Myhome Real Statements
00
Myhome Real 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
2 589.7
100
2 276.53
87.9
313.18
12.1
1.822
0.07
79.665
3.1
78.201
3
234.98
9.1
-37.389
-1.4
-53.019
-2.05
143.66
5.5
35.516
1.4
105.98
4.1
0.043
2 444.14
958.11
100
1 082.74
113
-124.63
-13.008
1.582
0.2
64.458
6.7
289.01
30.2
-413.64
-43.2
-115.81
-12.09
-16.861
-1.8
-545.9
-57
38.044
4
-783.29
-81.8
-0.32
2 444.14
1 718.53
100
1 694.28
98.6
24.253
1.4
2.909
0.2
96.654
5.6
792.12
46.1
-767.87
-44.7
-39.716
-2.3
-55.729
-3.2
-863.43
-50.2
-0.095
-0.006
-463.4
-27
-0.19
2 444.14
150.86
100
218.85
145.1
-67.985
-45.06
3.046
2
156.35
103.6
175.89
116.6
-243.88
-161.7
-55.624
-36.9
-57.644
-38.2
-356.47
-236.3
-12.345
-8.2
-184.31
-122.2
-0.076
2 421.29
2 464.21
100
2 362.64
95.9
101.57
4.1
3.02
0.1
149.83
6.1
151.9
6.2
-50.325
-2.04
-41.675
-1.7
-64.433
-2.6
-156.35
-6.3
22.166
0.9
-135.94
-5.5
-0.055
2 466.99
1 630.06
100
3 094.86
189.9
-1 464.79
-89.9
0.29
0.02
343.21
21.1
343.78
21.1
-1 808.57
-111
-158.24
-9.7
-113.66
-7
-2 313.41
-141.9
153.51
9.4
-2 098.45
-128.7
-0.851
2 466.99
1 184.79
100
1 226.23
103.5
-41.432
-3.5
1.621
0.1
212.69
18
213.13
18
-254.56
-21.5
-36.303
-3.06
-27.868
-2.4
-318.77
-26.9
-0.178
-0.02
-263.21
-22.2
-0.107
2 466.99
459.03
100
497.53
108.4
-38.509
-8.4
1.641
0.4
216.08
47.1
215.06
46.9
-253.57
-55.2
-24.93
-5.4
19.831
4.3
-258.67
-56.4
-0.065
-0.01
-178.67
-38.9
-0.072
2 466.99
286.1
100
268.4
93.8
17.6
6.2
2.1
0.7
145.7
50.9
145
50.7
-127.3
-44.5
-28.9
-10.1
-7.4
-2.6
-163.6
-57.2
1
0.3
-132.5
-46.3
-0.05
2 466.5
2 021.5
100
1 820.2
90
201.2
10
—
0
693.6
34.3
700.9
34.7
-499.7
-24.7
699.5
34.6
-76.2
-3.8
63.8
3.2
174.1
8.6
237.9
11.8
0.1
2 467
250.8
100
254.1
101.3
-3.3
-1.3
3.2
1.3
195.6
78
198.1
79
-201.4
-80.3
-35
-14
-9.4
-3.7
-245.7
-98
-1
-0.4
-177.8
-70.9
-0.07
2 467
1 867.5
100
1 485.7
79.6
381.9
20.4
4.7
0.3
204.2
10.9
199.8
10.7
182.1
9.8
-46.4
-2.5
-1.9
-0.1
134.2
7.2
98.1
5.3
125.9
6.7
0.05
2 467
66.9
100
77.7
116.1
-10.8
-16.1
0.5
0.7
83.1
124.2
76.9
114.9
-87.7
-131.09
-39.9
-59.6
-0.9
-1.3
-128.4
-191.9
0.1
0.1
-91.3
-136.5
-0.04
2 467
1 828.9
100
1 371.3
75
457.6
25
14.9
0.8
574.9
31.4
645.2
35.3
-187.6
-10.3
-31.4
-1.7
-6.1
-0.3
-224.8
-12.3
22.6
1.2
-9.3
-0.5
—
2 467
920.5
100
683.1
74.2
237.5
25.8
3.2
0.3
146.9
16
155.1
16.8
82.4
9
-11.9
-1.3
-6.4
-0.7
64
7
31.7
3.4
63.1
6.9
