{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["资产负债表","利润表","现金流量表"],"read":"whole","date_system":"1900"}

{"sheet":"资产负债表","index":0,"n_rows":132,"n_cols":7,"rows_kept":132}
["日期",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"2024-12-31","2023-12-31","2022-12-31","2021-12-31"]
["资产总计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},197.83,145.94,99.45,73.16]
["所有者权益合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},150.61,105.95,74.79,55.43]
["负债合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},47.23,39.98,24.66,17.74]
["类现金",null,null,76.43,57.66,28.45,27.4]
["货币资金",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},56.51,56.32,27.64,26.76]
["定期存款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},19.67,"0","0","0"]
["衍生金融资产(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["应收票据及应收账款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.26,0.28,0.15,0.02]
["(其中)应收票据",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["应收款项融资",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["受限制货币资金",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0",1.06,0.65,0.62]
["应收账款",null,null,0.26,0.28,0.15,0.02]
["(其中)应收账款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.26,0.28,0.15,0.02]
["长期应收款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["投资资产",null,null,34.98,7.6,18.8,9.12]
["以公允价值计量且其变动计入损益的金融投资(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},34.92,7.46,18.66,9]
["以公允价值计量且其变动计入其他综合收益的金融投资(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以公允价值计量且其变动计入损益的金融投资(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以公允价值计量且其变动计入其他综合收益的金融投资(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.07,0.1,0.11,0.11]
["投资物业",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)联营公司投资",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0",0.03,0.03,"0"]
["(其中)合营公司投资",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["持有待售资产(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["经营类资产",null,null,86.42,77.68,52.21,36.65]
["预付款项、按金、其他应收款及其他资产(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},5.13,4.04,3.05,1.82]
["预付款项、按金、其他应收款及其他资产(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.96,11.77,11.66,9.99]
["物业、厂房及设备",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},53.18,33.9,17.01,10.33]
["土地使用权",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["使用权资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},3.82,4.27,4.46,1.66]
["在建工程",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["商誉及无形资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.42,0.26,0.21,0.09]
["递延所得税资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.76,1.12,0.42,0.24]
["存货",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},22.15,22.32,15.41,12.52]
["有息负债",{"$nulls":3},2.6,1.4,0.3]
["短期借款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0",2.6,1.4,0.3]
["长期借款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["应付债券",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["经营性负债",null,null,47.23,37.38,23.26,17.44]
["应交税费",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},2.94,2.55,1.29,1.23]
["其他税项负债",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["应付票据及应付账款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},17.67,13.17,8.82,5.97]
["一年内到期的递延收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["租赁负债(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.52,0.72,0.79,0.5]
["租赁负债(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.41,0.54,0.63,0.62]
["预收款项、已收按金、应计费用、其他应付款及其他负债(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},20.44,15.72,9.1,6.01]
["预收款项、已收按金、应计费用、其他应付款及其他负债(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.21,0.6,"0","0"]
["递延所得税负债",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.02,0.02,0,0.03]
["合同负债(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},3.6,2.59,1.98,3.06]
["合同负债(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.08,0.25,0.07,0.01]
["长期递延收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},1.34,1.22,0.58,0.02]
[]
[]
[]
["未分类项目"]
["货币",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"元","元","元","元"]
["流动资产合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},118.96,91.48,65.56,50.74]
["流动资产占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.6013","0.6269","0.6592","0.6935"]
["货币资金占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.2856","0.3859","0.2779","0.3657"]
["发放贷款及垫款(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["受限制现金及已抵押存款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["已抵押银行存款(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["短期投资",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["可收回之税项",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["合同资产(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["租赁应收款项(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["结构性银行存款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以摊销成本计量的金融投资(流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["非流动资产合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},78.87,54.45,33.89,22.43]
["非流动资产占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.3987","0.3731","0.3408","0.3065"]
["发放贷款及垫款(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["已抵押银行存款(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["不动产、厂房及设备占总资产比率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.2688","0.2323","0.1710","0.1413"]
["生物资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["油气资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0"]
["于联营及合资公司之权益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0",0.03,0.03,"0"]
["(其中)商誉",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)无形资产",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.42,0.26,0.21,0.09]
["其他长期投资",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["合同资产(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["租赁应收款项(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["持有待售资产(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["衍生金融资产(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以摊销成本计量的金融投资(非流动)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["资产负债率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.2387","0.2740","0.2480","0.2424"]
["流动负债合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},45.17,37.34,23.39,17.06]
["流动负债占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.9565","0.9340","0.9483","0.9619"]
["有抵押银行借款(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["短期应付债券",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)应付票据",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)应付账款",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},17.67,13.17,8.82,5.97]
["可转换债券(短期）",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["衍生金融负债(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以公允价值计量且其变动计入损益的金融负债(短期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["非流动负债合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},2.06,2.64,1.27,0.67]
["非流动负债占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0435","0.0660","0.0517","0.0381"]
["有抵押银行借款(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["优先票据",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["可赎回可换股优先股负债部分",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["可转换债券(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["衍生金融负债(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["以公允价值计量且其变动计入损益的金融负债(长期)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["股东权益占比",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.7613","0.7260","0.7520","0.7576"]
["股本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},3.6,3.6,3.6,3.6]
["股本溢价",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["其他权益工具",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)优先股",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)永续债",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["资本公积",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["减：库存股",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["储备",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},145.96,101.47,70.94,51.77]
["专项储备",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["其他储备",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["盈余公积",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["未分配利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["股份奖励计划所持股份",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["可换股债券权益部分",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["归属于母公司股东及其他权益持有者的权益合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},149.56,105.07,74.54,55.37]
["归属于母公司普通股股东权益合计",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},149.56,105.07,74.54,55.37]
["少数股东权益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},1.05,0.88,0.25,0.05]
["可赎回少数股东权益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["员工情况"]
["员工人数",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0]
["股本、股东以及估值"]
["市值",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["总股本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["PE-TTM",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["PB",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["PS-TTM",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["PCF-TTM",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["股息率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null}]
["数据来源于：理杏仁网站(lixinger.com)"]

