Kader Statements
18
Kader 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
219.56
100
51.831
23.6
167.73
76.4
—
0
81.159
37
147.73
67.3
20.001
9.1
-104.65
-47.7
0.928
0.4
-83.72
-38.1
-11.994
-5.5
-72.052
-32.8
-0.076
950.59
152.99
100
5.072
3.3
147.91
96.7
—
0
89.834
58.7
144.31
94.3
3.6
2.4
-4.086
-2.7
-2.056
-1.3
-2.542
-1.7
-0.83
-0.5
-2.582
-1.7
-0.003
950.59
190.83
100
27.874
14.6
162.96
85.4
—
0
90.325
47.3
170.98
89.6
-8.02
-4.2
-55.295
-29
-0.891
-0.5
-64.206
-33.6
-8.858
-4.6
-55.882
-29.3
-0.059
950.59
161.14
100
9.934
6.2
151.2
93.8
—
0
88.436
54.9
164.22
101.9
-13.02
-8.08
-13.941
-8.7
—
0
-26.961
-16.7
2.656
1.6
-30.502
-18.9
-0.032
950.59
239.45
100
47.913
20
191.54
80
—
0
91.409
38.2
171.67
71.7
19.868
8.3
25.091
10.5
-4.64
-1.9
40.319
16.8
7.816
3.3
32.202
13.4
0.034
950.59
157.88
100
18.698
11.8
139.18
88.2
—
0
81.981
51.9
136.25
86.3
2.933
1.9
10.811
6.8
—
0
13.744
8.7
-0.681
-0.4
13.74
8.7
0.014
950.59
258
100
80.493
31.2
177.51
68.8
—
0
85.718
33.2
145.32
56.3
32.192
12.5
-60.78
-23.6
-4.169
-1.6
-32.757
-12.7
-1.028
-0.4
-32.137
-12.5
-0.034
950.59
114.29
100
16.632
14.6
97.66
85.4
—
0
80.37
70.3
141.12
123.5
-43.459
-38.02
-33.995
-29.7
—
0
-77.454
-67.8
0.313
0.3
-78.229
-68.4
-0.082
950.59
248.14
100
65.4
26.4
182.74
73.6
—
0
91.598
36.9
200.16
80.7
-17.42
-7.02
26.527
10.7
-3.025
-1.2
6.082
2.5
-0.148
-0.06
6.371
2.6
0.007
950.59
196.01
100
40.169
20.5
155.84
79.5
—
0
96.3
49.1
162.27
82.8
-6.429
-3.3
-12.713
-6.5
—
0
-19.142
-9.8
1.129
0.6
-20.735
-10.6
-0.022
950.59
384.34
100
141.31
36.8
243.03
63.2
—
0
113.27
29.5
207.01
53.9
36.023
9.4
159.46
41.5
—
0
195.48
50.9
24.892
6.5
172.22
44.8
0.181
950.59
279.35
100
71.793
25.7
207.56
74.3
—
0
107.08
38.3
188.47
67.5
19.082
6.8
1.239
0.4
—
0
20.321
7.3
9.509
3.4
9.525
3.4
0.01
950.59
500.24
173.34
326.9
—
125.32
215.61
111.28
190.64
—
301.92
19.54
282.16
0.297
950.59
323.21
89.314
233.9
—
107.65
179.97
53.936
-1.094
—
52.842
7.416
39.584
0.042
950.59
434.5
138.3
296.2
—
120.1
224.4
71.8
64
-0.7
135.1
31.3
104.7
0.11
950.6
319
72.7
246.3
—
119.7
215.7
30.6
-3.4
0.8
27.1
7.4
18.2
0.02
950.6
543.4
142.3
401.1
—
160.1
319.7
81.3
49.7
1.6
132.6
31.4
100
0.11
950.6
350.1
72.5
277.6
—
134.5
243.5
34.1
-11
—
23.1
-2.3
24.4
0.03
950.6
530.9
147.9
383
—
141.7
314
69
150.6
1.9
221.4
2
218.5
0.23
950.9
294.3
64.6
229.8
—
160.8
294.4
-64.7
-7.2
0.1
-71.8
0.1
-72.6
-0.08
908
571.3
161.5
409.9
—
200
403.3
6.6
138.8
0
145
-0.2
143.9
0.22
665.4
356.4
116.3
240.1
—
203
317.6
-77.5
-11.6
0
-89.1
1.2
-92.9
-0.14
685
782.7
287.1
495.5
—
311.4
501.7
-6.2
296.8
0
287.8
16.3
269.9
0.39
685
468.4
158.9
309.5
—
283.1
405.4
-95.9
-9.8
0
-105.7
-1.1
-105.3
-0.15
685
713.1
274.8
438.3
—
366.1
510.5
-72.2
181
0
109.4
-9.4
121.1
0.18
685
586.4
169.9
416.5
—
338.8
475.1
-58.6
-6.6
-0.1
-65.3
6.3
-71.8
-0.1
685
959.8
323.8
636
—
335.7
530
106
97.9
—
203.9
38.4
169.9
0.25
685
640.4
211.3
429.2
—
304.9
458.8
-29.7
23.1
0
-6.6
-0.5
-5.4
-0.01
685
1 036
396
640.1
—
379.9
544
96
72.6
0
168.6
43.3
126.8
0.19
685
501.6
151.4
350.3
—
235.1
356.3
-6.1
60.3
0
54.2
6.1
48.6
0.07
685
620.4
244.8
375.6
—
161.4
288.6
87
-53.7
-0.1
-25.7
9
-36.3
-0.05
685
290.8
101.6
189.2
—
109
182.3
6.9
-4.8
—
2.1
-6.5
8.6
0.01
685
455.6
130.7
324.9
—
124.3
258.1
66.8
85.7
0
152.5
39.3
113
0.17
685
266.1
88.1
178
—
87.2
154
24.1
-5.6
0
18.5
4.6
13.6
0.02
685
440.5
173.4
267
—
101.6
210.4
56.6
-7.2
0
49.4
28.1
21.3
0.03
685
202.8
56.6
146.2
—
79.4
133.7
12.5
-3.4
—
9.1
0.5
8.6
0.01
685
339.9
121.9
218
—
90.7
185.5
32.5
63.8
1.6
98.3
18.7
79.6
0.12
685
199.9
55.4
144.5
—
74.3
133.1
11.5
-11.7
—
-2
-2.8
0.8
—
685
327.9
139.9
188.1
—
80.4
159.4
28.6
39.9
0
68.5
22.1
46.4
0.07
685
173.2
43.3
129.9
—
62.1
124.1
5.8
-12.5
0
-6.7
0.9
-7.6
-0.01
685
329.8
143
186.8
—
76.8
160.3
26.5
-16.4
-0.5
10.1
4.4
5.7
0.01
685
165.6
41.8
123.8
—
60.6
123.2
0.5
-9.7
—
-9.2
1.9
-11
-0.02
685