EACO Statements
EA
EACO Income Statement
B
M
USD (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
96.121
100
68.193
70.9
27.928
29.1
—
0
26.314
27.4
26.314
27.4
1.614
1.7
-0.068
-0.07
—
0
1.546
1.6
0.362
0.4
1.165
1.2
0.238
4.902
83.335
100
58.308
70
25.027
30
—
0
17.598
21.1
17.598
21.1
7.429
8.9
-0.052
-0.06
—
0
7.377
8.9
1.879
2.3
5.479
6.6
1.118
4.902
80.255
100
56.683
70.6
23.572
29.4
—
0
17.217
21.5
17.217
21.5
6.355
7.9
-0.053
-0.07
—
0
2.396
3
0.617
0.8
1.76
2.2
0.362
4.862
85.904
100
60.656
70.6
25.248
29.4
—
0
17.368
20.2
17.368
20.2
7.88
9.2
0.479
0.6
—
0
8.359
9.7
2.304
2.7
6.036
7
1.242
4.862
80.249
100
57.008
71
23.241
29
—
0
16.277
20.3
16.277
20.3
6.964
8.7
0.127
0.2
—
0
7.091
8.8
1.772
2.2
5.3
6.6
1.09
4.862
76.925
100
54.661
71.1
22.264
28.9
—
0
15.606
20.3
15.606
20.3
6.658
8.7
0.225
0.3
—
0
6.883
8.9
1.783
2.3
5.081
6.6
1.037
4.902
76.319
100
54.656
71.6
21.663
28.4
—
0
15.685
20.6
15.685
20.6
5.978
7.8
0.394
0.5
—
0
6.372
8.3
1.661
2.2
4.692
6.1
0.965
4.862
84.356
100
58.747
69.6
25.609
30.4
—
0
17.089
20.3
17.089
20.3
8.52
10.1
-0.396
-0.5
—
0
8.124
9.6
2.339
2.8
5.766
6.8
1.186
4.862
77.797
100
56.207
72.2
21.59
27.8
—
0
14.547
18.7
14.547
18.7
7.043
9.1
0.165
0.2
—
0
7.208
9.3
1.878
2.4
5.311
6.8
1.092
4.862
66.587
100
48.462
72.8
18.125
27.2
—
0
13.439
20.2
13.439
20.2
4.686
7
-0.075
-0.1
—
0
4.611
6.9
1.204
1.8
3.388
5.1
0.691
4.902
63.822
100
45.644
71.5
18.178
28.5
—
0
8.895
13.9
8.895
13.9
9.283
14.5
-0.108
-0.2
—
0
9.175
14.4
2.389
3.7
6.767
10.6
1.392
4.862
66.132
100
51.673
78.1
14.459
21.9
—
0
10.051
15.2
10.051
15.2
4.408
6.7
0.004
0.006
—
0
4.412
6.7
1.35
2
3.043
4.6
0.626
4.862
62.676
100
45.826
73.1
16.85
26.9
—
0
12.8
20.4
12.8
20.4
4.05
6.5
0.151
0.2
—
0
4.201
6.7
1.121
1.8
3.061
4.9
0.63
4.862
55.751
100
40.727
73.1
15.024
26.9
—
0
12.54
22.5
12.54
22.5
2.484
4.5
-0.566
-1.02
—
0
1.918
3.4
0.524
0.9
1.375
2.5
0.281
4.902
53.403
100
38.951
72.9
14.452
27.1
—
0
12.681
23.7
12.681
23.7
1.771
3.3
-0.622
-1.2
—
0
1.149
2.2
0.298
0.6
0.832
1.6
0.171
4.862
57.454
100
42.626
74.2
14.828
25.8
—
0
12.929
22.5
12.929
22.5
1.899
3.3
0.105
0.2
—
0
2.004
3.5
0.481
0.8
1.504
2.6
0.309
4.862
54.923
100
40.069
73
14.854
27
—
0
12.732
23.2
12.732
23.2
2.122
3.9
0.344
0.6
—
0
2.438
4.4
0.683
1.2
1.736
3.2
0.357
4.862
56.828
100
41.029
72.2
15.799
27.8
—
0
12.673
22.3
12.673
22.3
3.126
5.5
0.406
0.7
—
