Edifier Statements
00
Edifier 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
673.46
100
419.79
62.3
253.67
37.7
38.403
5.7
91.942
13.7
129.18
19.2
124.49
18.5
7.704
1.1
-0.103
-0.02
132.06
19.6
17.463
2.6
103.18
15.3
0.116
889.11
645.85
100
408.19
63.2
237.66
36.8
37.533
5.8
91.382
14.1
130.5
20.2
107.16
16.6
9.348
1.4
0.409
0.06
116.99
18.1
6.341
1
98.072
15.2
0.11
889.11
542.9
100
361.11
66.5
181.79
33.5
27.659
5.1
63.872
11.8
90.435
16.7
91.359
16.8
7.386
1.4
-0.252
-0.05
98.497
18.1
15.281
2.8
76.205
14
0.086
889.11
682.43
100
441.09
64.6
241.35
35.4
50.952
7.5
96.899
14.2
155.01
22.7
86.336
12.7
6.418
0.9
-0.023
-0.003
92.666
13.6
13.587
2
74.84
11
0.084
889.11
536.55
100
372.07
69.3
164.48
30.7
30.869
5.8
64.254
12
92.95
17.3
71.532
13.3
3.024
0.6
-0.117
-0.02
74.442
13.9
2.641
0.5
65.77
12.3
0.074
889.11
517.06
100
348.06
67.3
169
32.7
33.349
6.4
69.838
13.5
107.27
20.7
61.733
11.9
4.417
0.9
-0.059
-0.01
66.174
12.8
9.711
1.9
50.806
9.8
0.057
889.11
478.35
100
341.6
71.4
136.75
28.6
24.853
5.2
55.876
11.7
79.645
16.7
57.105
11.9
13.157
2.8
-0.088
-0.02
70.179
14.7
10.707
2.2
55.136
11.5
0.062
889.11
637.19
100
430.16
67.5
207.03
32.5
44.03
6.9
99.796
15.7
151.11
23.7
55.924
8.8
12.142
1.9
-1.154
-0.2
66.721
10.5
3.584
0.6
61.38
9.6
0.069
889.11
538.16
100
390.14
72.5
148.02
27.5
29.99
5.6
67.752
12.6
96.089
17.9
51.935
9.7
4.13
0.8
-0.294
-0.05
55.953
10.4
5.727
1.1
47.186
8.8
0.053
889.11
602.43
100
399.82
66.4
202.61
33.6
32.341
5.4
64.486
10.7
106.61
17.7
95.999
15.9
7.755
1.3
-0.212
-0.04
164.02
27.2
30.822
5.1
128.64
21.4
0.142
907.51
525.9
100
354.2
67.4
171.6
32.6
29.9
5.7
53.5
10.2
83
15.8
88.7
16.9
8.4
1.6
-0.2
-0.04
96.6
18.4
15.8
3
78.4
14.9
0.09
870.7
664.6
100
458.2
68.9
206.4
31.1
58.8
8.8
59.1
8.9
126.7
19.1
79.7
12
12.8
1.9
-0.1
-0.02
92.4
13.9
-2.2
-0.3
91.5
13.8
0.1
889.1
520.5
100
362.2
69.6
158.3
30.4
22.3
4.3
49.7
9.5
69.7
13.4
88.6
17
6
1.2
-0.1
-0.02
94.5
18.2
14.1
2.7
77.2
14.8
0.09
889.1
442
100
283.6
64.2
158.4
35.8
20.4
4.6
54.2
12.3
84.1
19
74.3
16.8
6.7
1.5
-0.2
-0.05
80.8
18.3
15.8
3.6
58
13.1
0.07
882.8
307.1
100
203.4
66.2
103.7
33.8
17.7
5.8
35.5
11.6
53.1
17.3
50.6
16.5
7.8
2.5
-0.2
-0.07
58.3
19
7.3
2.4
49.4
16.1
0.06
889.1
455.1
100
295.6
65
159.4
35
29.2
6.4
65
14.3
