Sitoy Group Statements
10
Sitoy 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
871.31
100
579.77
66.5
291.54
33.5
—
0
190.15
21.8
191.84
22
99.7
11.4
21.424
2.5
—
0
121.46
13.9
24.771
2.8
96.693
11.1
0.1
964.38
956.49
100
642.31
67.2
314.18
32.8
—
0
198.58
20.8
200.32
20.9
113.85
11.9
23.776
2.5
—
0
137.19
14.3
31.088
3.3
106.1
11.1
0.11
965.43
913.25
100
638.01
69.9
275.24
30.1
—
0
172.72
18.9
154.83
17
120.41
13.2
16.453
1.8
—
0
130.12
14.2
23.748
2.6
104.97
11.5
0.11
968.16
932.62
100
673.89
72.3
258.74
27.7
—
0
201.05
21.6
205.55
22
53.185
5.7
0.757
0.08
—
0
54.571
5.9
10.576
1.1
6.655
0.7
—
962.7
643.71
100
480.89
74.7
162.82
25.3
—
0
177.44
27.6
184.93
28.7
-22.104
-3.4
-0.119
-0.02
—
0
-23.331
-3.6
8.323
1.3
-62.412
-9.7
-0.06
962.53
670.71
100
505.78
75.4
164.92
24.6
—
0
176.57
26.3
225.31
33.6
-60.389
-9.004
1.75
0.3
—
0
-58.84
-8.8
-7.112
-1.06
-87.837
-13.1
-0.09
962.51
659.98
100
555.95
84.2
104.03
15.8
—
0
251.77
38.1
298.56
45.2
-194.53
-29.5
5.555
0.8
—
0
-188.35
-28.5
4.019
0.6
-178.82
-27.09
-0.186
959.7
1 148.92
100
813.92
70.8
335
29.2
—
0
282.23
24.6
278.38
24.2
56.625
4.9
9.861
0.9
—
0
65.86
5.7
23.666
2.1
45.984
4
0.048
961.49
1 158.16
100
822.3
71
335.86
29
—
0
327.96
28.3
331.18
28.6
4.675
0.4
12.64
1.1
—
0
17.315
1.5
13.493
1.2
10.747
0.9
0.011
963.99
1 283.28
100
923.85
72
359.44
28
—
0
259.19
20.2
254.96
19.9
104.48
8.1
39.14
3
—
0
143.62
11.2
34.652
2.7
114.82
8.9
0.117
981.57
1 145.63
100
828.88
72.4
316.74
27.6
—
0
222.98
19.5
222.27
19.4
94.467
8.2
30.257
2.6
—
0
124.72
10.9
17.171
1.5
111.98
9.8
0.112
1 001.53
1 160.17
839.69
320.48
—
198.4
204.32
116.16
41.316
—
157.47
14.158
144.7
0.144
1 001.53
925.41
684.09
241.33
—
166.72
162.2
79.124
20.486
—
99.61
4.952
94.658
0.095
1 001.53
991.5
714.7
276.8
—
175.3
172.4
104.4
32.4
0
136.8
20.4
116.4
0.12
1 001.5
1 148.6
849.6
299.1
—
190
180.1
119
6
0
195
23.1
171.8
0.17
1 001.5
1 688.4
1 220.6
467.8
—
218.1
229.2
238.6
11.8
-2
250.4
52.1
198.3
0.2
1 001.5
1 643.5
1 214.1
429.4
—
211.6
204.6
224.8
26.6
—
251.4
47.5
203.9
0.2
1 001.5
1 736.9
1 283.7
453.2
—
214.9
208.5
244.7
11.6
0
256.3
48.3
208
0.21
1 001.5
1 788.5
1 294
494.5
—
190.5
192.1
302.3
5.9
0
310.7
56.9
253.9
0.25
1 001.5
2 068.3
1 559.3
509
—
198.8
203.6
305.4
4.1
0
309.5
59.1
250.4
0.25
1 001.5
1 648.1
1 245.7
402.5
—
162.7
142.8
259.6
2.2
0
261.8
51.1
210.8
0.21
1 001.5
1 712.2
1 330.1
382.1
—
166.9
158.2
223.9
3.4
0
227.3
37.6
189.7
0.19
1 001.5
1 717.9
1 342.2
375.6
—
149.9
140.8
234.8
2.4
0
237.2
34.2
203
0.2
1 001.5
1 620.4
1 254.6
365.8
—
148.3
143.7
222
3.4
—
225.4
47.4
178
0.18
1 001.5
1 289.4
1 009.7
279.6
—
114.1
107.4
172.2
1.3
0
173.5
26
147.5
0.15
1 001.5
1 203.9
930.4
273.5
—
99.3
90.9
182.6
6.7
0
189.3
34.4
154.9
0.15
1 001.5