Beijing Easpring Statements
30
Data from Beijing Easpring`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
25 Oct, 2024
Expected release date:
—
Beijing Easpring 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
4 141.51
11.6 %
100
3 332.3
80.5
809.21
16.4 %
19.5
140.3
3.4
41.996
1
150.2
13 %
3.6
659.01
17.2 %
15.9
11.479
0.3
0.598
0.01
671.08
10.3 %
16.2
105.66
2.6
566.04
14.4 %
13.7
1.118
506.5
3 709.98
-25.4 %
100
3 014.92
81.3
695.06
-19.3 %
18.7
123.2
3.3
19.099
0.5
132.89
-49.1 %
3.6
562.17
-6.4 %
15.2
45.42
1.2
0.646
0.02
608.23
-8.8 %
16.4
113.5
3.1
494.93
-12.5 %
13.3
0.977
506.5
4 974.37
-5.6 %
100
4 112.79
82.7
861.57
-8.6 %
17.3
166.65
3.4
101.74
2
261.17
-36.3 %
5.3
600.41
12.7 %
12.1
65.243
1.3
1.123
0.02
666.79
7.3 %
13.4
100.92
2
565.87
7.7 %
11.4
1.117
506.52
5 270.59
37.2 %
100
4 328.12
82.1
942.48
41.6 %
17.9
277.53
5.3
138.36
2.6
409.77
53.9 %
7.8
532.71
33.4 %
10.1
87.681
1.7
1.069
0.02
621.46
35.4 %
11.8
96.253
1.8
525.2
35.7 %
10
1.037
506.5
3 842.28
24.5 %
100
3 176.67
82.7
665.61
33.6 %
17.3
228.14
5.9
43.981
1.1
266.25
102.8 %
6.9
399.36
8.8 %
10.4
58.183
1.5
1.542
0.04
459.08
17.7 %
11.9
72.072
1.9
387.01
6.5 %
10.1
0.764
506.5
3 086.39
41.4 %
100
2 588.07
83.9
498.33
36.6 %
16.1
110.34
3.6
31.809
1
131.29
61.1 %
4.3
367.04
29.6 %
11.9
16.254
0.5
6.871
0.2
390.17
19.3 %
12.6
26.657
0.9
363.51
29.6 %
11.8
0.771
471.26
2 182.9
26.6 %
100
1 818.09
83.3
364.81
-4.6 %
16.7
83.311
3.8
3.434
0.2
81.51
-41.6 %
3.7
283.3
16.7 %
13
42.64
2
1.09
0.05
327.03
-6.7 %
15
46.586
2.1
280.45
-5.8 %
12.8
0.618
453.63
1 724.65
36.5 %
100
1 342.28
77.8
382.37
59.9 %
22.2
79.058
4.6
67.687
3.9
139.64
110.3 %
8.1
242.73
40.6 %
14.1
107.4
6.2
0.222
0.01
350.36
93.2 %
20.3
52.536
3
297.82
99.6 %
17.3
0.657
453.62
1 263.9
9.4 %
100
1 024.8
81.1
239.1
13.7 %
18.9
63
5
10.2
0.8
66.4
-50.2 %
5.3
172.7
124.3 %
13.7
8.5
0.7
0.1
0.008
181.3
34.9 %
14.3
32.1
2.5
149.2
24 %
11.8
0.33
453.6
1 155.3
23.2 %
100
945
81.8
210.3
12 %
18.2
65.4
5.7
79.5
6.9
133.3
121.8 %
11.5
77
-39.7 %
6.7
57
4.9
0.3
0.03
134.4
-6.1 %
11.6
11.3
1
120.3
1.5 %
10.4
0.28
436.8
937.6
39 %
100
749.8
80
187.8
40.4 %
20
35.1
3.7
30.7
3.3
60.1
9.7 %
6.4
127.7
61.9 %
13.6
14.1
1.5
1.3
0.1
143.1
4.9 %
15.3
24.3
2.6
118.5
4.7 %
12.6
0.27
436.7
674.5
62.2 %
100
540.8
80.2
133.8
86.6 %
19.8
29.5
4.4
32.9
4.9
54.8
80.9 %
8.1
78.9
