Guru Online Statements
81
Guru Online 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
116.13
100
90.113
77.6
26.016
22.4
—
0
22.916
19.7
22.82
19.7
3.196
2.8
-0.048
-0.04
—
0
3.167
2.7
—
0
3.167
2.7
0.38
8.336
28.36
100
21.381
75.4
6.979
24.6
—
0
5.143
18.1
5.143
18.1
1.836
6.5
-0.038
-0.1
—
0
1.798
6.3
—
0
1.798
6.3
0.216
8.336
26.775
100
18.8
70.2
7.975
29.8
—
0
7.979
29.8
7.974
29.8
0.001
0.004
-0.01
-0.04
—
0
-0.06
-0.2
0.079
0.3
-0.139
-0.5
-0.001
166.72
31.115
100
24.491
78.7
6.624
21.3
—
0
9.081
29.2
9.011
29
-2.387
-7.7
-0.022
-0.07
—
0
-1.62
-5.2
—
0
-1.62
-5.2
-0.01
166.72
30.151
100
23.31
77.3
6.841
22.7
—
0
12.135
40.2
12.012
39.8
-5.171
-17.2
1.385
4.6
—
0
9.157
30.4
0.012
0.04
9.145
30.3
0.055
166.72
36.713
100
27.824
75.8
8.889
24.2
—
0
11.06
30.1
10.926
29.8
-2.037
-5.5
0.071
0.2
—
0
-1.966
-5.4
—
0
-1.966
-5.4
-0.012
166.72
33.54
100
21.901
65.3
11.639
34.7
—
0
25.217
75.2
33.671
100.4
-22.032
-65.7
0.874
2.6
—
0
-12.65
-37.7
0.083
0.2
-12.733
-38
-0.076
166.72
39.194
100
28.524
72.8
10.67
27.2
—
0
14.548
37.1
10.169
25.9
0.501
1.3
0.117
0.3
—
0
0.618
1.6
0.003
0.008
0.615
1.6
0.004
166.72
28.603
100
17.766
62.1
10.837
37.9
—
0
18.322
64.1
17.576
61.4
-6.739
-23.6
-0.362
-1.3
—
0
-7.948
-27.8
0.109
0.4
-8.057
-28.2
-0.048
166.72
39.725
100
25.867
65.1
13.858
34.9
—
0
20.647
52
20.443
51.5
-6.585
-16.6
0.453
1.1
—
0
-6.132
-15.4
—
0
-6.132
-15.4
-0.004
1 667.2
46.635
100
31.062
66.6
15.573
33.4
—
0
22.975
49.3
22.983
49.3
-7.41
-15.9
-0.421
-0.9
—
0
-7.831
-16.8
—
0
-7.831
-16.8
-0.005
1 667.2
50.16
100
35.68
71.1
14.49
28.9
—
0
24.18
48.2
24.11
48.1
-9.62
-19.2
-0.11
-0.2
-0.07
-0.1
-9.73
-19.4
0.37
0.7
-10.1
-20.1
-0.01
1 667.2
38.75
100
23.85
61.5
14.91
38.5
—
0
36.26
93.6
36.39
93.9
-21.48
-55.4
0.84
2.2
0.13
0.3
-21.12
-54.5
0.19
0.5
-21.31
-55
-0.01
1 667.2
43.73
100
26.27
60.1
17.46
39.9
—
0
22.58
51.6
22.35
51.1
-4.89
-11.2
—
0
-0.24
-0.5
-5.16
-11.8
—
0
-5.16
-11.8
—
1 667.2
42.84
100
28.22
65.9
14.61
34.1
—
0
22.9
53.5
22.34
52.1
-7.72
-18.02
-0.4
-0.9
-0.57
-1.3
-8.12
-19
-0.22
-0.5
-7.9
-18.4
—
1 667.2
42.51
100
28.66
67.4
13.85
32.6
—
0
18.48
43.5
18.23
42.9
-4.38
-10.3
-0.04
-0.09
-0.25
-0.6
-4.42
-10.4
0.24
0.6
-4.66
-11
—
1 667.2
35.02
100
26.46
75.6
8.56
24.4
—
0
22.81
65.1
22.79
65.1
-14.23
-40.6
-0.36
-1.03
-0.02
-0.06
-14.58
-41.6
-0.39
-1.1
-14.2
-40.5
-0.01
1 667.2
40.18
100
25.26
62.9
14.92
37.1
—
0
15.51
38.6
15.46
38.5
-0.54
-1.3
0.16
0.4
-0.05
-0.1
-0.37
-0.9
1.17
2.9
-1.54
-3.8
—
1 667.2