Elite Color Statements
00
Elite Color 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
748.27
100
675.43
90.3
72.843
9.7
16.9
2.3
14.655
2
16.985
2.3
55.858
7.5
-1.541
-0.2
-0.445
-0.06
46.824
6.3
3.763
0.5
43.06
5.8
0.119
361.14
613.22
100
567.84
92.6
45.388
7.4
7.754
1.3
12.667
2.1
4.444
0.7
40.944
6.7
-1.3
-0.2
-0.028
-0.005
39.615
6.5
2.193
0.4
37.423
6.1
0.106
354.34
514.31
100
484.92
94.3
29.392
5.7
4.632
0.9
10.207
2
-3.588
-0.7
32.981
6.4
-1.867
-0.4
-0.001
-0.0002
31.113
6
0.461
0.09
30.651
6
0.094
326.4
642.28
100
582.8
90.7
59.48
9.3
39.472
6.1
7.373
1.1
32.581
5.1
26.899
4.2
-2.272
-0.4
-0.231
-0.04
24.395
3.8
0.716
0.1
23.68
3.7
0.073
326.4
662.22
100
626.76
94.6
35.462
5.4
24.519
3.7
11.128
1.7
24.12
3.6
11.342
1.7
-1.199
-0.2
-0.435
-0.07
9.707
1.5
-5.96
-0.9
15.667
2.4
0.048
326.4
522.37
100
497.14
95.2
25.234
4.8
7.748
1.5
10.48
2
13.931
2.7
11.303
2.2
-1.312
-0.3
0
-0.00008
9.99
1.9
1.563
0.3
8.428
1.6
0.026
326.4
427.27
100
378.32
88.5
48.953
11.5
5.568
1.3
14.089
3.3
11.647
2.7
37.306
8.7
-1.992
-0.5
-0.083
-0.02
35.232
8.2
5.396
1.3
29.836
7
0.091
326.4
541.29
100
483.28
89.3
58.01
10.7
36.501
6.7
-1.028
-0.2
32.484
6
25.525
4.7
-2.383
-0.4
-0.2
-0.04
22.942
4.2
2.927
0.5
20.015
3.7
0.061
326.4
382.09
100
336.9
88.2
45.189
11.8
13.867
3.6
15.771
4.1
20.793
5.4
24.395
6.4
-0.625
-0.2
0.01
0.003
23.78
6.2
3.069
0.8
20.712
5.4
0.063
326.4
377.81
100
341.19
90.3
36.621
9.7
5.762
1.5
10.071
2.7
10.45
2.8
26.172
6.9
-1.605
-0.4
-0.104
-0.03
24.58
6.5
3.544
0.9
21.035
5.6
0.064
326.4
319.2
100
265.1
83.1
54
16.9
3.9
1.2
13
4.1
9.3
2.9
44.8
14
1.2
0.4
-0.1
-0.03
45.9
14.4
6.8
2.1
39.1
12.2
0.12
326.4
380.6
100
312
82
68.6
18
19.9
5.2
4.5
1.2
12.9
3.4
55.7
14.6
-0.8
-0.2
2.7
0.7
57.6
15.1
7.9
2.1
49.7
13.1
0.15
326.4
356.6
100
291
81.6
65.6
18.4
14.1
4
13.3
3.7
16.4
4.6
49.2
13.8
-2.8
-0.8
-2.5
-0.7
43.9
12.3
6.7
1.9
37.2
10.4
0.11
326.4
626.39
100
533.73
85.2
92.657
14.8
14.818
2.4
17.15
2.7
28.676
4.6
63.981
10.2
-6.67
-1.06
-0.366
-0.06
56.945
9.1
8.634
1.4
48.311
7.7
0.197
244.8
915.51
100
776.12
84.8
139.39
15.2
40.972
4.5
20.279
2.2
45.945
5
93.449
10.2
-10.798
-1.2
—
0
82.735
9
11.376
1.2
71.359
7.8
0.291
244.8