MYS Statements
00
MYS 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
942.28
712.65
229.63
35.911
126.62
159.44
70.194
0.017
-0.389
69.697
8.544
60.042
0.039
1 531.32
876.13
689.56
186.57
34.425
128.78
157.96
28.607
50.35
1.232
80.576
15.665
63.503
0.041
1 531.32
787.78
100
614.3
78
173.49
22
31.721
4
95.504
12.1
119.42
15.2
54.064
6.9
-6.919
-0.9
-0.2
-0.03
46.722
5.9
8.104
1
38.201
4.8
0.025
1 531.32
1 121.58
100
918.99
81.9
202.59
18.1
40.57
3.6
136.94
12.2
181.56
16.2
21.028
1.9
-17.505
-1.6
-3.005
-0.3
34.708
3.1
10.856
1
24.292
2.2
0.016
1 531.32
1 078.72
100
893.47
82.8
185.24
17.2
41.389
3.8
137.78
12.8
177.03
16.4
8.213
0.8
35.518
3.3
0.178
0.02
44.015
4.1
3.81
0.4
41.198
3.8
0.027
1 531.32
1 005.52
100
848.17
84.4
157.35
15.6
40.909
4.1
114.17
11.4
151.3
15
6.046
0.6
28.589
2.8
0.406
0.04
35.162
3.5
9.139
0.9
27.99
2.8
0.018
1 531.32
923.83
100
735.95
79.7
187.88
20.3
31.485
3.4
117.86
12.8
147.12
15.9
40.767
4.4
-6.042
-0.7
-0.205
-0.02
52.718
5.7
11.717
1.3
41.153
4.5
0.027
1 531.32
1 053.03
100
812.58
77.2
240.45
22.8
43.538
4.1
172.55
16.4
220.36
20.9
20.094
1.9
0.604
0.06
0.814
0.08
22.726
2.2
3.928
0.4
20.122
1.9
0.013
1 531.32
908.42
100
718.8
79.1
189.61
20.9
38.229
4.2
124.32
13.7
160.45
17.7
29.167
3.2
-2.237
-0.2
-0.699
-0.08
24.634
2.7
-0.961
-0.1
28.591
3.1
0.019
1 531.32
824.24
100
652.84
79.2
171.4
20.8
33.973
4.1
111.89
13.6
141.07
17.1
30.331
3.7
-11.685
-1.4
0.058
0.007
18.429
2.2
9.495
1.2
10.416
1.3
0.007
1 531.32
819.5
100
634
77.4
185.4
22.6
28.4
3.5
116
14.2
142.1
17.3
43.4
5.3
3.7
0.5
0.4
0.05
47.5
5.8
8.7
1.1
39.8
4.9
0.03
1 531.3
1 103.1
100
955.5
86.6
147.6
13.4
50.3
4.6
63.6
5.8
109.1
9.9
38.5
3.5
17.2
1.6
-10.1
-0.9
45.6
4.1
8.4
0.8
40.4
3.7
0.03
1 531.3
916.1
100
661.1
72.2
255
27.8
38.6
4.2
139
15.2
173.4
18.9
81.6
8.9
-19.3
-2.1
-0.6
-0.07
61.7
6.7
4.4
0.5
58.8
6.4
0.04
1 531.3
805.3
100
587.6
73
217.7
27
30.8
3.8
123.9
15.4
147.5
18.3
70.2
8.7
-3.5
-0.4
-3.7
-0.5
63
7.8
13.8
1.7
49.1
6.1
0.03
1 531.3
540.7
100
392.4
72.6
148.3
27.4
23.4
4.3
82.8
15.3
103.4
19.1
44.9
8.3
9.6
1.8
0.5
0.09
55
10.2
9.5
1.8
45.7
8.5
0.03
1 531.3
1 011
100
711.5
70.4
299.6
29.6
55.3
5.5
141.8
14
192
19
107.5
10.6
145.8
14.4
1.2
0.1
254.5
25.2
23.3
2.3
232.9
23
0.15
1 531.3
915
100
616.6
67.4
298.4
32.6
33.7
3.7
119
13
150.8
16.5
147.7
16.1
