i-CABLE Statements
10
i-CABLE Income Statement
B
M
HKD (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
334.5
100
495.97
148.3
-161.46
-48.3
—
0
139.23
41.6
156.25
46.7
-317.71
-95
-51.666
-15.4
-0.001
-0.0003
-368.69
-110.2
29.633
8.9
-392.29
-117.3
-0.056
7 134.62
263.39
100
295.87
112.3
-32.481
-12.3
—
0
70.385
26.7
77.579
29.5
-110.06
-41.8
-36.821
-14
0.816
0.3
-145.93
-55.4
3.307
1.3
-196.99
-74.8
-0.021
7 134.62
301.09
100
403.26
143.4
-102.17
-43.4
—
0
113.48
46.3
127.58
51.4
-229.75
-94.8
-40.526
-8.7
0.09
0.02
-270.12
-103.5
179.91
38.8
-659.84
-142.3
-0.09
7 134.62
261.7
100
260.23
99.4
1.473
0.6
—
0
88.248
33.7
97.573
37.3
-96.1
-36.7
-69.579
-26.6
0.094
0.04
-165.63
-63.3
7.714
2.9
-225.87
-86.3
-0.024
7 134.62
495.71
100
491.09
99.1
4.625
0.9
—
0
137.4
27.7
159.19
32.1
-154.57
-31.2
-26.078
-5.3
—
0
-180.7
-36.5
7.733
1.6
-188.44
-38.01
-0.026
7 134.62
493.48
100
483.79
98
9.691
2
—
0
134.86
27.3
163.75
33.2
-154.06
-31.2
-17.52
-3.6
—
0
-171.51
-34.8
3.704
0.8
-175.22
-35.5
-0.025
7 134.62
544.08
100
463.43
85.2
80.654
14.8
—
0
133.81
24.6
160.05
29.4
-79.393
-14.6
-19.654
-3.6
—
0
-98.87
-18.2
0.294
0.05
-99.164
-18.2
-0.014
7 134.62
524.89
100
496.25
94.5
28.642
5.5
—
0
157.13
29.9
183.7
35
-155.05
-29.5
-20.888
-4
—
0
-175.99
-33.5
0.229
0.04
-176.22
-33.6
-0.025
7 134.62
588.96
100
565.1
95.9
23.86
4.1
—
0
162.07
27.5
190.09
32.3
-166.23
-28.2
-21.374
-3.6
-0.109
-0.02
-187.23
-31.8
0.135
0.02
-187.37
-31.8
-0.026
7 140.46
571.88
100
547.55
95.7
24.329
4.3
—
0
178.58
31.2
222.24
38.9
-197.91
-34.6
-11.397
-2
—
0
-209.45
-36.6
0.152
0.03
-209.6
-36.7
-0.033
6 390.61
575.84
100
535.07
92.9
40.773
7.1
—
0
182.79
31.7
245.81
42.7
-205.04
-35.6
-5.069
-0.9
—
0
-200.18
-34.8
1.847
0.3
-202.03
-35.08
-0.032
6 385.06
587.47
100
633.5
107.8
-46.032
-7.8
—
0
179.52
30.6
238.16
40.5
-284.19
-48.4
-2.842
-0.5
—
0
-254.59
-43.3
-1.024
-0.2
-253.56
-43.2
-0.04
6 385.06
617.32
516.38
100.94
—
148.35
323.04
-222.1
-3.915
—
-222.64
-0.948
-221.69
-0.055
4 053.84
641.11
542.82
98.288
—
161.49
320.13
-221.84
-4.624
—
-143.57
-2.437
-141.14
-0.042
3 323.82
556
333.1
222.9
—
103.9
188.8
34
4.4
0.4
37.3
9.8
28.6
0.01
3 336.6
638
381
257.1
—
127.2
230.5
26.6
4.6
-0.1
31
-3.4
36.1
0.01
3 336.6