Winto Group Statements
82
Winto Group 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
9.292
100
0.302
3.3
8.99
96.7
—
0
11.83
127.3
11.387
122.5
-2.397
-25.8
0.626
6.7
-56.802
-611.3
-51.559
-554.9
—
0
-51.152
-550.5
-0.082
623.51
8.669
100
13.689
157.9
-5.02
-57.9
—
0
—
0
6.764
78
-11.784
-135.9
-0.651
-7.5
-0.155
-1.8
-12.59
-145.2
—
0
-12.366
-142.6
-0.02
618.66
2.208
100
0.916
41.5
1.292
58.5
—
0
—
0
2.058
93.2
-0.766
-34.7
-0.516
-23.4
0.15
6.8
-1.132
-51.3
—
0
-1.112
-50.4
-0.002
518.4
2.908
100
1.859
63.9
1.049
36.1
—
0
3.899
134.1
4.945
170
-3.896
-134
-0.345
-11.9
—
0
-2.186
-75.2
—
0
-2.372
-81.6
-0.005
519.51
12.333
100
2.333
18.9
10
81.1
—
0
—
0
2.65
21.5
7.35
59.6
-0.549
-4.5
—
0
6.801
55.1
—
0
6.863
55.6
0.012
578.4
11.011
100
3.086
28
7.925
72
—
0
—
0
3.237
29.4
4.688
42.6
-0.521
-4.7
—
0
4.167
37.8
—
0
4.24
38.5
0.008
518.4
8.393
100
3.255
38.8
5.138
61.2
—
0
—
0
3.241
38.6
1.897
22.6
-0.649
-7.7
—
0
1.248
14.9
—
0
1.373
16.4
0.003
518.4
17.478
100
4.336
24.8
13.142
75.2
—
0
-0.069
-0.4
6.226
35.6
6.916
39.6
-0.7
-4.005
-0.169
-1
6.047
34.6
1.655
9.5
4.947
28.3
0.011
432
18.69
100
6.424
34.4
12.266
65.6
—
0
—
0
2.817
15.1
9.449
50.6
-0.887
-4.7
0.742
4
9.304
49.8
—
0
9.315
49.8
0.022
432
14.318
100
4.416
30.8
9.902
69.2
—
0
—
0
2.86
20
7.042
49.2
-1.191
-8.3
—
0
5.851
40.9
—
0
5.473
38.2
0.013
432
10.64
100
5.78
54.3
4.86
45.7
—
0
—
0
2.71
25.5
2.15
20.2
-0.21
-2
—
0
1.94
18.2
—
0
1.94
18.2
—
432
4.6
100
1.399
30.4
3.201
69.6
—
0
—
0
4.629
100.6
-1.427
-31.02
-2.427
-52.7
-0.623
-13.5
-4.778
-103.9
-0.081
-1.8
-4.319
-93.9
-0.01
432
6.289
100
3.305
52.6
2.984
47.4
—
0
—
0
2.023
32.2
0.961
15.3
-0.99
-15.7
-0.531
-8.4
-0.56
-8.9
-0.092
-1.5
-0.497
-7.9
-0.001
432
8.888
100
4.441
50
4.447
50
—
0
—
0
2.962
33.3
1.485
16.7
-0.363
-4.09
—
0
1.122
12.6
—
0
0.864
9.7
0.002
432
7.153
100
4.269
59.7
2.884
40.3
—
0
—
0
3.507
49
-0.623
-8.7
-0.35
-4.9
—
0
-0.973
-13.6
—
0
-0.987
-13.8
-0.002
432
11.279
100
4.34
38.5
6.939
61.5
—
0
2.1
18.6
9.676
85.8
-2.737
-24.3
-0.514
-4.6
9.819
87.1
-16.355
-145.004
0.174
1.5
-16.415
-145.5
-0.038
432
3.589
100
2.284
63.6
1.305
36.4
—
0
-2.1
-58.5
2.75
76.6
-1.445
-40.2
-0.35
-9.7
-5
-139.3
-6.794
-189.3
—
0
-6.862
-191.2
-0.016
432
4.606
100
3.691
80.1
0.916
19.9
—
0
—
0
5.717
124.1
-4.802
-104.2
-0.385
-8.4
-4.819
-104.6
-10.006
-217.2
—
0
-9.673
-210
-0.023
432
1.13
100
1.085
96.1
0.045
3.9
—
0
—
0
6.148
544.1
-6.104
-540.2
-0.3
-26.6
-0.034
-3.01
-6.438
-569.7
—
0
-5.952
-526.7
-0.014
432
5.564
100
4.181
75.1
1.383
24.9
—
0
—
0
15.696
282.1
-14.312
-257.2
-0.116
-2.08
-1.085
-19.5
-15.513
-278.8
-0.022
-0.4
-16.619
-298.7
-0.036
432
3.077
100
2.485
80.8
0.592
19.2
—
0
—
0
6.686
217.3
-6.094
-198.05
-0.002
-0.08
-0.73
-23.7
-6.826
-221.9
—
0
-7.854
-255.3
-0.016
432
5.19
100
4.29
82.7
0.9
17.3
—
0
—
0
8.44
162.6
-7.54
-145.3
—
0
0.23
4.4
-7.32
-141.04
—
0
-7.59
-146.2
-0.02
432
0.95
100
0.46
48.4
0.49
51.6
—
0
—
0
5.34
562.1
-4.84
-509.5
—
0
0.13
13.7
-4.72
-496.8
—
0
-5.41
-569.5
-0.01
432
4.96
5.07
-0.11
—
—
5.1
-5.21
0.68
1.48
-10.62
0.05
-9.86
-0.02
432
8.1
6.79
1.31
—
—
4.4
-3.09
-0.27
0.16
-3.2
-0.01
3.4
-0.01
432
8.74
8.21
0.53
—
—
4.8
-4.27
-1.37
-0.07
-5.71
-0.01
-5.74
-0.01
432
7.93
6.68
1.24
—
—
5.24
-3.99
-0.94
1.79
-3.14
0.04
-2.92
-0.01
432
10.79
11.33
-0.54
—
—
3.6
-4.14
-0.91
-0.03
-5.08
0.09
-5.96
-0.01
361.57
8.42
8.79
-0.36
—
—
5.88
-6.24
-6.5
—
-12.74
0.27
-13.36
-0.04
360
9.96
8.72
1.24
—
—
3.82
-2.58
0.37
—
-2.22
0.27
-2.49
-0.01
360
6.38
7.75
-1.37
—
—
3.38
-4.75
0.26
-0.01
-4.49
—
-4.49
-0.01
360
5.21
0.71
4.5
—
—
4.66
-0.16
-0.65
-4.19
-5
0.41
-5.4
-0.02
332.72
5.35
0.63
4.72
—
—
2.77
1.96
-0.04
—
1.91
0.64
1.27
—
358.99
4.99
0.51
4.48
—
—
2.11
2.38
-0.04
-0.01
2.33
0.57
1.76
—
358.47
5.27
0.55
4.72
—
—
7.15
-2.43
-0.47
—
-2.9
0.49
-3.39
-0.01
329.26