Emperor Entertainment Statements
29
Emperor Entertainment 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
371.84
100
238.15
64
133.69
36
—
0
123.59
33.2
122.78
33
10.906
2.9
8.878
2.4
-0.124
-0.03
19.66
5.3
7.568
2
11.822
3.2
0.01
1 188.49
206.94
100
276.96
133.8
-70.019
-33.8
—
0
113.79
55
95.877
46.3
-165.9
-80.2
55.694
26.9
-0.063
-0.03
-70.608
-34.1
-47.563
-23
57.466
27.8
0.04
1 188.51
108.56
100
227.04
209.1
-118.48
-109.1
—
0
79.442
73.2
48.485
44.7
-166.97
-153.8
-28.154
-25.9
-0.094
-0.09
-196.51
-181.007
-5.569
-5.1
-155.66
-143.4
-0.13
1 196.38
192.51
100
253.65
131.8
-61.136
-31.8
—
0
115.87
60.2
115.22
59.9
-176.36
-91.6
-176.16
-91.5
—
0
-620.88
-322.5
-79.506
-41.3
-444.35
-230.8
-0.371
1 197.31
73.648
100
116.36
158
-42.708
-58
—
0
27.339
37.1
26.737
36.3
-69.445
-94.3
50.852
69
-0.268
-0.4
-18.861
-25.6
-2.006
-2.7
-83.968
-114.01
-0.07
1 198.11
208.98
100
204
97.6
4.982
2.4
—
0
128.34
61.4
126.6
60.6
-121.62
-58.2
-0.525
-0.3
-0.003
-0.001
-122.14
-58.4
-72.049
-34.5
-35.766
-17.1
-0.029
1 213.88
92.875
100
201.3
216.7
-108.42
-116.7
—
0
90.733
97.7
89.816
96.7
-198.24
-213.4
16.297
17.5
-0.238
-0.3
-182.18
-196.2
-7.829
-8.4
-141.81
-152.7
-0.115
1 230.4
465.3
100
259.2
55.7
206.1
44.3
—
0
210.23
45.2
163.05
35
43.052
9.3
-58.923
-12.7
-0.28
-0.06
-16.151
-3.5
-98.376
-21.1
86.715
18.6
0.068
1 266.2
677.93
100
269.88
39.8
408.05
60.2
—
0
247.49
36.5
198
29.2
210.05
31
13.831
2
-1.023
-0.2
222.86
32.9
22.638
3.3
177.2
26.1
0.14
1 265.71
715.75
100
277.72
38.8
438.03
61.2
—
0
306.97
42.9
249.02
34.8
189.01
26.4
3.574
0.5
-0.04
-0.006
192.54
26.9
-90.106
-12.6
238.55
33.3
0.187
1 275.92
665.59
100
265.42
39.9
400.17
60.1
—
0
266.4
40
228.21
34.3
171.96
25.8
3.106
0.5
-0.131
-0.02
174.93
26.3
19.283
2.9
128.94
19.4
0.1
1 295.07
796.23
100
267.09
33.5
529.14
66.5
—
0
296.22
37.2
271.93
34.2
257.21
32.3
24.533
3.1
-0.177
-0.02
281.56
35.4
-61.79
-7.8
274.96
34.5
0.211
1 302.55
702.12
272.34
429.78
—
278.28
258.03
171.75
15.557
—
187.3
22.928
118.61
0.091
1 302.55
828.7
274.4
554.3
—
302.4
284.1
270.2
0.7
—
270.9
-36.8
241.3
0.19
1 302.5
784.5
284.9
499.6
—
319.8
312.8
186.8
-47.8
—
139
18
105.1
0.08
1 302.5
847.6
297.9
549.8
—
250.3
331.7
218.1
-64.2
—
146
-21.3
144.7
0.11
1 315.3
873.4
296.7
576.7
—
374.9
329.6
247.1
-17.9
-0.1
188
31.7
111.5
0.09
1 302.5
981.1
302.9
678.2
—
380.4
334.2
344
-4.9
—
339
17.6
240.6
0.18
1 302.5
1 053.7
290.1
763.6
—
383.7
341.6
421.9
-0.5
-1.9
419.5
46.1
263.7
0.2
1 302.5
1 165.9
264.9
901
—
445.8
417.1
483.9
39.4
—
523.4
41.9
321.7
0.25
1 302.1
1 099.5
261.5
838
—
397.8
363.7
474.3
5
-0.2
479.1
52.2
278.3
0.22
1 294.5
1 123.1
270.9
852.2
—
396.2
382.8
469.4
5.7
0
475.1
33.7
316.9
0.25
1 292.5
905.2
223.5
681.7
—
314.9
302.2
379.5
41.9
0
421.4
50
231.8
0.18
1 292.5
977.2
209.2
768
—
350.3
340.4
427.6
73.5
—
501.1
41.6
282.2
0.22
1 292.5
805.9
198.7
607.2
—
319.9
313.7
293.4
28.4
0
321.8
38.1
183.3
0.14
1 292.5
694
195.2
498.8
—
284.6
280.7
218.1
23.7
0
241.8
30.4
161.5
0.11
1 292.5
618.1
186
432.1
—
236.7
232.5
199.6
8.7
0.1
208.4
23.1
170
0.13
1 292.5
572.5
185.9
386.6
—
196.1
192
194.6
565
0
741.3
164.1
536
0.41
1 293.5
417.7
118.4
299.3
—
198.1
194
105.3
-13.6
0
91.7
13.1
51.3
0.05
1 062
359.2
113.2
245.9
—
176.6
170.7
75.3
-77
0
8.2
2.3
11.5
0.01
1 011.2
432.3
122.7
309.5
—
219.3
213.3
96.3
-88.8
-0.1
-2.5
5.5
17.4
0.02
1 011.2
601.7
120.9
480.8
—
326.5
280.6
200.2
-16.4
0
183.8
14.8
104.8
0.1
1 034.2
653.4
112.4
541
—
377.8
365.9
175.1
-18.8
0
156.3
18.9
97.7
0.11
952.2
654.6
90.9
563.7
—
361.8
361.7
202
22.3
-0.2
224.3
16.4
163.3
0.17
928.8
532.1
109
423.1
—
351.8
341.3
81.8
102.2
—
184
17.7
109.2
0.1
928.8
278.2
66.4
211.9
—
190.9
182.8
29.1
362.8
-0.1
391.8
44.9
148.1
0.16
928.8
67.6
27.4
40.2
—
42.1
40.4
-0.2
18.5
-1.7
18.3
6.9
18.7
0.02
931.5
18.2
6.8
11.4
—
10.1
9.8
1.6
-0.1
-0.3
1.5
—
1.9
—
1 320.6
—
—
—
—
2.1
-0.9
0.9
-0.4
-0.1
15.6
—
15.7
0.07
232.7
—
—
—
—
1
-9.4
9.4
-0.3
0
102.2
6.3
87.1
0.14
611.5
—
—
—
—
1.8
-0.5
0.5
-0.4
—
0.1
0.6
-0.7
—
611.5