Sincere Statements
24
Sincere 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
74.356
100
30.432
40.9
43.924
59.1
—
0
59.603
80.2
59.495
80
-15.571
-20.9
-3.649
-4.9
—
0
-18.997
-25.5
0.014
0.02
-17.493
-23.5
-0.013
1 313.96
77.435
100
33.657
43.5
43.778
56.5
—
0
61.879
79.9
61.796
79.8
-18.018
-23.3
-5.878
-7.6
—
0
-22.785
-29.4
-0.013
-0.02
-20.951
-27.06
-0.016
1 313.96
69.081
100
30.918
44.8
38.163
55.2
—
0
74.684
108.1
74.573
108
-36.41
-52.7
-5.625
-8.1
—
0
-39.443
-57.1
0.036
0.05
-38.087
-55.1
-0.029
1 313.96
59.876
100
26.362
44
33.514
56
—
0
49.386
82.5
47.53
79.4
-14.016
-23.4
-0.355
-0.6
—
0
-15.946
-26.6
0.015
0.03
-15.325
-25.6
-0.012
1 289.89
80.184
100
39.546
49.3
40.638
50.7
—
0
86.122
107.4
85.909
107.1
-45.271
-56.5
-16.682
-20.8
—
0
-61.128
-76.2
—
0
-60.555
-75.5
-0.05
1 203.56
95.716
100
46.451
48.5
49.265
51.5
—
0
105.89
110.6
106.17
110.9
-56.904
-59.5
-8.496
-8.9
—
0
-73.384
-76.7
0.015
0.02
-73.132
-76.4
-0.069
1 053.52
81.756
100
45.293
55.4
36.463
44.6
—
0
95.619
117
95.032
116.2
-58.569
-71.6
-11.026
-13.5
—
0
-72.298
-88.4
—
0
-71.885
-87.9
-0.068
1 053.52
125.21
100
68.687
54.9
56.525
45.1
—
0
119.17
95.2
124.94
99.8
-68.411
-54.6
4.823
3.9
-0.028
-0.02
-69.069
-55.2
0.014
0.01
-68.437
-54.7
-0.065
1 051.76
138.1
100
61.826
44.8
76.274
55.2
—
0
136.51
98.8
135.81
98.3
-59.531
-43.1
-15.105
-10.9
—
0
-83.192
-60.2
-0.001
-0.0007
-81.948
-59.3
-0.112
731.45
165.78
100
73.704
44.5
92.079
55.5
—
0
151.43
91.3
154.7
93.3
-62.62
-37.8
5.144
3.1
—
0
-65.055
-39.2
0.006
0.004
-63.704
-38.4
-0.097
658.45
146.08
100
68.409
46.8
77.673
53.2
—
0
141.06
96.6
137.48
94.1
-59.811
-40.9
-10.018
-6.9
—
0
-69.672
-47.7
0.01
0.007
-68.364
-46.8
-0.104
658.45
196.44
100
80.349
40.9
116.09
59.1
—
0
158.42
80.6
163.68
83.3
-47.588
-24.2
7.118
3.6
—
0
-38.697
-19.7
0.017
0.009
-37.466
-19.07
-0.08
466.64
159.43
73.582
85.844
—
153.56
147.53
-61.684
5.443
—
-54.165
0.001
-53.031
-0.157
338.49
203.7
90.2
113.5
—
159.3
142.4
-28.9
-9.7
—
-38.6
—
-37.5
-0.11
338.5
171.6
69.9
101.7
—
170.1
156.1
-54.4
-2
0.1
-56.3
—
-55.1
-0.18
313.9
220.9
89.3
131.7
—
195.5
182.3
-50.7
-21.7
—
-89.1
—
-89.3
-0.26
338.5
163.4
62.8
100.6
—
185.6
170.1
-69.5
-24.5
0
-94
—
-92.5
-0.27
338.5
203.5
75.1
128.4
—
190.6
175.9
-47.5
-6.9
-1
-55.3
—
-53.5
-0.16
338.5
166.8
71.1
95.7
—
193.1
175.3
-79.6
8
0
-70.9
—
-69.1
-0.2
338.5
219.4
83
136.4
—
211
191.9
-55.6
5.5
—
-51.8
—
-52.3
-0.16
323.3
224.8
82.4
142.3
—
181.7
159.6
-17.2
-17.2
0
-34
0.3
-32.8
-0.1
328
272.9
91.9
181
—
176.3
166.9
14.1
36.5
0.1
28.9
0.2
78.1
0.25
307.3
225.2
79.6
145.6
—
155
130.7
14.8
-19.9
0
-5.1
0.3
-13.7
-0.02
342.8
306.5
116.1
190.3
—
156.3
147.4
42.9
-1
-0.2
39.3
0.2
35
0.08
486.2
220
79.3
140.7
—
150.9
134.7
6
-18.5
-0.1
-43.6
0.1
-43.6
-0.09
486.2
278.4
99.2
179.2
—
153.6
138
41.2
3.7
-0.1
28.9
0.3
28.8
0.06
486.2
180
64
116
—
130.9
123.7
-7.7
-10.5
-0.1
-18.3
0.2
-18.3
-0.04
486.2
211.4
73.6
137.8
—
131.1
124.2
13.6
9.4
0
19.4
0.4
19.2
0.03
574.3
169.6
58.5
111.1
—
124.8
120
-8.9
23.8
0
14.2
—
14
0.03
486.2
106.2
84.4
21.8
—
137.6
144.6
-122.8
-70
0
-192.8
—
-190.5
-0.33
574.3
183.3
71.7
111.6
—
136.8
129.3
-17.7
-67.1
0
-86.1
—
-85.7
-0.15
574.3
226.4
100.9
125.5
—
144.3
132.7
-7.2
-52.3
0
-59.5
-0.3
-59.4
-0.1
574.3
193.7
66.1
127.6
—
126.8
106.7
20.9
14.7
0
35.6
-1.7
37.6
0.07
574.3
245.2
86.3
158.9
—
144.6
115.9
43
-1.5
-0.1
41.4
0.4
38.3
0.07
574.3
264.6
146.9
117.7
—
121.6
117
0.7
8
0.1
8.8
1.1
2.9
0.01
574.3
235.3
99.1
136.3
—
125.4
81.2
55
-3.8
0.1
51.3
—
52.1
0.09
574.3
233.1
143
90.2
—
109.4
135.5
-45.3
-4.6
-0.1
-50
—
-48
-0.08
574.3
331.7
181.1
150.6
—
120.6
183
-32.4
-16.8
0
-49.2
—
-41
-0.07
574.3
268.4
193.1
75.2
—
112.5
138.2
-62.9
-12.9
0
-75.8
—
-77.7
-0.14
574.3
119.9
61.3
58.5
—
112.9
117.8
-59.3
-20.6
—
-79.9
-0.8
-68.7
-0.12
574.3
193.5
127.6
65.9
—
126.1
156.9
-91
-13.1
0
-104.1
—
-101
-0.18
574.3