Million Stars Statements
80
Million Stars 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
38.88
100
56.979
146.6
-18.099
-46.6
—
0
-28.578
-73.5
-28.579
-73.5
10.48
27
0.074
0.2
—
0
12.425
32
—
0
12.425
32
0.024
508.13
39.655
41.415
-1.76
—
11.452
11.357
-13.117
2.955
—
-10.138
-0.938
-9.2
-0.018
502.9
6.849
100
7.035
102.7
-0.186
-2.7
—
0
7.095
103.6
7.237
105.7
-7.423
-108.4
0.122
1.8
—
0
-7.276
-106.2
0.001
0.01
-7.277
-106.2
-0.016
460.57
1.371
100
4.194
305.9
-2.823
-205.9
—
0
50.501
3683.5
49.477
3608.8
-52.3
-3814.7
0.073
5.3
—
0
-56.742
-4138.7
0.128
9.3
-56.87
-4148.07
-0.117
488
22.674
100
21.042
92.8
1.632
7.2
—
0
34.549
152.4
33.763
148.9
-32.131
-141.7
0.099
0.4
—
0
-31.909
-140.7
—
0
-31.909
-140.7
-0.067
477.8
11.102
100
23.24
209.3
-12.138
-109.3
—
0
36.688
330.5
34.454
310.3
-46.592
-419.7
-9.549
-86.01
—
0
-62.857
-566.2
0.267
2.4
-63.124
-568.6
-0.15
420
99.438
100
76.951
77.4
22.487
22.6
—
0
2.932
2.9
2.903
2.9
19.584
19.7
0.791
0.8
—
0
24.357
24.5
—
0
24.357
24.5
0.058
420
65.938
100
68.813
104.4
-2.875
-4.4
—
0
24.941
37.8
22.979
34.8
-25.854
-39.2
0.289
0.4
—
0
-65.704
-99.6
-0.096
-0.1
-65.608
-99.5
-0.171
384.81
141.16
100
138.54
98.1
2.62
1.9
—
0
-28.486
-20.2
-28.003
-19.8
30.623
21.7
-2.465
-1.7
—
0
28.158
19.9
0.102
0.07
28.056
19.9
0.064
440
43.367
100
40.113
92.5
3.254
7.5
—
0
43.963
101.4
42.798
98.7
-39.544
-91.2
-0.163
-0.4
—
0
-39.707
-91.6
0.377
0.9
-39.821
-91.8
-0.1
400
94.968
100
78.411
82.6
16.557
17.4
—
0
19.625
20.7
17.772
18.7
-1.215
-1.3
-0.12
-0.1
—
0
-1.335
-1.4
-0.177
-0.2
-1.158
-1.2
-0.003
400
232.7
100
123
52.9
109.7
47.1
—
0
13.8
5.9
13.3
5.7
96.4
41.4
—
0
-0.5
-0.2
96.4
41.4
7.5
3.2
87.4
37.6
0.22
400
132.8
100
68.8
51.8
64
48.2
—
0
16.8
12.7
16.7
12.6
47.3
35.6
0.1
0.08
-0.1
-0.08
47.4
35.7
-1.4
-1.05
43.8
33
0.11
400
27.7
100
14.1
50.9
13.6
49.1
—
0
13.3
48
12.5
45.1
1.1
4
0.1
0.4
-0.8
-2.9
1.2
4.3
1.6
5.8
-0.4
-1.4
—
400
13.5
100
8.6
63.7
4.9
36.3
—
0
3.3
24.4
3.3
24.4
1.6
11.9
0.1
0.7
—
0
1.7
12.6
0.4
3
1.4
10.4
—
400
15.3
100
11.2
73.2
4.2
27.5
—
0
6
39.2
5.9
38.6
-1.8
-11.8
—
0
—
0
-1.8
-11.8
-0.7
-4.6
-1.1
-7.2
—
400
10.5
100
6.9
65.7
3.6
34.3
—
0
3.5
33.3
3.4
32.4
0.2
1.9
—
0
-0.1
-1
0.2
1.9
—
0
0.2
1.9
—
400
19.8
100
10.8
54.5
9
45.5
—
0
3.4
17.2
3.4
17.2
5.7
28.8
—
0
—
0
-3.8
-19.2
1
5.1
-4.9
-24.7
-0.02
300
22.2
100
12.3
55.4
9.9
44.6
—
0
7.3
32.9
7.4
33.3
2.6
11.7
—
0
—
0
2.5
11.3
1.2
5.4
1.3
5.9
—
300