0
3.532
6.2
0.934
1.6
2.579
4.5
0.53
4.862
56.04
100
40.144
71.6
15.896
28.4
—
0
12.602
22.5
12.602
22.5
3.294
5.9
-0.199
-0.4
—
0
2.993
5.3
1.076
1.9
1.898
3.4
0.39
4.862
60.056
100
43.569
72.5
16.487
27.5
—
0
12.65
21.1
12.65
21.1
3.837
6.4
-0.233
-0.4
—
0
3.604
6
1.002
1.7
2.583
4.3
0.531
4.862
57.84
100
41.715
72.1
16.125
27.9
—
0
12.353
21.4
12.353
21.4
3.772
6.5
0.285
0.5
—
0
4.057
7
1.113
1.9
2.925
5.1
0.602
4.862
52.559
100
38.047
72.4
14.512
27.6
—
0
11.72
22.3
11.72
22.3
2.792
5.3
-0.251
-0.5
—
0
2.541
4.8
0.58
1.1
1.942
3.7
0.399
4.862
50.786
100
36.677
72.2
14.109
27.8
—
0
11.49
22.6
11.49
22.6
2.619
5.2
0.151
0.3
—
0
2.77
5.5
0.845
1.7
1.906
3.8
0.392
4.862
54.35
100
39.02
71.8
15.33
28.2
—
0
12.25
22.5
12.25
22.5
3.08
5.7
-0.04
-0.07
—
0
3.04
5.6
0.86
1.6
2.16
4
0.44
4.86
51.72
100
36.65
70.9
15.08
29.2
—
0
11.64
22.5
11.64
22.5
3.43
6.6
-0.19
-0.4
—
0
3.25
6.3
0.99
1.9
2.23
4.3
0.46
4.86
45.04
100
32.59
72.4
12.45
27.6
—
0
10.48
23.3
10.48
23.3
1.97
4.4
-0.08
-0.2
—
0
1.89
4.2
0.43
1
1.3
2.9
0.26
4.86
42.17
29.99
12.18
—
10.34
10.34
1.84
0.1
—
1.94
0.75
1.18
0.24
4.86
42.18
30.06
12.12
—
10.1
10.1
2.02
-0.07
—
1.95
0.58
1.35
0.28
4.86
40.28
28.76
11.52
—
9.66
9.66
1.86
0.26
—
2.13
0.85
1.26
0.26
4.86
37.28
26.71
10.57
—
9.31
9.31
1.26
-0.05
—
1.21
0.46
0.73
0.15
4.86
37.21
26.65
10.56
—
9.39
9.39
1.17
-0.11
—
1.06
0.4
0.64
0.13
4.86
39.79
28.06
11.73
—
9.6
9.6
2.13
-0.09
—
2.04
0.79
1.23
0.25
4.86
39.88
28.13
11.74
—
9.3
9.3
2.44
0.01
—
2.46
0.84
1.6
0.33
4.86
34.59
24.47
10.12
—
9.09
9.09
1.03
0.18
—
1.22
0.48
0.71
0.15
4.86
34.29
24.32
9.97
—
9.13
9.14
0.84
-0.01
-0.01
0.82
0.32
0.48
0.1
4.86
35.65
25.41
10.24
—
9.08
9.08
1.16
0.25
—
1.41
0.36
1.03
0.21
4.86
36.9
26.11
10.79
—
8.78
8.78
2.01
0.08
—
2.09
0.92
1.16
0.24
4.86
34.43
23.8
10.63
—
8.78
8.77
1.85
-0.01
—
1.85
0.73
1.1
0.23
4.86
33.23
24.43
8.81
—
8.11
8.11
0.69
-0.04
—
0.65
0.25
0.38
0.08
4.86
36.54
27.16
9.38
—
8.35
8.35
1.03
0.02
—
2.01
0.46
2.12
0.43
4.86
36.25
26.01
10.24
—
8.02
8.03
2.22
-0.08
—
2.14
-0.16
2.28
0.47
4.86
30.92
22.41
8.51
—
8.03
8.03
0.48
-0.26
—
0.22
0.11
0.09
0.02
4.86
31.04
22.13
8.91
—
7.78
7.78
1.13
-0.01
—
1.65
0.59
1.05
0.21
4.86
31.28
22.56
8.72
—
7.81
7.82
0.91
-0.04
—
0.81
0.57
0.23
0.05
4.86
31.37
22.41
8.96
—
7.71
7.7
1.26
-0.07
—
1.42
0.14
1.27
0.26
4.86
28.52
20.47
8.05
—
7.35
7.35
0.7
-0.26
—
0.97
0.33
0.62
0.13
4.86