Miracll Statements
30
Data from Miracll`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Miracll 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
397.79
-0.9 %
100
343.27
86.3
54.526
-5 %
13.7
20.865
5.2
14.681
3.7
34.138
15.5 %
8.6
20.388
-26.7 %
5.1
0.096
0.02
-0.088
-0.02
20.396
-37.3 %
5.1
2.661
0.7
18.244
-33.8 %
4.6
0.06
306.24
401.37
26.4 %
100
343.98
85.7
57.396
2.9 %
14.3
17.198
4.3
11.569
2.9
29.565
-1.7 %
7.4
27.831
8.3 %
6.9
4.767
1.2
-0.058
-0.01
32.54
17.6 %
8.1
5.025
1.3
27.571
16.5 %
6.9
0.092
300.02
317.66
2.9 %
100
261.89
82.4
55.773
37.8 %
17.6
15.404
4.8
14.834
4.7
30.071
19.6 %
9.5
25.702
67.6 %
8.1
2.06
0.6
-0.085
-0.03
27.677
82.5 %
8.7
3.996
1.3
23.665
-22 %
7.4
0.079
300.01
308.82
-17.2 %
100
268.35
86.9
40.472
-12.3 %
13.1
18.436
6
11.009
3.6
25.138
6.8 %
8.1
15.334
-32.2 %
5
0.4
0.1
-0.569
-0.2
15.165
-49.3 %
4.9
-14.403
-4.7
30.333
19.5 %
9.8
0.104
292.27
372.84
-7.3 %
100
326.67
87.6
46.168
-21.2 %
12.4
16.114
4.3
11.82
3.2
23.541
-8.1 %
6.3
22.627
-31.3 %
6.1
7.541
2
-0.237
-0.06
29.931
-24.8 %
8
4.432
1.2
25.384
-23 %
6.8
0.085
300.01
402.3
2.9 %
100
343.75
85.4
58.555
22.4 %
14.6
18.695
4.6
8.079
2
25.626
-2.7 %
6.4
32.929
53.1 %
8.2
6.793
1.7
0.079
0.02
39.8
50.8 %
9.9
6.649
1.7
32.959
45.8 %
8.2
0.165
200.01
391.09
-0.8 %
100
343.25
87.8
47.844
-30.8 %
12.2
17.084
4.4
13.38
3.4
26.341
-15.1 %
6.7
21.503
-43.6 %
5.5
4.944
1.3
-0.058
-0.01
26.389
-36 %
6.7
3.779
1
22.606
-47.5 %
5.8
0.113
200.01
394.36
4.5 %
100
325.19
82.5
69.166
39 %
17.5
20.029
5.1
10.736
2.7
31.042
54.7 %
7.9
38.124
28.4 %
9.7
3.604
0.9
-0.474
-0.1
41.253
15.9 %
10.5
-1.988
-0.5
43.062
41.1 %
10.9
0.215
200.01
377.35
49.1 %
100
327.6
86.8
49.758
29.2 %
13.2
14.794
3.9
10.863
2.9
20.062
26.5 %
5.3
29.696
31 %
7.9
5.901
1.6
0.006
0.002
35.604
29.2 %
9.4
5.084
1.3
30.522
32.3 %
8.1
0.153
200.01
253.01
-7.3 %
100
214.49
84.8
38.523
-10.4 %
15.2
10.133
4
7.19
2.8
15.859
-27.6 %
6.3
22.664
7.9 %
9
4.875
1.9
0.012
0.005
27.551
4 %
10.9
4.484
1.8
23.068
2.5 %
9.1
0.115
200.01
273
9.8 %
100
230.1
84.3
43
-22.2 %
15.8
11.4
4.2
10.9
4
21.9
73.8 %
8
21
-50.7 %
7.7
5.4
2
0.1
0.04
26.5
-43.5 %
9.7
4
1.5
22.5
-47.9 %
8.2
0.17
133.3
248.6
8.1 %
100
193.4
77.8
55.3
29.5 %
22.2
12.9
5.2
7.4
3
12.6
-29.2 %
5.1
42.6
71.1 %
17.1
4.7
1.9
-0.6
-0.2
46.9
82.5 %
18.9
3.8
1.5
43.2
98.2 %
17.4
0.32
134.9
229.9
40.9 %
100
187.2
81.4
42.7
14.5 %
18.6
9.1
4
9
3.9
17.8
161.8 %
7.7
24.9
-18.4 %
10.8
1.1
0.5
-0.1
-0.04
25.7
-19.7 %
11.2
3.9
1.7
21.8
-19.9 %
9.5
0.18
121.3
163.2
41.8 %
100
125.9
77.1
37.3
52.2 %
22.9
6.1
3.7
0.9
0.6
6.8
-48.9 %
4.2
30.5
169.9 %
18.7
0.5
0.3
1
0.6
32
175.9 %
19.6
4.8
2.9
27.2
174.7 %
16.7
0.27
100
115.1
-31.7 %
100
90.6
78.7
24.5
-45.4 %
21.3
3.7
3.2
8.9
7.7
13.3
0 %
11.6
11.3
-64.2 %
9.8
0.6
0.5
-0.3
-0.3
11.6
-62.7 %
10.1
1.7
1.5
9.9
-61.9 %
8.6
0.1
100
168.6
55.4 %
100
123.6
73.3
44.9
112.8 %
26.6
5.4
3.2
8.6
5.1
13.3
5.6 %
7.9
31.6
276.2 %
18.7
0.6
0.4
-1.2
-0.7
31.1
270.2 %
18.4
5.1
3
26
261.1 %
15.4
0.26
100
108.5
—
100
87.5
80.6
21.1
—
19.4
4.1
3.8
7.9
7.3
12.6
—
11.6
8.4
—
7.7
-0.2
-0.2
0.2
0.2
8.4
—
7.7
1.3
1.2
7.2
—
6.6
0.07
100