Eastone Century Statements
30
Eastone Century 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
557.25
100
499.52
89.6
57.723
10.4
28.609
5.1
44.134
7.9
64.158
11.5
-6.435
-1.2
5.766
1
-0.007
-0.001
-0.875
-0.2
0.614
0.1
1.274
0.2
0.001
881.66
736.15
100
658.61
89.5
77.549
10.5
33.703
4.6
45.434
6.2
80.394
10.9
-2.845
-0.4
8.688
1.2
-1.08
-0.1
4.965
0.7
-2.695
-0.4
1.688
0.2
0.002
881.66
656.47
100
588.32
89.6
68.148
10.4
30.036
4.6
43.011
6.6
66.322
10.1
1.827
0.3
0.715
0.1
-0.249
-0.04
2.423
0.4
-1.648
-0.3
4.667
0.7
0.005
881.66
585.09
100
523.92
89.5
61.17
10.5
25.805
4.4
36.415
6.2
55.659
9.5
5.511
0.9
5.822
1
-0.081
-0.01
11.352
1.9
1.849
0.3
12.019
2.1
0.014
881.66
613.88
100
555.23
90.4
58.656
9.6
25.814
4.2
44.08
7.2
64.654
10.5
-5.998
-1
6.2
1
0.033
0.005
0.168
0.03
1.19
0.2
1.388
0.2
0.002
881.66
683.11
100
603.39
88.3
79.713
11.7
29.633
4.3
48.938
7.2
91.39
13.4
-11.677
-1.7
26.536
3.9
-0.87
-0.1
14.102
2.1
1.594
0.2
12.665
1.9
0.014
881.66
603.69
100
536.83
88.9
66.862
11.1
21.94
3.6
42.046
7
61.835
10.2
5.027
0.8
6.243
1
-0.128
-0.02
11.296
1.9
0.582
0.1
11.779
2
0.013
881.66
524.12
100
466.62
89
57.492
11
21.992
4.2
21.305
4.1
39.326
7.5
18.166
3.5
7.724
1.5
-1.364
-0.3
24.759
4.7
2.132
0.4
25.001
4.8
0.028
881.66
526.4
100
469.8
89.2
56.6
10.8
20.1
3.8
41.8
7.9
57.3
10.9
-0.7
-0.1
3.6
0.7
-0.1
-0.02
2.8
0.5
1.5
0.3
4.4
0.8
—
881.7
660.6
100
576.5
87.3
84.1
12.7
27
4.1
46.5
7
88.8
13.4
-4.7
-0.7
1.6
0.2
-0.1
-0.02
-3.3
-0.5
1.2
0.2
-4.6
-0.7
-0.01
881.7
558.4
100
485.6
87
72.8
13
22
3.9
54.9
9.8
73.3
13.1
-0.4
-0.07
7.7
1.4
-0.6
-0.1
6.7
1.2
1.5
0.3
7.1
1.3
0.01
881.7
556.3
100
476.1
85.6
80.1
14.4
21.3
3.8
47.4
8.5
66.7
12
13.5
2.4
2.9
0.5
-0.6
-0.1
16
2.9
3.5
0.6
13.8
2.5
0.02
880.4
439.1
100
390.3
88.9
48.8
11.1
14
3.2
41.7
9.5
53
12.1
-4.3
-1
8.3
1.9
-0.3
-0.07
3.8
0.9
0.2
0.05
4.4
1
0.01
882.9
748.3
100
641
85.7
107.3
14.3
32.3
4.3
216.7
29
268.9
35.9
-161.6
-21.6
138.1
18.5
1.6
0.2
-21.7
-2.9
-23.7
-3.2
1.4
0.2
—
878.5
561.2
100
482.7
86
78.5
14
19.8
3.5
50.2
8.9
67
11.9
11.5
2
-8.6
-1.5
2.2
0.4
5.1
0.9
3.2
0.6
3.3
0.6
—
882.7
576.2
100
494.5
85.8
81.7
