Era Statements
00
Era 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
1 879.36
100
1 471.47
78.3
407.89
21.7
63.723
3.4
221.07
11.8
272.37
14.5
135.52
7.2
-6.543
-0.3
0.306
0.02
129.23
6.9
19.36
1
107.74
5.7
0.088
1 229.09
2 046.3
100
1 572.76
76.9
473.55
23.1
72.607
3.5
321.3
15.7
389.72
19
83.83
4.1
16.506
0.8
2.065
0.1
101.95
5
1.86
0.09
93.738
4.6
0.076
1 229.09
1 595.12
100
1 289.48
80.8
305.64
19.2
53.127
3.3
159.95
10
207.06
13
98.581
6.2
-1.674
-0.1
0.101
0.006
96.833
6.1
16.249
1
76.84
4.8
0.063
1 229.09
2 117.25
100
1 682.86
79.5
434.4
20.5
38.663
1.8
350.6
16.6
413.82
19.5
20.58
1
-0.202
-0.01
-1.639
-0.08
18.502
0.9
0.015
0.0007
15.928
0.8
0.013
1 210.91
2 095.27
100
1 757.6
83.9
337.67
16.1
65.358
3.1
307.31
14.7
366.31
17.5
-28.632
-1.4
18.663
0.9
0.553
0.03
-9.246
-0.4
-11.433
-0.5
2.187
0.1
0.002
1 235.15
2 056.77
100
1 676.44
81.5
380.33
18.5
76.441
3.7
297.86
14.5
366.18
17.8
14.152
0.7
15.503
0.8
1.985
0.1
23.974
1.2
-7.068
-0.3
31.041
1.5
0.024
1 295.12
1 709.23
100
1 449.03
84.8
260.19
15.2
59.742
3.5
175.29
10.3
223.22
13.1
36.976
2.2
-0.044
-0.003
-0.312
-0.02
36.667
2.1
4.452
0.3
32.215
1.9
0.026
1 235.15
2 512.05
100
2 043.5
81.3
468.56
18.7
71.294
2.8
185.54
7.4
244.67
9.7
223.89
8.9
8.993
0.4
-0.352
-0.01
232.5
9.3
15.688
0.6
216.81
8.6
0.18
1 203.35
2 420.54
100
2 017.37
83.3
403.18
16.7
76.955
3.2
206.23
8.5
277.02
11.4
126.16
5.2
1.517
0.06
-0.913
-0.04
125.83
5.2
18.181
0.8
107.65
4.4
0.087
1 235.38
2 367.36
100
1 917.98
81
449.38
19
74.708
3.2
198.85
8.4
267.46
11.3
181.92
7.7
5.413
0.2
-0.527
-0.02
192.3
8.1
14.977
0.6
177.32
7.5
0.144
1 235.38
1 581
100
1 275
80.6
306
19.4
59.5
3.8
174
11
222.6
14.1
83.4
5.3
6.7
0.4
—
0
90.5
5.7
15.4
1
75.1
4.8
0.06
1 235.4
2 283.8
100
1 719.3
75.3
564.5
24.7
76.1
3.3
230.8
10.1
300.1
13.1
264.4
11.6
2.4
0.1
-2.7
-0.1
264.3
11.6
33.5
1.5
231.5
10.1
0.2
1 164.2
1 951.9
100
1 409.8
72.2
542.1
27.8
65.5
3.4
184.2
9.4
236
12.1
306.1
15.7
-3
-0.2
—
0
303.5
15.5
41.9
2.1
261.6
13.4
0.22
1 189
1 953.1
100
1 494.5
76.5
458.7
23.5
63.2
3.2
132.1
6.8
184.4
9.4
274.3
14
-6
-0.3
1.3
0.07
269.1
13.8
30.5
1.6
238.6
12.2
0.2
1 180.7
847.4
100
664.5
78.4
183
21.6
34.4
4.1
113.9
13.4
139.6
16.5
43.3
5.1
1.9
0.2
-0.6
-0.07
44.6
5.3
6.8
0.8
37.9
4.5
0.03
1 123.2
1 886
100
1 382.9
73.3
503.1
26.7
52.6
2.8
256.6
13.6
290.8
15.4
212.4
11.3
—
0
-2.4
-0.1
210.2
11.1
24
1.3
186.2
9.9
0.17
1 097.5
1 602.8
100
1 203
75.1
399.8
