Most Kwai Statements
17
Most Kwai 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
16.608
100
10.953
66
5.655
34
—
0
15.456
93.1
15.453
93
-9.798
-59
-5.875
-35.4
—
0
-16.141
-97.2
-0.18
-1.08
-15.601
-93.9
-0.058
270
22.985
100
19.13
83.2
3.855
16.8
—
0
10.376
45.1
10.137
44.1
-6.282
-27.3
1.541
6.7
—
0
-4.741
-20.6
0.045
0.2
-4.786
-20.8
-0.018
270
19.699
100
20.421
103.7
-0.722
-3.7
—
0
18.826
95.6
19.007
96.5
-19.729
-100.2
-0.944
-4.8
—
0
-20.673
-104.9
-0.225
-1.1
-18.248
-92.6
-0.068
270
9.85
100
10.21
103.7
-0.361
-3.7
—
0
9.41
95.5
9.519
96.6
-9.879
-100.3
0.019
0.2
0.472
4.8
-10.34
-105
-0.112
-1.1
-10.22
-103.8
-0.034
270
48.076
100
37.42
77.8
10.656
22.2
—
0
10.251
21.3
10.019
20.8
0.637
1.3
1.647
3.4
—
0
2.284
4.8
0.361
0.8
1.923
4
0.007
270
25.696
100
18.125
70.5
7.571
29.5
—
0
8.526
33.2
8.52
33.2
-0.949
-3.7
-0.363
-1.4
—
0
-1.312
-5.1
0.201
0.8
-1.513
-5.9
-0.006
270
33.412
100
19.271
57.7
14.141
42.3
—
0
7.058
21.1
7.058
21.1
7.083
21.2
4.165
12.5
—
0
11.248
33.7
0.392
1.2
10.856
32.5
0.04
270
28.371
100
17.752
62.6
10.619
37.4
—
0
7.861
27.7
7.798
27.5
2.821
9.9
2.286
8.1
—
0
5.107
18
0.579
2
4.528
16
0.017
270
48.537
100
27.006
55.6
21.531
44.4
—
0
12.226
25.2
12.22
25.2
9.311
19.2
0.597
1.2
—
0
9.908
20.4
1.129
2.3
8.779
18.1
0.033
270
52.378
100
34.975
66.8
17.403
33.2
—
0
10.063
19.2
9.987
19.1
7.416
14.2
0.518
1
—
0
7.934
15.1
1.256
2.4
6.678
12.7
0.025
270
48.103
100
27.291
56.7
20.812
43.3
—
0
10.84
22.5
10.831
22.5
9.981
20.7
0.172
0.4
—
0
10.153
21.1
1.276
2.7
8.877
18.5
0.033
270
44.175
100
22.973
52
21.202
48
—
0
15.28
34.6
15.275
34.6
5.927
13.4
0.176
0.4
—
0
6.098
13.8
2.61
5.9
3.488
7.9
0.017
203.98
42.572
19.252
23.32
—
17.223
17.215
6.105
—
—
6.106
2.677
3.429
0.017
202.5