113.7
25
45.7
10
10.2
2.2
-0.1
-0.02
55.7
12.2
12.5
2.7
42.5
9.3
0.05
910.6
275.5
100
179.1
65
96.5
35
21.9
7.9
38.7
14
77.7
28.2
18.8
6.8
8.8
3.2
—
0
27.6
10
7.8
2.8
19.7
7.2
0.02
882
289.9
100
183.7
63.4
106.2
36.6
15.8
5.5
32.6
11.2
76.7
26.5
29.5
10.2
9.8
3.4
-0.5
-0.2
39.1
13.5
7.8
2.7
32.8
11.3
0.04
882
222.6
100
156
70.1
66.6
29.9
16.5
7.4
27.2
12.2
43.7
19.6
22.9
10.3
10.3
4.6
-0.1
-0.04
33.2
14.9
5.4
2.4
27.8
12.5
0.03
882
275.3
100
188
68.3
87.3
31.7
16.1
5.8
47.2
17.1
98
35.6
-10.7
-3.9
8.8
3.2
-0.3
-0.1
-1.6
-0.6
4
1.5
-0.6
-0.2
—
882
174.6
100
120.6
69.1
53.9
30.9
15.8
9
35.6
20.4
52.3
30
1.6
0.9
11.6
6.6
-0.5
-0.3
12.7
7.3
1.4
0.8
11.8
6.8
0.01
882
235.2
100
165.2
70.2
70
29.8
—
0
55.8
23.7
57.4
24.4
12.5
5.3
11
4.7
0.1
0.04
23.7
10.1
4.8
2
20.1
8.5
0.02
882
195.9
100
139.6
71.3
56.2
28.7
—
0
41.2
21
40.2
20.5
16.1
8.2
10.6
5.4
-0.1
-0.05
26.6
13.6
5.3
2.7
22
11.2
0.02
882
263.8
173
90.8
24.6
52
85.4
5.4
14.5
-0.4
19.5
7.9
15.8
0.02
882
211.5
143.7
67.8
—
11.1
44
23.8
13.7
-0.8
36.6
5.8
30.7
0.03
891.7
216.2
144.3
71.8
—
40.4
41.5
30.3
11.4
—
41.8
7.4
33.8
0.04
882
209.3
138.1
71.3
—
34.3
34.2
37.1
9.5
—
46.6
8.6
36.4
0.04
882
249.5
168.5
80.9
—
60.2
65.5
15.4
8.2
4.7
28.3
4.5
23.9
0.03
882
161.8
108
53.8
—
41.1
43.8
10
7.4
-0.9
15.7
2.9
15.8
0.02
882
162.3
112.2
50.1
—
37
36.9
13.2
10.6
0.4
24.2
4.4
21
0.02
882
152.6
101.6
51
—
30.4
30.5
20.5
11.6
—
32.1
6.3
26.1
0.03
882
199.1
136.2
62.9
—
44.8
46.6
16.3
11.2
-0.1
27.5
6
23.1
0.03
882
151.2
105.1
46.1
—
30.7
31.6
14.5
16.6
-0.7
30.4
6.7
24.1
0.03
882
163.2
113.5
49.7
—
29.8
31.1
18.5
15.2
0.1
33.8
7
27.5
0.03
882
148
103.4
44.6
—
28.5
28.1
16.5
15.7
0.1
32.3
6.8
26.1
0.03
882
174.3
122.7
51.6
—
38.4
38.6
13
13.4
-1.1
25.3
5.1
21.1
0.02
882
170.9
121.5
49.5
—
34.8
35
14.4
14.6
0.3
29.3
6.5
23.2
0.03
882
161.1
114.9
46.2
—
33.1
33.4
12.8
16.9
2.6
32.2
6.7
25.5
0.03
882
175.1
130.3
44.8
—
31.4
31.1
13.6
15.4
-0.2
28.9
6.4
22.7
0.03
882
179.6
133
46.6
—
42.2
44.2
2.4
13.3
2.1
17.7
3.2
14.6
0.02
882
186.9
135.8
51
—
38.3
40.4
10.6
13.3
1.8
25.8
5.1
20.3
0.02
882
173.3
124
49.3
—
33.6
33.8
15.5
11.7
0.1
27.3
5.6
21.9
0.02
882
194.5
137.3
57.2
—
31.9
31.6
25.7
10.7
-1.1
35.3
7.5
28.4
0.03
882
210.1
149.5
60.6
—
41.8
42.9
17.7
12.2
-0.2
29.7
6.1
23.7
0.03
882