90.1 %
11.7
57.7
8.6
-0.2
-0.03
136.4
248.8 %
20.2
22.9
3.4
113.2
244.1 %
16.8
0.26
436.7
415.8
-6.4 %
100
344.1
82.8
71.7
-26.2 %
17.2
18.3
4.4
15.7
3.8
30.3
-90.3 %
7.3
41.5
119.3 %
10
-2.5
-0.6
0.1
0.02
39.1
108.5 %
9.4
5.8
1.4
32.9
107.7 %
7.9
0.08
436.7
444.1
-11.2 %
100
347
78.1
97.1
-5.3 %
21.9
24.2
5.4
293.3
66
312.6
977.9 %
70.4
-215.5
-392.8 %
-48.5
47.5
10.7
0.7
0.2
-457.7
-670.7 %
-103.06
-29
-6.5
-428.7
-724.9 %
-96.5
-0.98
436.7
500.3
-27.1 %
100
397.8
79.5
102.5
-22.3 %
20.5
14.6
2.9
19.1
3.8
29
-44.3 %
5.8
73.6
-7.8 %
14.7
6.5
1.3
0.2
0.04
80.2
-21.9 %
16
11.6
2.3
68.6
-21.1 %
13.7
0.16
436.7
685.9
4.9 %
100
554
80.8
131.9
21.9 %
19.2
31.7
4.6
24.7
3.6
52.1
-3.2 %
7.6
79.8
46.7 %
11.6
22.8
3.3
0.1
0.01
102.7
35.3 %
15
15.7
2.3
87
35.7 %
12.7
0.2
436.7
653.9
-18.5 %
100
545.6
83.4
108.2
-46.7 %
16.5
28.7
4.4
27.7
4.2
53.8
-37.7 %
8.2
54.4
-53.3 %
8.3
19.9
3
1.6
0.2
75.9
-41 %
11.6
11.8
1.8
64.1
-42.1 %
9.8
0.15
436.7
802.4
-5.4 %
100
599.5
74.7
202.9
23.7 %
25.3
43.8
5.5
32.5
4.1
86.3
30.6 %
10.8
116.6
19.2 %
14.5
12.9
1.6
-1.2
-0.1
128.7
19.6 %
16
17.9
2.2
110.8
19.8 %
13.8
0.25
436.7
848.4
-11.5 %
100
684.5
80.7
164
27.7 %
19.3
47.9
5.6
15.9
1.9
66.1
11.1 %
7.8
97.8
41.9 %
11.5
9.5
1.1
0.2
0.02
107.6
26.3 %
12.7
15
1.8
92.5
25.5 %
10.9
0.21
436.7
958.9
42.9 %
100
830.5
86.6
128.4
39.4 %
13.4
—
0
56.8
5.9
59.5
79.2 %
6.2
68.9
17.2 %
7.2
16.2
1.7
—
0
85.2
85.6 %
8.9
11.4
1.2
73.7
88.5 %
7.7
0.18
401.5
670.9
-7.1 %
100
578.9
86.3
92.1
-36.1 %
13.7
—
0
35.7
5.3
33.2
-44.9 %
4.9
58.8
-30 %
8.8
-13.1
-2
0.1
0.01
45.9
-39.5 %
6.8
6.8
1
39.1
-41.5 %
5.8
0.11
366.2
722
20.1 %
100
577.8
80
144.2
44.9 %
20
32.4
4.5
37.1
5.1
60.2
27.8 %
8.3
84
60.3 %
11.6
-9.2
-1.3
1.5
0.2
75.9
72.1 %
10.5
9.1
1.3
66.8
74 %
9.3
0.18
366.1
601
15.4 %
100
501.5
83.4
99.5
14.5 %
16.6
34.9
5.8
13.9
2.3
47.1
10 %
7.8
52.4
18.8 %
8.7
-8.3
-1.4
—
0
44.1
-71 %
7.3
5.7
0.9
38.4
-69.4 %
6.4
0.1
366.1
521
66 %
100
434.1
83.3
86.9
56.6 %
16.7
—
0
41.9
8
42.8
42.7 %
8.2
44.1
72.9 %
8.5
108
20.7
0.1
0.02
152.2
564.6 %
29.2
27
5.2
125.3
539.3 %
24
0.34
366.1
313.9
-26.5 %
100
258.4
82.3
55.5
-27.4 %
17.7
—
0
31.5
10
30
-44 %
9.6
25.5
11.4 %
8.1
-2.6
-0.8
—
0
22.9
-42.3 %
7.3
3.3
1.1
19.6
-46.4 %
6.2
0.05
366.1
426.9
20.4 %
100
350.5
82.1
76.4
18.3 %
17.9
—
0
49.8
11.7
53.6
31.1 %
12.6
22.9
-3.4 %
5.4
9.2
2.2
11
2.6
