Birmingham Sports Statements
23
Birmingham Sports 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
108.15
221.99
-113.84
—
21.445
-62.246
-51.593
-0.318
-1.514
-28.678
0.71
2.716
0.004
771.56
108.95
100
196.22
180.1
-87.272
-80.1
—
0
17.52
16.1
-53.326
-48.9
-33.946
-31.2
-25.643
-23.5
-1.844
-1.7
-56.168
-51.6
-0.001
-0.0009
-28.373
-26.04
-0.037
771.56
109.56
100
227.85
208
-118.29
-108
—
0
17.708
16.2
-69.094
-63.06
-49.193
-44.9
-28.631
-26.1
-2.538
-2.3
-67.623
-61.7
—
0
-30.37
-27.7
-1.046
29.028
111.38
100
237.7
213.4
-126.33
-113.4
—
0
17.671
15.9
-43.569
-39.1
-82.757
-74.3
-3.183
-2.9
-3.391
-3.04
-40.145
-36.04
-0.001
-0.0009
-10.291
-9.2
-0.013
771.56
91.818
100
236.74
257.8
-144.92
-157.8
—
0
21.212
23.1
19.605
21.4
-164.52
-179.2
-31.283
-34.07
-43.014
-46.8
-187.79
-204.5
-0.039
-0.04
-146.18
-159.2
-0.008
19 159.8
73.205
100
190.4
260.1
-117.19
-160.09
—
0
28.918
39.5
58.882
80.4
-176.07
-240.5
-11.991
-16.4
-1.401
-1.9
75.374
103
-0.55
-0.8
71.947
98.3
0.004
17 863.41
97.539
100
210.53
215.8
-112.99
-115.8
—
0
24.355
25
63.246
64.8
-176.24
-180.7
-31.282
-32.07
-1.431
-1.5
-205.48
-210.7
-4.839
-5
-195.65
-200.6
-0.011
17 710.02
133.99
100
239.34
178.6
-105.35
-78.6
—
0
29.306
21.9
67.037
50
-172.39
-128.7
-9.513
-7.1
—
0
-66.207
-49.4
-0.36
-0.3
-64.837
-48.4
-0.004
17 710.02
94.017
100
252.52
268.6
-158.5
-168.6
—
0
30.567
32.5
65.323
69.5
-223.83
-238.07
9.993
10.6
—
0
-189.78
-201.9
1.769
1.9
-191.99
-204.2
-0.013
14 864.51
116.42
100
217.85
187.1
-101.43
-87.1
—
0
28.036
24.1
61.53
52.9
-162.96
-140
-13.646
-11.7
—
0
-173.27
-148.8
-0.129
-0.1
-168.94
-145.1
-0.014
12 314.25
95.875
100
269.32
280.9
-173.44
-180.9
—
0
23.116
24.1
66.768
69.6
-240.21
-250.5
-9.902
-10.3
—
0
-245.53
-256.09
-0.13
-0.1
-238.44
-248.7
-0.022
10 697.71
112.14
262.25
-150.11
—
19.074
47.251
-197.36
-7.43
—
-192.44
-0.136
-186.59
-0.025
7 478.09
78.417
173.34
-94.928
—
13.838
22.439
-117.37
-2.542
—
-143.94
-24.398
-116.33
-0.017
6 972.89
94.5
147.2
-52.7
—
16.3
4.5
-57.1
-6
-0.1
-63.2
-0.1
-61.4
-0.02
2 881.7
74.2
144.5
-70.3
—
13.5
8.1
-78.4
-3.2
0
-4.3
1.4
-5.8
-0.01
785
95.1
135
-39.9
—
19.4
13.4
-53.3
-3.2
0
-55.7
-1.7
-52.8
-0.07
785
109.8
131.8
-22
—
33.5
13.1
-35.1
3.8
-0.1
1.7
-3.5
6.5
0.01
783.1
143.8
141.3
2.5
—
37.8
19.1
-16.6
-4
-0.1
-3.1
—
-4.1
-0.01
557.1
119.7
174.5
-54.8
—
66.9
57.2
-112
-5.6
0
-77.1
21.2
-96
-0.23
415.5
133.5
187.6
-54.1
—
31.9
31.2
-85.3
-12.6
0
-62.4
-0.2
-61.5
-0.2
315.2
135.4
190.8
-55.4
—
48.2
54.4
-109.8
-12.6
0
-51.4
-4.9
-46.5
-0.15
315.2
159.1
200.2
-41.1
—
11.8
22.8
-63.9
-12.8
-0.7
-74.2
—
-72.2
-0.23
315.2
216.7
204.8
11.9
—
24.1
57.5
-45.5
-13.3
0.2
2.3
—
1
—
372
273.1
242.8
30.4
—
27.8
60
-29.7
-8
0
141.4
—
135.9
0.53
258.5
406
384.3
21.7
—
58
149.7
-128
2.1
1.6
-719.1
-153.8
-548.7
-1.93
284.8
375.4
327.1
48.3
—
37.5
107.5
-59.3
-6.2
0
-65.5
—
-63.4
-0.25
258.5
2.1
—
—
—
10.4
12.4
-10.3
-10.9
—
-3.9
—
-3.9
-0.04
93.4
8.3
5.4
3
—
13.7
13.5
-10.6
-0.2
-0.1
-72.6
-0.1
-72.5
-0.99
73.3
2.3
1.2
1.2
—
8.7
8.6
-7.5
0.5
—
-19.1
—
-19.1
-0.31
62.3
6.2
4.7
1.5
—
14.5
14.3
-12.7
—
-0.3
-125.5
0.4
-125.9
-1.73
72.9
14.3
12.8
1.5
—
27.8
27.7
-26.2
—
-0.1
-26.2
—
-26.2
-0.71
36.9
20.1
15.8
4.2
—
14
10.4
-6.2
—
0
-7.8
—
-7.8
-0.22
34.8
22.8
20.8
2
—
5.3
5.2
-3.2
-0.1
-0.1
-3.3
—
-3.3
-0.1
31.8
19
14.8
4.2
—
23.3
23.1
-18.9
—
-0.2
-27.9
19.8
-48.1
-1.51
31.8
29.4
23.2
6.2
—
9.3
9.1
-2.8
-0.1
-0.2
-31.7
0.2
-31.5
-0.99
31.8
27.7
25
2.7
—
5.6
5.3
-2.6
-0.1
-0.3
-5.2
0.7
-11
-0.35
31.8
74.2
48.7
25.6
—
9.1
9
16.5
-0.1
-0.1
16.4
0.6
13.1
0.41
31.8
102.8
75.7
27.1
—
9.2
9.1
18
-0.1
-0.1
17.9
0.8
12.4
0.39
31.8
16.6
—
—
—
5.4
5.4
11.2
-0.1
—
11.2
—
11.1
0.35
31.8