Eternal Asia Statements
00
Eternal Asia 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
26 247.4
25 333.05
914.35
6.252
598.28
590.16
324.19
-269.39
3.227
58.054
8.114
44.679
0.017
2 597.01
22 234.85
100
21 322.98
95.9
911.87
4.1
3.269
0.01
625.96
2.8
612.21
2.8
299.66
1.3
-262.39
-1.2
-2.23
-0.01
35.066
0.2
6.149
0.03
41.116
0.2
0.016
2 597.01
19 800.82
100
18 969.1
95.8
831.72
4.2
4.23
0.02
535.22
2.7
542.72
2.7
289
1.5
-259.61
-1.3
-0.36
-0.002
28.776
0.1
4.63
0.02
30.079
0.2
0.012
2 597.01
32 186.38
100
31 225.21
97
961.17
3
9.262
0.03
689.01
2.1
761.19
2.4
199.98
0.6
-142.25
-0.4
-3.917
-0.01
54.078
0.2
21.85
0.07
39.569
0.1
0.015
2 597.01
22 687.15
100
21 732.21
95.8
954.94
4.2
3.81
0.02
597.1
2.6
572.27
2.5
382.68
1.7
-268.37
-1.2
-1.485
-0.007
112.92
0.5
14.907
0.07
81.512
0.4
0.031
2 597.01
16 430.27
100
15 404.27
93.8
1 026
6.2
3.49
0.02
552.79
3.4
540.39
3.3
485.61
3
-384.63
-2.3
-20.265
-0.1
80.605
0.5
13.339
0.08
78.132
0.5
0.03
2 597.01
14 093.95
100
13 144.81
93.3
949.14
6.7
3.612
0.03
603.46
4.3
585.67
4.2
363.47
2.6
-315.75
-2.2
0.184
0.001
47.815
0.3
8.613
0.06
56.879
0.4
0.022
2 597.01
17 117.28
100
15 954.03
93.2
1 163.24
6.8
5.255
0.03
898.38
5.2
869.8
5.1
293.44
1.7
-233.32
-1.4
24.91
0.1
85.502
0.5
7.609
0.04
91.068
0.5
0.034
2 649.55
17 004.37
100
15 943.25
93.8
1 061.12
6.2
2.389
0.01
653.29
3.8
647.62
3.8
413.5
2.4
-225.95
-1.3
2.439
0.01
189.24
1.1
35.402
0.2
158.11
0.9
0.068
2 313.46
17 435.01
100
16 411.6
94.1
1 023.41
5.9
2.467
0.01
607.91
3.5
613.78
3.5
409.63
2.3
-260.42
-1.5
-0.241
-0.001
148.44
0.9
28.655
0.2
154.64
0.9
0.073
2 122.7
18 695
100
17 537
93.8
1 158
6.2
2
0.01
694
3.7
708
3.8
450
2.4
-333
-1.8
—
0
116
0.6
21
0.1
103
0.6
0.05
2 123
24 600
100
23 196
94.3
1 403
5.7
9
0.04
1 088
4.4
1 153
4.7
251
1
-218
-0.9
13
0.05
46
0.2
3
0.01
42
0.2
0.02
2 123
14 853
100
14 118
95.1
736
5
2
0.01
501
3.4
476
3.2
259
1.7
-237
-1.6
—
0
22
0.1
5
0.03
21
0.1
0.01
2 123
14 977
100
14 123
94.3
855
5.7
2
0.01
547
3.7
543
3.6
312
2.1
-299
-2
2
0.01
14
0.09
3
0.02
37
0.2
0.02
2 123
13 826
100
13 038
94.3
788
5.7
2
0.01
465
3.4
488
3.5
299
2.2
-282
-2.04
—
0
18
0.1
4
0.03
23
0.2
0.01
2 123
24 374
100
23 612
96.9
762
3.1
7
0.03
787
3.2
831
3.4
-68
-0.3
-9
-0.04
5
0.02
-72
-0.3
-20
-0.08
19
0.08
0.01
2 254
17 207
100
16 118
93.7
1 089
6.3
4
0.02
659
3.8
658
3.8
431
2.5
-428
-2.5
—
0
2
0.01
-4
-0.02
10
0.06
—
2 123
14 638
100
13 498
92.2
1 140
7.8
2
0.01
606
4.1
670
4.6
470
3.2
-428
-2.9
-1
-0.007
42
0.3
15
0.1
19
0.1
0.01
2 123