39.7
33.7 %
9.3
3.1
0.7
36.6
39.7 %
8.6
0.1
366.1
354.7
9.4 %
100
290.1
81.8
64.6
40.4 %
18.2
—
0
38.5
10.9
40.9
50.4 %
11.5
23.7
26.7 %
6.7
3.7
1
2.3
0.6
29.7
32 %
8.4
3.5
1
26.2
26 %
7.4
0.07
366.1
324.2
41.7 %
100
278.3
85.8
46
29.9 %
14.2
—
0
24.2
7.5
27.2
14.3 %
8.4
18.7
59.8 %
5.8
2.3
0.7
1.5
0.5
22.5
34.7 %
6.9
1.8
0.6
20.8
31.6 %
6.4
0.06
366.1
228.8
-24.1 %
100
193.3
84.5
35.4
-14.7 %
15.5
—
0
22.8
10
23.8
-38.2 %
10.4
11.7
303.4 %
5.1
2.4
1
2.6
1.1
16.7
60.6 %
7.3
0.9
0.4
15.8
38.6 %
6.9
0.04
366.1
301.5
38.4 %
100
260
86.2
41.5
138.5 %
13.8
—
0
37.5
12.4
38.5
112.7 %
12.8
2.9
514.3 %
1
3.6
1.2
3.8
1.3
10.4
300 %
3.4
-1
-0.3
11.4
1166.7 %
3.8
0.03
366.1
217.9
17.6 %
100
200.5
92
17.4
205.3 %
8
—
0
15.1
6.9
18.1
33.1 %
8.3
-0.7
91.1 %
-0.3
2
0.9
1.3
0.6
2.6
-50 %
1.2
1.7
0.8
0.9
-81.3 %
0.4
—
336.8
185.3
19 %
100
179.7
97
5.7
-3.4 %
3.1
—
0
13.7
7.4
13.6
15.3 %
7.3
-7.9
-33.9 %
-4.3
11.5
6.2
1.6
0.9
5.2
233.3 %
2.8
0.3
0.2
4.8
223.1 %
2.6
0.02
320
155.7
0.6 %
100
149.8
96.2
5.9
215.7 %
3.8
—
0
11.3
7.3
11.8
-59 %
7.6
-5.9
82.6 %
-3.8
0.1
0.06
1.9
1.2
-3.9
86.7 %
-2.5
-0.1
-0.06
-3.9
85.1 %
-2.5
-0.01
320
154.7
-10 %
100
159.8
103.3
-5.1
-147.7 %
-3.3
—
0
22.9
14.8
28.8
97.3 %
18.6
-33.9
-747.5 %
-21.9
1
0.6
3.5
2.3
-29.4
-1737.5 %
-19.005
-3.2
-2.07
-26.2
-1915.4 %
-16.9
-0.08
320
171.8
-2.8 %
100
161.2
93.8
10.7
21.6 %
6.2
—
0
13.5
7.9
14.6
31.5 %
8.5
-4
-73.9 %
-2.3
-0.4
-0.2
2.7
1.6
-1.6
-137.2 %
-0.9
-0.3
-0.2
-1.3
-133.3 %
-0.8
—
320
176.8
45.3 %
100
167.9
95
8.8
114.6 %
5
—
0
11.3
6.4
11.1
30.6 %
6.3
-2.3
48.9 %
-1.3
-0.6
-0.3
7.2
4.1
4.3
315 %
2.4
0.4
0.2
3.9
295 %
2.2
0.01
320
121.7
-30.1 %
100
117.6
96.6
4.1
-52.3 %
3.4
—
0
7.6
6.2
8.5
-14.1 %
7
-4.5
-246.2 %
-3.7
1
0.8
1.5
1.2
-2
-141.7 %
-1.6
—
0
-2
-140.8 %
-1.6
-0.01
320
174.1
12.8 %
100
165.5
95.1
8.6
-20.4 %
4.9
—
0
9.2
5.3
9.9
-1 %
5.7
-1.3
-262.5 %
-0.7
0.2
0.1
5.9
3.4
4.8
71.4 %
2.8
-0.1
-0.06
4.9
96 %
2.8
0.02
320
154.3
-17.7 %
100
143.6
93.1
10.8
-17.6 %
7
—
0
9.8
6.4
10
-2.9 %
6.5
0.8
-71.4 %
0.5
1
0.6
1.1
0.7
2.8
-48.1 %
1.8
0.3
0.2
2.5
-49 %
1.6
0.01
320
187.5
64.5 %
100
174.4
93
13.1
172.9 %
7
—
0
9.9
5.3
10.3
14.4 %
5.5
2.8
168.3 %
1.5
1.3
0.7
1.2
0.6
5.4
316 %
2.9
0.4
0.2
4.9
288.5 %
2.6
0.02
320
114
—
100
109.1
95.7
4.8
—
4.2
—
0
8.8
7.7
9
—
7.9
-4.1
—
-3.6
1.6
1.4
—
0
-2.5
—
-2.2
0.1
0.09
-2.6
—
-2.3
-0.01
320