1
-0.01
2 574
29.8
548
6.3
1 875
21.7
0.91
2 060
8 896
100
7 237
81.4
1 659
18.6
—
0
112
1.3
106
1.2
1 553
17.5
-17
-0.2
1
0.01
1 539
17.3
408
4.6
962
10.8
0.47
2 060
4 781
100
4 173
87.3
608
12.7
—
0
57
1.2
56
1.2
552
11.5
-11
-0.2
1
0.02
543
11.4
136
2.8
408
8.5
0.2
2 060
4 414
100
3 736
84.6
678
15.4
—
0
79
1.8
77
1.7
601
13.6
-20
-0.5
1
0.02
522
11.8
119
2.7
403
9.1
0.2
2 060
3 564
100
3 253
91.3
311
8.7
—
0
78
2.2
82
2.3
228
6.4
-16
-0.4
1
0.03
213
6
50
1.4
163
4.6
0.1
1 600
3 423
100
2 909
85
514
15
—
0
62
1.8
62
1.8
452
13.2
-32
-0.9
1
0.03
420
12.3
103
3
317
9.3
0.27
1 185
2 718
100
2 535
93.3
183
6.7
—
0
60
2.2
61
2.2
122
4.5
-42
-1.5
—
0
80
2.9
37
1.4
43
1.6
0.05
802
2 930
100
3 168
108.1
-238
-8.1
—
0
89
3
195
6.7
-433
-14.8
-66
-2.3
-7
-0.2
-507
-17.3
-226
-7.7
-280
-9.6
-0.35
802
3 042
100
3 342
109.9
-300
-9.9
—
0
53
1.7
105
3.5
-406
-13.3
-46
-1.5
-4
-0.1
-456
-15
-76
-2.5
-379
-12.5
-0.47
802
3 169
100
3 134
98.9
35
1.1
—
0
51
1.6
106
3.3
-71
-2.2
-39
-1.2
6
0.2
-104
-3.3
-10
-0.3
-94
-3
-0.12
802
3 401
100
3 488
102.6
-87
-2.6
—
0
44
1.3
59
1.7
-146
-4.3
-63
-1.9
—
0
-209
-6.1
-33
-1
-176
-5.2
-0.22
802
4 705
100
4 523
96.1
182
3.9
—
0
80
1.7
66
1.4
116
2.5
-55
-1.2
-7
-0.1
53
1.1
2
0.04
51
1.1
0.06
802
4 157
100
4 006
96.4
151
3.6
—
0
40
1
60
1.4
91
2.2
-63
-1.5
3
0.07
31
0.7
7
0.2
24
0.6
0.03
802
4 694
100
4 594
97.9
99
2.1
—
0
53
1.1
55
1.2
44
0.9
-44
-0.9
1
0.02
1
0.02
-2
-0.04
3
0.06
—
802
4 467
100
4 395
98.4
72
1.6
—
0
45
1
49
1.1
23
0.5
-75
-1.7
—
0
-52
-1.2
-5
-0.1
-47
-1.05
-0.06
802
5 303
100
5 076
95.7
227
4.3
—
0
53
1
70
1.3
157
3
-96
-1.8
21
0.4
82
1.5
15
0.3
67
1.3
0.08
802
4 719
100
4 549
96.4
170
3.6
—
0
61
1.3
57
1.2
113
2.4
-84
-1.8
-11
-0.2
18
0.4
—
0
18
0.4
0.02
802