13.1
1.4
-0.7
-0.08
160
17.5
23.4
2.6
137.2
15
0.09
1 531.3
751.6
100
525.1
69.9
226.5
30.1
29.5
3.9
101.3
13.5
138.6
18.4
87.9
11.7
12.1
1.6
-1
-0.1
99.1
13.2
21
2.8
80.7
10.7
0.05
1 531.3
714.5
100
485.3
67.9
229.2
32.1
28.9
4
101
14.1
118.2
16.5
111
15.5
-8.4
-1.2
-0.3
-0.04
102.3
14.3
17.6
2.5
84.4
11.8
0.06
1 531.3
920.3
100
628.5
68.3
291.9
31.7
45.6
5
121.5
13.2
221.3
24
70.6
7.7
53
5.8
-3.5
-0.4
119.6
13
18
2
108.1
11.7
0.07
1 498.3
905.4
100
643.4
71.1
262
28.9
28.5
3.1
117.3
13
142
15.7
120
13.3
21.6
2.4
-0.1
-0.01
140.9
15.6
22.1
2.4
118.8
13.1
0.08
1 542.3
737.4
100
521.4
70.7
216
29.3
—
0
128.3
17.4
125.9
17.1
90.1
12.2
20
2.7
0.1
0.01
110.2
14.9
19.8
2.7
91.9
12.5
0.06
1 542.3
685.8
100
439.3
64.1
246.5
35.9
—
0
128.3
18.7
126.8
18.5
119.7
17.5
-20
-2.9
-2.3
-0.3
97.5
14.2
15.8
2.3
82.5
12
0.05
1 542.3
852.6
559.1
293.6
—
169
186.2
107.4
7.2
-3.6
110.8
12.3
100.3
0.07
1 542.3
762.5
493.9
268.6
27.1
116.8
143
125.6
-0.8
-0.6
123.4
20.9
103.5
0.07
1 542.3
682.7
454.3
228.4
—
119.5
119.6
108.8
4.3
-0.6
112.3
20.5
91.7
0.06
1 542.3
559.6
393.6
165.9
—
110.3
110
56
4.2
1.1
61.4
9.4
52.6
0.03
1 542.3
548.8
402.2
146.6
—
133.4
225.4
-78.7
92.8
3.6
17.6
10.6
11.6
0.01
1 878.1
599
390.4
208.6
—
95.1
94.6
114
2.5
1.9
118.4
19.7
99.6
0.07
1 430.4
531.8
368.9
162.9
—
87.1
85.9
77
10.8
3.6
91.4
15.9
75.9
0.05
1 430.4
539.6
423.8
115.8
—
73.4
73.5
42.3
1.8
1.1
45.2
8.1
36.2
0.03
1 430.4
629
528.7
100.3
—
124.3
227.2
-126.8
67.9
84.9
25.9
1.5
29.9
0.02
1 430.4
494.9
362.4
132.6
—
98.9
99
33.5
13.3
3.4
50.2
6.8
45.7
0.03
1 430.4
497.8
339.5
158.3
—
71.7
71.1
87.2
12.9
1.1
101.2
15.7
84.5
0.06
1 430.4
394.7
261.7
133
—
65.5
65.5
67.5
3
3.6
74.1
11.1
60.6
0.04
1 430.4
438.6
295.9
142.8
—
70.7
71.9
70.9
4.5
3.4
78.8
—
79.4
0.06
1 430.4
399.8
253.6
146.2
—
60.9
60.9
85.3
2.5
2.6
90.4
17.4
70.9
0.05
1 430.4
397.8
258.6
139.2
—
63.1
63.2
76
4.9
7
87.9
17.2
68.1
0.05
1 430.4
326.9
221
105.9
—
56.6
56.6
49.3
2.6
4.2
56.1
11
43.1
0.02
2 860.8
394.4
264.6
129.7
—
65.8
65.3
64.5
-1.3
6.3
69.5
14.5
52.9
0.04
1 430.4
326.5
218.5
108
—
54.3
54.8
53.2
1.4
3.8
58.3
11.2
47.1
0.03
1 430.4
319.7
209.5
110.2
—
51.6
53.4
56.9
-2.5
2.1
56.4
11
45.4
0.03
1 430.4
265.1
183.5
81.6
—
47.2
47.2
34.4
—
1
35.4
6.8
28.6
0.02
1 430.4
299.1
204.1
95
—
46.7
49.9
45.1
0.1
1.9
47
8.2
38.9
0.03
1 430.4