14.2
27.2
4.7
50.1
8.7
78.5
13.6
3.2
0.6
8.7
1.5
-3.3
-0.6
8.7
1.5
0.5
0.09
9.7
1.7
0.01
882.7
600
100
521.3
86.9
78.7
13.1
12.2
2
56.3
9.4
66
11
12.7
2.1
10.6
1.8
-3.2
-0.5
20
3.3
4.6
0.8
17.4
2.9
0.02
882.7
735.9
100
728.6
99
7.3
1
21.4
2.9
103.4
14.1
1 453.6
197.5
-1 446.3
-196.5
52.2
7.1
-18.5
-2.5
-1 411.9
-191.9
-1.6
-0.2
-1 399.9
-190.2
-1.59
882.7
618.2
100
545.4
88.2
72.8
11.8
22.5
3.6
73.4
11.9
180.8
29.2
-108
-17.5
1.3
0.2
1.3
0.2
-105.9
-17.1
-0.5
-0.08
-101.3
-16.4
-0.11
894
550.8
100
469.5
85.2
81.3
14.8
—
0
86.5
15.7
601.1
109.1
-519.8
-94.4
2.7
0.5
-3.1
-0.6
-520.5
-94.5
1.8
0.3
-519.2
-94.3
-0.58
894
673.6
100
535.6
79.5
138
20.5
—
0
77
11.4
81.3
12.1
56.8
8.4
0.1
0.01
0.2
0.03
56.6
8.4
9.1
1.4
51
7.6
0.06
894
905.4
732.9
172.4
—
89.9
97.4
75.1
2
0.1
76.5
12.1
70.8
0.09
779.7
633.1
498.2
135
25.4
42.8
72.4
62.5
1.9
0.6
64.9
11.4
57.1
0.06
894
565.4
431.6
133.9
—
71.1
72.1
61.7
2.1
-0.6
63.2
10.7
54.6
0.06
975.1
478.5
361.9
116.6
—
58.2
64.8
51.9
2.7
1.5
56
9.3
48.8
0.06
812.8
530.4
451.7
78.7
—
59.9
56.6
22.1
3.3
2.7
27.7
-4.5
34.4
0.04
804.1
510
384.6
125.4
—
49
58.1
67.2
3.7
0.7
71.5
20.3
51.5
0.07
773.1
426.2
330.7
95.5
—
46.6
49.7
45.8
3.6
2.7
51.8
8.1
44.4
0.09
482.9
354.3
257.4
96.9
—
46.1
50.1
46.9
-0.5
2.8
49.2
9.6
40.3
0.06
656.6
383.1
312.9
70.2
—
56.5
61.1
9.2
-0.6
1.1
9.7
-1.7
13
0.02
658.9
324.4
261.3
63
—
40
43.2
19.8
-0.6
1.3
20.6
3.8
17.6
0.03
658.9
263.7
205.4
58.2
—
37
40.5
17.8
-0.5
-0.1
17.2
2.8
14.7
0.02
658.9
213.3
163.2
50
—
31.7
30.8
19.3
0.3
0.2
19.8
2.7
17.2
0.03
658.9
356
284.9
71.1
—
55.9
58.6
12.4
2.9
0.1
15.4
2.5
13
0.02
658.9
242.4
193.6
48.9
—
37.5
42
6.8
1.9
0.6
9.3
-0.1
9.7
0.01
658.9
178.3
133.8
44.5
—
29.3
33.8
10.7
1.1
0.7
12.5
2.5
10
0.02
658.9
133.9
96.7
37.2
—
24.2
20.5
16.7
1.1
-0.1
17.7
2.8
14.9
0.02
658.9
241
189.1
52
—
38.8
41.4
10.5
0.7
0.5
11.5
1.3
10.2
0.02
658.9
170.8
131.2
39.5
—
33.3
36.6
2.9
3
0.9
6.8
0.1
6.7
0.01
658.9
162.3
128.7
33.5
—
27.5
29.1
4.5
3.3
0.9
8.7
1.5
7.2
0.01
658.9
131.1
88.5
42.6
—
25.2
26.6
16.1
1
0.1
17.1
2.7
14.5
0.02
658.9
204.2
143
61.2
—
39.3
42.2
19
1.1
3.7
23.8
5.3
18.5
0.03
562.8