Phoenix Media Statements
20
Phoenix Media 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
1 042.75
100
—
0
—
0
—
0
194.3
18.6
1 238.11
118.7
-195.36
-18.7
-24.077
-2.3
—
0
-219.43
-21.04
-7.976
-0.8
-184.46
-17.7
-0.369
499.37
1 334.88
100
—
0
—
0
—
0
230.15
17.2
1 439.21
107.8
-104.33
-7.8
-0.766
-0.06
—
0
-100.34
-7.5
25.144
1.9
-129.83
-9.7
-0.26
499.37
1 133.08
100
—
0
—
0
—
0
244.48
21.6
1 401.76
123.7
-268.69
-23.7
-3.927
-0.3
—
0
-218
-19.2
-8.787
-0.8
-129.16
-11.4
-0.259
499.37
1 513.66
100
—
0
—
0
—
0
178.87
11.8
1 400.64
92.5
113.02
7.5
-76.187
-5.03
—
0
29.122
1.9
28.247
1.9
-52.832
-3.5
-0.106
499.37
1 490.07
100
—
0
—
0
—
0
319.94
21.5
1 860.12
124.8
-370.04
-24.8
-95.175
-6.4
—
0
-446.94
-30
0.815
0.05
-330.51
-22.2
-0.662
499.37
1 772.28
100
—
0
—
0
—
0
527.69
29.8
2 116.01
119.4
-343.73
-19.4
36.924
2.1
—
0
-306.81
-17.3
61.635
3.5
-211.03
-11.9
-0.042
4 993.64
1 386.96
100
—
0
—
0
—
0
341.91
24.7
1 673.18
120.6
-286.22
-20.6
52.06
3.8
—
0
-234.16
-16.9
22.637
1.6
-245.18
-17.7
-0.049
4 993.66
1 755.36
100
—
0
—
0
—
0
384.34
21.9
1 784.43
101.7
-29.073
-1.7
28.685
1.6
—
0
-32.044
-1.8
29.802
1.7
-100.56
-5.7
-0.02
4 993.47
1 273.68
100
—
0
—
0
—
0
409.5
32.2
1 694.26
133
-420.58
-33.02
-1 238.36
-97.2
—
0
-1 588.81
-124.7
-154.16
-12.1
-936.49
-73.5
-0.188
4 993.47
2 046.5
100
—
0
—
0
—
0
632.12
30.9
2 331.41
113.9
-284.91
-13.9
1 279.42
62.5
—
0
964.63
47.1
199.31
9.7
324.71
15.9
0.065
4 993.47
1 641.73
100
—
0
—
0
—
0
564.47
34.4
2 115.12
128.8
-473.39
-28.8
345.46
21
—
0
-127.93
-7.8
53.155
3.2
-202.04
-12.3
-0.04
4 993.47
2 226
100
—
0
—
0
—
0
606.74
27.3
2 180.06
97.9
45.945
2.1
651.54
29.3
—
0
697.49
31.3
181.94
8.2
252.45
11.3
0.051
4 993.47
1 836.81
100
—
0
—
0
—
0
547.82
29.8
1 946.19
106
-109.38
-6
190
10.3
—
0
80.624
4.4
34.825
1.9
-8.66
-0.5
-0.002
4 993.47
2 362.93
—
—
—
573.34
2 119.64
243.29
145.17
—
393.46
76.671
212.03
0.042
4 990.68
1 594.56
—
—
—
456.89
1 720.24
-125.68
342.65
—
216.97
12.908
74.22
0.015
4 996.95
353.7
—
—
—
47.2
284.3
69.3
3.7
-16.2
56.8
11.9
48.5
0.01
4 954.4
363.2
—
—
—
45.8
293.9
69.4
3.2
6.3
78.9
17.5
65.2
0.01
4 954.6
343
—
—
—
35
261.9
81.2
3.6
36.3
121.1
15
108.4
0.02
4 957.3
332.1
—
—
—
36.6
272
60.2
3
13.3
76.4
13.3
64.8
0.01
4 954
325.9
—
—
—
39.9
252.1
73.8
4.5
12.6
90.9
14.4
78.4
0.02
4 969.3
300.9
—
—
—
35.1
241.4
59.5
6.5
22.3
88.3
11.9
76.4
0.02
4 965.3
291.4
—
—
—
25.4
220.1
71.4
6.8
10.9
89.1
14
71.8
0.01
4 958.3
262.5
—
—
—
28
220.8
41.7
5.7
13.5
60.9
10.3
52.2
0.01
4 953.9
300
—
—
—
17.3
218.4
81.7
10.4
7.9
100
19.4
81.6
0.02
4 946.3
256.8
—
—
—
41.4
222.4
34.4
11.7
5.1
51.3
11.1
41
0.01
4 944.4
246.5
—
—
—
38.8
212.3
34.1
6.9
1.9
42.9
-4.9
47.6
0.01
4 949.2
254.3
—
—
—
39.8
213.7
40.6
7.7
3.4
51.7
9.4
42.2
0.01
4 942.4
272.8
—
—
—
46.3
218.2
54.6
3.3
-9.4
48.5
-0.8
47.9
0.01
4 938.7
252.4
—
—
—
55.9
221.8
30.6
14.6
2.7
47.9
6.5
41.8
0.01
4 946.4
251.1
—
—
—
57.5
218.2
32.9
2.8
21.8
57.5
6.6
50.7
0.01
4 963.2
258.4
—
—
—
62.7
217.8
40.7
5.3
4
49.5
8.5
41.1
0.01
4 952.6
277
—
—
—
30.6
251.1
26
2.6
1.7
30.3
—
30.7
0.01
4 953.9
267.2
—
—
—
37.1
232.7
34.5
1.9
1.7
38.1
1
37
0.01
4 947.2
284.3
—
—
—
37.4
244.1
40.1
2
2.3
44.4
1.4
42.3
0.01
4 934.8
284.6
—
—
—
41
246.6
37.9
1.9
3.4
43.2
2.4
40.5
0.01
4 944.2
198.1
—
—
—
38.8
214.8
-16.7
1.4
4
-11.3
1.4
-13.2
—
4 931.7
152.2
—
—
—
34.5
180.1
-27.9
1.5
1.1
-25.3
1.2
-25.6
-0.01
4 931.7
185.6
—
—
—
40.3
203.6
-17.9
1.7
2.8
-13.5
1
-13.1
—
4 931.7
173.4
—
—
—
35
198.8
-25.4
1.8
3
-20.6
0.9
-20.8
—
4 931.7
185.3
—
—
—
35.3
208.6
-23.3
2.3
3.9
-17.1
0.9
-17.9
—
4 931.7
165.7
—
—
—
31.5
192.4
-26.7
2.3
3.9
-20.6
0.9
-20.4
—
4 931.7
191.4
—
—
—
42.7
236.1
-44.7
2
1
-86.4
-3.5
-83
-0.02
4 931.7
165
—
—
—
32.5
209.1
-44.1
3.8
1.5
-38.8
2.2
-40.3
-0.01
4 931.7
172.6
—
—
—
35.1
212.6
-40
4
0.5
-35.5
2.3
-41.5
-0.01
4 931.7