24.9
53.4
3.3
191
11.9
237.8
14.8
162
10.1
-7.8
-0.5
-1.1
-0.07
153.1
9.6
23.6
1.5
129.5
8.1
0.12
1 123.2
1 612.5
100
1 201.8
74.5
410.7
25.5
54.5
3.4
178.2
11.1
259.2
16.1
151.5
9.4
-2.1
-0.1
7
0.4
156.5
9.7
16.5
1
139.9
8.7
0.12
1 123.2
1 189.2
100
926.5
77.9
262.7
22.1
43.7
3.7
161
13.5
190
16
72.7
6.1
-1.8
-0.2
-1.3
-0.1
69.7
5.9
11.6
1
58.2
4.9
0.05
1 123.2
1 636.6
100
1 271.1
77.7
365.5
22.3
50.4
3.1
165.4
10.1
268.6
16.4
96.9
5.9
-10.8
-0.7
-6.1
-0.4
79.8
4.9
-2.5
-0.2
82.3
5
0.07
1 123.2
1 397.8
100
1 075.6
76.9
322.2
23.1
39.7
2.8
175.5
12.6
217.1
15.5
105.1
7.5
-8.8
-0.6
-1.2
-0.09
95.1
6.8
15.8
1.1
79.3
5.7
0.07
1 123.2
1 392.2
100
1 060.4
76.2
331.8
23.8
—
0
209.1
15
231
16.6
100.8
7.2
-2.5
-0.2
-7.3
-0.5
91.3
6.6
15.7
1.1
75.6
5.4
0.07
1 123.2
927.2
100
724.2
78.1
203
21.9
—
0
196.3
21.2
180
19.4
22.9
2.5
-3.5
-0.4
-6.6
-0.7
12.7
1.4
5.2
0.6
7.5
0.8
0.01
1 123.2
1 353.3
1 054.2
299.1
—
198.2
205.4
93.6
-1.7
-23.7
65.6
2.9
62.7
0.06
1 123.2
1 254.8
960.3
294.5
38.8
180.9
208
86.5
-5.2
-0.2
80.7
13.9
66.8
0.06
1 123.2
1 133.1
886.2
246.9
—
185.2
188.8
58
-2.8
10.1
68.7
11.6
57.1
0.05
1 123.2
828.5
658.8
169.7
—
166.9
158.8
11
-2.8
3.4
11.4
5.4
6.1
0.01
1 123.2
1 196.6
958.9
237.7
—
216.1
240.1
-2.3
-3.9
5.1
0.6
1.8
-1.2
—
1 123.2
995.5
698.5
297
—
184.3
189.7
107.3
-5.5
11.4
112.8
18.9
93.9
0.08
1 123.2
896
618.7
277.2
—
158.5
162.5
114.8
-4.6
3.9
115.6
19.6
96
0.09
1 123.2
679.3
484.3
195
—
160.2
157.3
37.7
-7.4
4.3
34.2
8
26.1
0.02
1 123.2
1 049.9
746.3
303.5
—
201.4
218.6
85
-5.8
11.5
86
3.3
82.7
0.07
1 123.2
931.1
668.5
262.6
—
157.4
166.6
96
-7.2
5.4
94.1
14.9
79.1
0.07
1 123.2
903.3
630.9
272.4
—
150.6
156.5
115.9
-5
3.8
113.8
20.3
93.5
0.08
1 123.2
649.2
479.7
169.6
—
141
140.3
29.3
-6.6
3.7
26.3
7.1
19.2
0.02
1 123.2
1 046.6
779.2
267.3
—
178
199.6
67.8
-9.1
5.5
68.1
11.7
56.4
0.05
1 123.2
881.3
674.4
206.9
—
137.4
141.4
65.5
-8.4
6.9
63.7
13.8
49.9
0.04
1 123.2
957.2
738.7
218.5
—
133.8
138.1
80.4
-4.2
11
82.5
15.3
67.3
0.06
1 135.5
570.1
436.2
133.8
—
101
102.2
31.6
-7.9
1.6
25.3
6.4
18.9
0.02
1 123.2
828.2
639.9
188.3
—
132.5
136
52.3
1.1
2.4
55.9
13.6
42.4
0.04
1 123.2
781.2
582.4
198.8
—
104.8
105.6
93.2
-1.8
2.7
94.1
13.1
81
0.07
1 123.2
789.5
580.5
209
—
112.1
115.1
93.9
-0.6
3.6
96.9
14.1
82.8
0.07
1 123.2
519.6
390.7
128.9
—
84.6
85.4
43.5
-1.2
1.8
44.1
7.3
36.8
0.03
1 123.2
696.2
524.2
172
—
90.7
89.3
82.7
3.3
0.9
86.9
-2.5
89.4
0.08
1 123.2