0.03
2 467
800.5
100
514.7
64.3
285.8
35.7
1.6
0.2
42.2
5.3
31.4
3.9
254.4
31.8
9.2
1.1
-60.8
-7.6
202.5
25.3
29.7
3.7
138.2
17.3
0.05
2 559.6
109.5
100
100.5
91.8
9
8.2
6.2
5.7
139.5
127.4
156.8
143.2
-147.8
-135
-20.6
-18.8
55.6
50.8
-112.8
-103.01
52.8
48.2
-125.2
-114.3
-0.05
2 559.6
1 971.3
100
1 640.6
83.2
330.6
16.8
3.2
0.2
212.2
10.8
325.7
16.5
5
0.3
-14.4
-0.7
-10.3
-0.5
-19.2
-1
54.6
2.8
-43.5
-2.2
-0.02
2 559.6
119.4
100
110.6
92.6
8.8
7.4
1.9
1.6
171.5
143.6
176.3
147.7
-167.5
-140.3
298.3
249.8
-0.1
-0.08
131
109.7
89.5
75
66.3
55.5
0.03
2 559.6
240
100
210.4
87.7
29.6
12.3
—
0
111
46.3
109.6
45.7
-80
-33.3
526.4
219.3
-1.8
-0.8
444.5
185.2
113.7
47.4
361.9
150.8
0.14
2 587.7
189.7
100
187.4
98.8
2.3
1.2
—
0
99.7
52.6
103.9
54.8
-101.5
-53.5
-28.8
-15.2
-15.8
-8.3
-146.1
-77.02
3.3
1.7
-135.9
-71.6
-0.05
2 559.6
2 253.2
1 646.1
607.1
4.7
143.1
121.6
485.5
-97.6
-10.2
373.2
108.2
284.6
0.11
2 559.6
320.1
122.7
197.4
—
77.6
73.2
124.2
2.2
—
126.5
34
83.2
0.03
2 559.6
1 370.6
1 012
358.6
—
55
64.6
294
-0.5
-0.4
293.1
84.6
216
0.08
2 587.7
494.6
323
171.5
—
49.4
50.2
121.4
2.2
1.4
124.9
44
80.6
0.03
2 559.6
2 515.9
1 605.8
910.1
—
158.6
320.7
589.4
-94.2
-3.1
494.9
133.8
356.2
0.14
2 559.6
571.5
431.5
140
—
62
61.7
78.3
-13.4
-0.2
65.6
27.1
38.6
0.02
2 559.6
1 242.8
863.7
379.1
—
64.7
64.9
314.2
-37.1
0.6
279.6
112.7
169.8
0.07
2 559.6
874.4
661.8
212.6
—
57.5
51.1
161.5
-9.5
0.2
152.5
49.2
103.5
0.04
2 559.6
2 497.4
1 953.2
544.2
—
66.1
120.3
423.9
-72.6
-3.7
346.3
79.4
267
0.1
2 559.6
1 132.1
905.2
226.9
—
45.9
45.4
181.5
-2.4
-0.1
179
54.5
124.7
0.05
2 559.6
825.4
725.7
99.7
—
49.3
52.8
46.9
-3.9
0.9
43.9
19.7
24.3
0.01
2 559.6
223.9
143.2
80.7
—
54.9
58.5
22.1
-7.4
—
14.7
5.5
12.2
—
2 559.6
621.3
394.9
226.4
—
82.1
119.6
106.8
-20.3
-1.3
85.5
35.4
47.2
0.02
2 559.6
394
344.3
49.7
—
61.9
55.7
-5.9
-2.5
0.8
-8.1
3.8
-11.8
—
2 559.6
542.6
442.8
99.9
—
53.9
58.1
41.7
1
0.6
43.1
16.2
27
0.01
2 559.6
547.4
444.8
102.6
—
70.4
76.2
26.4
-1.2
—
25.1
15.4
12.9
0.01
2 559.6
2 191
2 040.1
150.8
—
95.1
88.8
62
-25
-1.5
35.6
32.4
0.4
—
2 573.1
311.7
254.7
57
—
69.5
69.6
-12.6
0.3
1.8
-10.5
2.4
-13.9
-0.01
2 559.6
579.2
425.1
154.2
—
75.7
75
79.1
-1.3
-1.1
76.7
28.2
49.9
0.02
2 579.9
383.4
287.9
95.4
—
56.9
64.8
30.7
-1.4
-1.7
27.6
15.4
15.2
0.01
2 579.9
767.7
615.1
152.6
—
84.6
101.3
51.3
65.8
0.2
117.2
34.7
83
0.03
2 559.6