Nimble Statements
18
Nimble 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
1 076
905
171
—
84
84
87
13
—
152
42
105
0.019
5 492.2
346
100
306
88.4
40
11.6
—
0
78
22.5
76
22
-36
-10.4
13
3.8
—
0
-112
-32.4
8
2.3
-61
-17.6
-0.011
5 492.2
233
100
197
84.5
36
15.5
—
0
64
27.5
64
27.5
-28
-12.02
7
3
—
0
-21
-9.01
5
2.1
-26
-11.2
-0.005
5 492.2
296
100
239
80.7
57
19.3
—
0
91
30.7
88
29.7
-31
-10.5
—
0
—
0
-31
-10.5
7
2.4
-41
-13.9
-0.005
5 492.2
127
100
114
89.8
13
10.2
—
0
74
58.3
71
55.9
-58
-45.7
—
0
—
0
-58
-45.7
2
1.6
-56
-44.09
-0.011
5 492.2
122
100
110
90.2
12
9.8
—
0
44
36.1
45
36.9
-33
-27.05
—
0
—
0
-33
-27.05
1
0.8
-63
-51.6
-0.005
5 492.2
70
100
58
82.9
12
17.1
—
0
48
68.6
44
62.9
-32
-45.7
—
0
—
0
-32
-45.7
2
2.9
-23
-32.9
-0.006
5 492.2
64
100
64
100
—
0
—
0
31
48.4
29
45.3
-29
-45.3
—
0
—
0
-53
-82.8
3
4.7
-77
-120.3
-0.008
5 492.2
118
100
88
74.6
30
25.4
—
0
44
37.3
40
33.9
-10
-8.5
—
0
—
0
-10
-8.5
3
2.5
-9
-7.6
-0.002
5 492.2
73
100
25
34.2
48
65.8
—
0
-83
-113.7
-89
-121.9
137
187.7
—
0
—
0
43
58.9
—
0
59
80.8
0.011
5 492.2
50
100
29
58
21
42
—
0
37
74
7
14
14
28
-1
-2
—
0
13
26
-17
-34
32
64
0.006
5 492.2
90
100
54
60
36
40
—
0
-122
-135.6
-134
-148.9
170
188.9
—
0
—
0
134
148.9
33
36.7
127
141.1
0.023
5 492.2
81
100
42
51.9
39
48.1
—
0
-3
-3.7
-3
-3.7
42
51.9
—
0
—
0
42
51.9
-1
-1.2
48
59.3
0.009
5 492.2
139
100
88
63.3
51
36.7
—
0
44
31.7
33
23.7
18
12.9
—
0
—
0
2 471
1777.7
-39
-28.06
2 647
1904.3
1.82
1 455.6
164
100
112
68.3
52
31.7
—
0
56
34.1
53
32.3
-1
-0.6
—
0
—
0
-227
-138.4
1
0.6
-144
-87.8
-0.14
1 052.4
280
100
209
74.6
71
25.4
—
0
56
20
56
20
15
5.4
—
0
-2
-0.7
-8
-2.9
15
5.4
-19
-6.8
-0.02
1 052.4
319
100
220
69
99
31
—
0
68
21.3
99
31
—
0
—
0
-2
-0.6
-75
-23.5
37
11.6
-118
-37
-0.11
1 052.4
344
100
251
73
93
27
—
0
65
18.9
62
18
31
9
—
0
—
0
31
9
—
0
25
7.3
0.02
1 052.4
330
100
241
73
89
27
—
0
69
20.9
65
19.7
24
7.3
-57
-17.3
—
0
-97
-29.4
-11
-3.3
-80
-24.2
-0.08
1 052.4
411
100
312
75.9
99
24.1
—
0
59
14.4
54
13.1
45
10.9
-135
-32.8
—
0
-90
-21.9
21
5.1
-111
-27.007
-0.11
1 052.4
499
100
374
74.9
125
25.1
—
0
119
23.8
157
31.5
-32
-6.4
-212
-42.5
-1
-0.2
-584
-117.03
6
1.2
-547
-109.6
-0.52
1 051.2
616
100
477
77.4
139
22.6
—
0
62
10.1
60
9.7
79
12.8
-59
-9.6
—
0
-68
-11.04
34
5.5
-125
-20.3
-0.12
1 052.4
709
100
561
79.1
148
20.9
—
0
67
9.4
59
8.3
89
12.6
-55
-7.8
—
0
-488
-68.8
55
7.8
-686
-96.8
-0.65
1 052.4
774
100
626
80.9
148
19.1
—
0
81
10.5
60
7.8
88
11.4
-43
-5.6
—
0
-592
-76.5
27
3.5
-636
-82.2
-0.6
1 052.4
784
100
610
77.8
174
22.2
—
0
84
10.7
58
7.4
116
14.8
-13
-1.7
—
0
-48
-6.1
9
1.1
-624
-79.6
-0.59
1 052.4
980
100
780
79.6
200
20.4
—
0
117
11.9
128
13.1
72
7.3
-35
-3.6
—
0
40
4.1
27
2.8
-4
-0.4
—
1 052.4
662
100
466
70.4
196
29.6
—
0
173
26.1
196
29.6
—
0
-35
-5.3
—
0
-1 169
-176.6
11
1.7
-1 240
-187.3
-1.17
1 052.4
1 026
100
904
88.1
122
11.9
—
0
174
17
129
12.6
-7
-0.7
-37
-3.6
—
0
-41
-4
-5
-0.5
-26
-2.5
-0.02
1 052.4
1 079
100
969
89.8
110
10.2
—
0
206
19.1
368
34.1
-258
-23.9
-25
-2.3
—
0
-352
-32.6
2
0.2
-321
-29.7
-0.31
1 052.4
1 353
100
1 111
82.1
242
17.9
—
0
289
21.4
312
23.1
-70
-5.2
-22
-1.6
—
0
54
4
1
0.07
81
6
0.07
1 117.1
4 162
100
3 939
94.6
223
5.4
—
0
406
9.8
908
21.8
-685
-16.5
-31
-0.7
—
0
-960
-23.07
9
0.2
-763
-18.3
-0.72
1 052.4
3 025
100
2 737
90.5
288
9.5
—
0
355
11.7
274
9.1
14
0.5
-39
-1.3
—
0
-42
-1.4
10
0.3
168
5.6
0.15
1 052.4
5 433
100
4 851
89.3
582
10.7
—
0
527
9.7
419
7.7
163
3
-63
-1.2
—
0
236
4.3
33
0.6
197
3.6
0.18
1 117.1
3 879
100
3 448
88.9
431
11.1
—
0
307
7.9
291
7.5
140
3.6
-37
-1
—
0
158
4.1
1
0.03
163
4.2
0.15
1 117.1
3 415
100
2 980
87.3
435
12.7
—
0
295
8.6
275
8.1
160
4.7
-37
-1.08
—
0
123
3.6
14
0.4
112
3.3
0.11
1 052.4
2 623
100
2 241
85.4
382
14.6
—
0
213
8.1
170
6.5
212
8.1
-20
-0.8
—
0
192
7.3
-1
-0.04
190
7.2
0.18
1 052
3 531
100
3 198
90.6
333
9.4
—
0
124
3.5
59
1.7
274
7.8
-19
-0.5
—
0
348
9.9
9
0.3
385
10.9
0.37
1 052.9
2 891
100
2 436
84.3
455
15.7
—
0
235
8.1
261
9
194
6.7
-13
-0.4
—
0
177
6.1
1
0.03
171
5.9
0.16
1 052