Namyue Statements
10
Namyue 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
46.615
100
70.942
152.2
-24.327
-52.2
—
0
18.054
38.7
19.466
41.8
-43.793
-93.9
-0.729
-1.6
-0.356
-0.8
-45
-96.5
-0.204
-0.4
-44.796
-96.1
-0.083
538.02
35.445
100
40.021
112.9
-4.576
-12.9
—
0
16.489
46.5
16.228
45.8
-20.804
-58.7
-0.224
-0.6
—
0
-21.81
-61.5
-0.157
-0.4
-21.653
-61.09
-0.04
538.02
43.061
100
47.412
110.1
-4.351
-10.1
—
0
16.182
37.6
18.671
43.4
-23.022
-53.5
-0.186
-0.4
-0.101
-0.2
-25.217
-58.6
-0.231
-0.5
-24.986
-58.02
-0.046
538.02
42.989
100
46.445
108
-3.456
-8.04
—
0
16.735
38.9
15.331
35.7
-18.787
-43.7
-0.156
-0.4
—
0
-18.943
-44.06
—
0
-18.943
-44.06
-0.035
538.02
83.833
100
79.051
94.3
4.782
5.7
—
0
19.029
22.7
19.164
22.9
-14.382
-17.2
-0.512
-0.6
—
0
-15.798
-18.8
0.15
0.2
-15.948
-19.02
-0.03
538.02
112.4
100
98.979
88.1
13.419
11.9
—
0
14.179
12.6
12.419
11
1
0.9
-1.293
-1.2
—
0
-3.888
-3.5
0.107
0.1
-3.995
-3.6
-0.007
538.02
135.75
100
120.83
89
14.919
11
—
0
9.725
7.2
6.888
5.1
8.031
5.9
-1.564
-1.2
—
0
6.884
5.1
0.004
0.003
6.88
5.1
0.013
538.02
55.651
100
56.841
102.1
-1.19
-2.1
—
0
5.746
10.3
5.025
9
-6.215
-11.2
-2.505
-4.5
—
0
-9.508
-17.09
0.123
0.2
-9.631
-17.3
-0.018
538.02
75.939
100
78.082
102.8
-2.143
-2.8
—
0
12.093
15.9
10.517
13.8
-12.66
-16.7
-2.872
-3.8
—
0
-16.845
-22.2
0.036
0.05
-16.881
-22.2
-0.031
538.02
102.08
100
105.73
103.6
-3.652
-3.6
—
0
16.328
16
14.316
14
-17.968
-17.6
-2.75
-2.7
—
0
-22.083
-21.6
0.03
0.03
-22.113
-21.7
-0.041
538.02
116.06
100
131.02
112.9
-14.962
-12.9
—
0
14.48
12.5
12.321
10.6
-27.283
-23.5
-2.489
-2.1
—
0
-33.074
-28.5
0.152
0.1
-33.226
-28.6
-0.062
538.02
122.26
100
142.57
116.6
-20.313
-16.6
—
0
16.27
13.3
15.12
12.4
-35.433
-29
-3.437
-2.8
—
0
-47.961
-39.2
0.054
0.04
-48.015
-39.3
-0.089
538.02
167.01
201.87
-34.861
—
16.453
13.54
-48.401
0.446
—
-66.449
0.71
-67.159
-0.125
538.02
155.14
167.72
-12.576
—
13.693
13.019
-25.595
-3.538
—
-32.433
0.031
-32.464
-0.06
538.02