Telecom Digital Statements
60
Telecom Digital 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
641.85
393.85
248
—
97.06
196.56
51.439
-22.447
—
68.258
10.143
58.115
0.144
403.75
854.89
100
621.23
72.7
233.66
27.3
—
0
97.906
11.5
203.87
23.8
29.788
3.5
2.549
0.3
—
0
32.307
3.8
3.255
0.4
29.052
3.4
0.072
403.75
680.56
100
415.19
61
265.38
39
—
0
93.731
13.8
195.59
28.7
69.784
10.3
-21.473
-3.2
—
0
59.357
8.7
12.829
1.9
46.528
6.8
0.115
403.75
827.4
100
562.14
67.9
265.26
32.1
—
0
101.92
12.3
191.79
23.2
73.464
8.9
2.517
0.3
—
0
66.668
8.1
10.946
1.3
55.722
6.7
0.138
403.75
677.68
100
417.65
61.6
260.03
38.4
—
0
97.151
14.3
189.68
28
70.352
10.4
0.88
0.1
—
0
71.232
10.5
13.895
2.1
57.337
8.5
0.142
403.75
521.1
100
274.5
52.7
246.59
47.3
—
0
95.928
18.4
191.92
36.8
54.676
10.5
2.84
0.5
—
0
68.181
13.1
8.108
1.6
60.073
11.5
0.149
403.75
517.85
100
264.9
51.2
252.94
48.8
—
0
97.558
18.8
191.16
36.9
61.786
11.9
0.049
0.009
—
0
85.552
16.5
10.407
2
75.145
14.5
0.186
403.75
494.46
100
241.29
48.8
253.17
51.2
—
0
106.78
21.6
213.97
43.3
39.201
7.9
3
0.6
—
0
42.737
8.6
5.917
1.2
32.092
6.5
0.079
403.75
592.78
100
327.87
55.3
264.91
44.7
—
0
109.66
18.5
209.88
35.4
55.03
9.3
1.512
0.3
—
0
56.547
9.5
10.753
1.8
48.109
8.1
0.119
403.75
620.24
100
323.21
52.1
297.03
47.9
—
0
99.411
16
220.15
35.5
76.879
12.4
4.617
0.7
—
0
81.536
13.1
15.72
2.5
67.512
10.9
0.167
403.75
619.01
100
338.59
54.7
280.42
45.3
—
0
95.798
15.5
209.95
33.9
70.475
11.4
6.11
1
—
0
76.585
12.4
13.39
2.2
64.241
10.4
0.159
403.77
604.76
100
320.09
52.9
284.67
47.1
—
0
95.651
15.8
213.95
35.4
70.718
11.7
8.174
1.4
—
0
78.892
13
11.911
2
66.438
11
0.165
403.76
692.81
425.55
267.26
—
95.19
203.34
63.927
9.087
—
73.014
12.517
61.73
0.153
404.03
270.1
147.5
122.6
—
48
104.1
18.5
7.3
-1.5
25.8
2.5
23.2
0.06
403.2
235.8
120.6
115.1
—
43.5
98.7
16.4
7.2
-1.7
23.6
3.4
20.5
0.05
402.9
295.5
180.3
115.2
—
40.6
92.2
22.9
7.3
-1.2
30.2
3.5
26.6
0.07
401.1
291
181.9
109.1
—
37
87.2
21.8
7.9
-1
29.8
4.3
25.3
0.06
400.1
261.5
146.7
114.7
—
35.3
89.1
25.6
6.6
-1.1
32.2
5.2
27
0.07
400
401.6
301.1
100.5
—
33.9
86.2
14.3
8
-1.1
22.2
2.6
19.6
0.05
400.1
374.7
266.2
108.4
—
38.8
93.3
15.2
6.2
-0.9
21.4
1.6
19.8
0.05
400
391.2
288.9
102.4
—
33.7
82.4
19.9
7.9
-1
27.8
4.5
23.3
0.06
400
330.1
243.8
86.3
—
30.3
63.6
22.7
8.9
-0.5
31.8
6.1
25.7
0.06
400.8
412.4
321.4
91.1
—
30.3
78.3
12.7
5.9
0
18.6
0.2
18.5
0.05
400
268.9
171.6
97.3
—
32.7
86
11.3
6.3
-1.2
17.8
0.8
17
0.04
400
346.9
243.3
103.5
—
27.7
80.2
23.4
5.7
-1.1
29
3.3
25.7
0.08
334.4
307.9
219.3
88.6
—
30.3
84.9
3.7
10.7
-1.4
14.6
1.5
13.1
0.04
300
275.2
192.2
83.1
—
29.3
80.8
2.2
3.1
-1.3
5.5
0.1
5.3
0.02
300