Tsui Wah Statements
13
Tsui Wah 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
497.29
131.04
366.24
—
232.48
374.78
-8.533
13.071
—
4.538
1.719
6.747
0.005
1 411.23
414.56
100
120.32
29
294.25
71
—
0
188.95
45.6
345.9
83.4
-51.659
-12.5
-8.85
-2.1
—
0
42.152
10.2
-0.361
-0.09
40.867
9.9
0.029
1 411.23
470.84
100
134.37
28.5
336.47
71.5
—
0
222.81
47.3
420.33
89.3
-83.863
-17.8
-7.971
-1.7
—
0
-87.039
-18.5
6.645
1.4
-87.826
-18.7
-0.062
1 411.23
522.49
100
147.75
28.3
374.74
71.7
—
0
224.76
43
403.15
77.2
-28.413
-5.4
-5.14
-1
—
0
-30.361
-5.8
0.004
0.0008
-30.428
-5.8
-0.022
1 411.23
522.64
100
149.01
28.5
373.63
71.5
—
0
228.14
43.7
446.27
85.4
-72.635
-13.9
-5.842
-1.1
—
0
-44.539
-8.5
4.737
0.9
-46.469
-8.9
-0.033
1 411.23
433.74
100
136.36
31.4
297.39
68.6
—
0
188.4
43.4
414.37
95.5
-116.98
-27
-18.465
-4.3
—
0
-73.238
-16.9
3.58
0.8
-77.645
-17.9
-0.055
1 411.23
543.31
100
160.82
29.6
382.48
70.4
—
0
262.96
48.4
637.09
117.3
-254.6
-46.9
-6.117
-1.1
—
0
-260.72
-48
13.6
2.5
-272.89
-50.2
-0.193
1 411.23
838.17
100
241.55
28.8
596.62
71.2
—
0
363.6
43.4
637.93
76.1
-41.305
-4.9
1.318
0.2
—
0
-39.987
-4.8
5.416
0.6
-44.502
-5.3
-0.032
1 411.23
890.98
100
288.68
32.4
602.31
67.6
—
0
468.99
52.6
613.43
68.8
-11.124
-1.2
12.922
1.5
—
0
1.798
0.2
11.56
1.3
-9.669
-1.09
-0.007
1 411.23
895.77
100
295.03
32.9
600.74
67.1
—
0
456
50.9
600.45
67
0.298
0.03
19.588
2.2
—
0
19.886
2.2
5.415
0.6
14.41
1.6
0.01
1 411.23
934.91
100
299.37
32
635.54
68
—
0
468.29
50.1
610.91
65.3
24.634
2.6
19.721
2.1
—
0
44.355
4.7
11.812
1.3
32.196
3.4
0.023
1 411.23
904.84
100
299.48
33.1
605.36
66.9
—
0
442.98
49
560.97
62
44.394
4.9
18.012
2
—
0
62.406
6.9
14.179
1.6
48.009
5.3
0.034
1 411.23
263.3
100
91.3
34.7
172
65.3
—
0
102.1
38.8
127.7
48.5
44.4
16.9
6.1
2.3
-1
-0.4
50.5
19.2
9.7
3.7
40.8
15.5
0.2
200
223.6
100
80.3
35.9
143.4
64.1
—
0
94.9
42.4
116.6
52.1
26.8
12
4.3
1.9
-0.4
-0.2
31.1
13.9
5.5
2.5
24
10.7
0.12
200