{"sheet":"利润表","index":1,"n_rows":61,"n_cols":7,"rows_kept":61}
["日期",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"2024-12-31","2023-12-31","2022-12-31","2021-12-31"]
["一、营业总收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},248.29,203.02,135.76,103.51]
["营业收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},248.29,203.02,135.76,103.51]
["利息收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["手续费及佣金收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["其他收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["营业成本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},167.69,143.03,97.29,71.07]
["利息支出",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["手续费及佣金支出",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["毛利",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},80.6,59.99,38.47,32.44]
["毛利率(GM)",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.3246","0.2955","0.2834","0.3134"]
["减：销售费用",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},15.99,13.19,7.74,4.06]
["管理费用",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},7.55,6.11,4.97,3.75]
["财务费用",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.06,0.15,0.09,0.06]
["(其中)融资成本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.06,0.15,0.09,0.06]
["(其中)利息收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["(其中)外币兑换净收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["研发费用",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},1.05,0.85,0.32,0.17]
["股份酬金成本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["销售费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0644","0.0649","0.0570","0.0392"]
["管理费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0304","0.0301","0.0366","0.0362"]
["营业费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0991","0.0992","0.0960","0.0771"]
["财务费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0003","0.0007","0.0007","0.0006"]
["研发费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0042","0.0042","0.0024","0.0017"]
["四项费用率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0993","0.0999","0.0967","0.0776"]
["加：对联营企业及合营企业的投资收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},-0.03,0,-0,"0"]
["(其中)对联营公司的投资收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},-0.03,0,-0,"0"]
["(其中)对合营企业的投资收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["投资收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0"]
["公允价值变动收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["投资物业公允值变动",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["资产减值损失",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0,0.64,0.04,0.17]
["信用减值损失",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["其他业务收入",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},2.2,2.48,1.28,1.35]
["其他业务成本",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["二、利润总额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},58.11,41.54,26.58,25.59]
["研发费占利润总额比值",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.0180","0.0205","0.0122","0.0067"]
["减：所得税费用",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},13.56,9.67,6.45,6.47]
["有效税率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.2334","0.2329","0.2426","0.2528"]
["三、净利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.54,31.87,20.13,19.12]
["净利润率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0.1794","0.1570","0.1483","0.1847"]
["归属于母公司股东及其他权益持有者的净利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.37,31.37,19.97,19.1]
["归属于母公司普通股股东的净利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.37,31.37,19.97,19.1]
["少数股东损益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.18,0.49,0.16,0.02]
["可赎回少数股东权益利息及回购视同股利分配",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["非国际公认会计准则净利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null}]
["非国际公认会计准则归属于母公司股东净利润",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null}]
["四、基本每股收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0,0,0,0]
["稀释每股收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0,0,0,0]
["五、综合收益总额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.5,31.86,20.12,19.12]
["归属于母公司股东及其他权益持有者的综合收益总额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.33,31.36,19.96,19.1]
["归属于母公司普通股股东的综合收益总额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},44.33,31.36,19.96,19.1]
["归属于少数股东的综合收益总额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},0.17,0.5,0.16,0.02]
["可赎回少数股东权益的综合收益",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["其他综合收益的税后净额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},-0.04,-0.01,-0.01,-0]
["分红、回购及涨跌幅"]
["分红金额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["H股分红金额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["分红率",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["回购金额",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null},"0","0","0","0"]
["年度涨跌幅",{"$f":"\"02097\"","v":null},{"$f":"\"蜜雪集团\"","v":null}]

{"sheet":"现金流量表","index":2,"n_rows":7,"n_cols":8,"rows_kept":7}
["日期","经营活动产生的现金流量净额","投资活动产生的现金流量净额","筹资活动产生的现金流量净额","现金及现金等价物的净增加额","期初现金及现金等价物的余额","汇率变动对现金及现金等价物的影响","期末现金及现金等价物净余额"]
[{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null},{"$f":"\"02097\"","v":null}]
[{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null},{"$f":"\"蜜雪集团\"","v":null}]
["2024-12-31",60.09,-70.19,-2.77,-12.88,56.22,0.01,43.35]
["2023-12-31",37.94,-8.25,-1.11,28.57,27.64,0.01,56.22]
["2022-12-31",24.31,-22.02,-1.39,0.9,26.76,-0.01,27.64]
["2021-12-31",16.92,-18.32,7.27,5.87,20.89,-0.01,26.76]