15 807
100
14 824
93.8
982
6.2
5
0.03
590
3.7
593
3.8
389
2.5
-339
-2.1
1
0.006
51
0.3
11
0.07
42
0.3
0.02
2 123
16 098
100
15 226
94.6
872
5.4
27
0.2
722
4.5
774
4.8
97
0.6
-435
-2.7
7
0.04
-329
-2.04
-86
-0.5
-190
-1.2
-0.09
2 123
17 074
100
15 854
92.9
1 220
7.1
—
0
706
4.1
711
4.2
509
3
-438
-2.6
1
0.006
72
0.4
19
0.1
48
0.3
0.02
2 123
18 454
100
17 099
92.7
1 355
7.3
12
0.07
721
3.9
752
4.1
603
3.3
-380
-2.06
-4
-0.02
218
1.2
67
0.4
135
0.7
0.06
2 123
18 447
100
17 184
93.2
1 263
6.8
—
0
722
3.9
717
3.9
546
3
-302
-1.6
—
0
243
1.3
46
0.2
208
1.1
0.1
2 123
20 889
100
19 547
93.6
1 342
6.4
15
0.07
791
3.8
876
4.2
467
2.2
-288
-1.4
—
0
177
0.8
56
0.3
119
0.6
0.06
2 123
17 183
100
16 030
93.3
1 153
6.7
—
0
657
3.8
659
3.8
494
2.9
-315
-1.8
6
0.03
185
1.1
43
0.3
146
0.8
0.07
2 121
14 891
100
13 790
92.6
1 101
7.4
—
0
613
4.1
611
4.1
490
3.3
-316
-2.1
10
0.07
183
1.2
40
0.3
144
1
0.07
2 119
15 552
100
14 497
93.2
1 055
6.8
—
0
635
4.1
639
4.1
416
2.7
-198
-1.3
—
0
218
1.4
40
0.3
186
1.2
0.09
2 118
16 544
100
15 386
93
1 158
7
—
0
734
4.4
796
4.8
363
2.2
-284
-1.7
12
0.07
88
0.5
21
0.1
67
0.4
0.03
2 109
15 218
100
14 232
93.5
986
6.5
—
0
556
3.7
574
3.8
412
2.7
-242
-1.6
8
0.05
178
1.2
38
0.2
142
0.9
0.07
2 100
13 035
100
12 145
93.2
891
6.8
—
0
393
3
395
3
496
3.8
-319
-2.4
9
0.07
186
1.4
32
0.2
146
1.1
0.07
2 099
13 493
100
12 538
92.9
955
7.1
—
0
567
4.2
567
4.2
387
2.9
-182
-1.3
6
0.04
212
1.6
38
0.3
164
1.2
0.08
2 099
15 874
100
15 011
94.6
863
5.4
—
0
477
3
566
3.6
297
1.9
-144
-0.9
-2
-0.01
150
0.9
43
0.3
144
0.9
0.07
2 093
11 974
100
11 260
94
714
6
—
0
391
3.3
391
3.3
322
2.7
-182
-1.5
4
0.03
144
1.2
12
0.1
117
1
0.06
1 955
11 100
100
10 437
94
663
6
—
0
320
2.9
320
2.9
343
3.1
-221
-2
2
0.02
123
1.1
7
0.06
122
1.1
0.06
1 930
6 944
100
6 450
92.9
494
7.1
—
0
293
4.2
294
4.2
200
2.9
-65
-0.9
2
0.03
138
2
23
0.3
110
1.6
0.06
2 000
17 535
100
16 966
96.8
569
3.2
—
0
313
1.8
342
2
227
1.3
-139
-0.8
26
0.1
113
0.6
36
0.2
80
0.5
0.04
1 996
6 257
100
5 870
93.8
387
6.2
—
0
251
4
242
3.9
145
2.3
-41
-0.7
6
0.1
111
1.8
23
0.4
80
1.3
0.04
1 972
5 562
100
5 155
92.7
407
7.3
—
0
210
3.8
227
4.1
180
3.2
-71
-1.3
-4
-0.07
105
1.9
25
0.4
77
1.4
0.04
1 972
4 452
100
4 109
92.3
343
7.7
—
0
210
4.7
211
4.7
132
3
-41
-0.9
—
0
91
2
12
0.3
75
1.7
0.04
1 871
4 179
100
3 860
92.4
319
7.6
—
0
191
4.6
209
5
109
2.6
-23
-0.6
-11
-0.3
76
1.8
18
0.4
55
1.3
0.03
1 972
3 279
100
2 963
90.4
316
9.6
—
0
175
5.3
176
5.4
140
4.3
-72
-2.2
1
0.03
68
2.1
13
0.4
54
1.6
0.03
1 972