G-Vision Statements
65
G-Vision 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
24.422
6.743
17.679
—
14.28
21.045
-3.366
-0.268
—
-3.634
—
-3.634
-0.002
1 946.31
24.558
100
7.076
28.8
17.482
71.2
—
0
14.486
59
21.19
86.3
-3.708
-15.1
-0.27
-1.1
—
0
-16.053
-65.4
0.044
0.2
-16.097
-65.5
-0.008
1 946.31
20.623
100
6.624
32.1
13.999
67.9
—
0
12.818
62.2
19.171
93
-5.172
-25.08
-0.361
-1.8
—
0
-5.533
-26.8
—
0
-5.533
-26.8
-0.003
1 946.31
84.823
100
69.898
82.4
14.925
17.6
—
0
8.88
10.5
9.19
10.8
5.735
6.8
-0.491
-0.6
—
0
-1.761
-2.08
0.059
0.07
-1.82
-2.1
-0.001
1 946.31
42.41
100
34.95
82.4
7.46
17.6
—
0
2.02
4.8
5.086
12
2.374
5.6
0.246
0.6
-3.5
-8.3
-0.88
-2.07
0.03
0.07
-0.91
-2.1
—
1 946.31
29.814
100
9.231
31
20.583
69
—
0
16.536
55.5
31.683
106.3
-11.1
-37.2
-0.915
-3.07
—
0
-12.015
-40.3
0.245
0.8
-12.26
-41.1
-0.006
1 946.31
18.739
100
5.951
31.8
12.788
68.2
—
0
11.196
59.7
13.362
71.3
-0.574
-3.06
-0.29
-1.5
—
0
-0.864
-4.6
0.243
1.3
-1.107
-5.9
-0.001
1 946.31
18.434
100
5.693
30.9
12.741
69.1
—
0
10.706
58.1
18.49
100.3
-5.749
-31.2
-1.904
-10.3
—
0
-7.653
-41.5
—
0
-7.653
-41.5
-0.004
1 946.31
30.834
100
9.725
31.5
21.109
68.5
—
0
14.063
45.6
32.88
106.6
-11.771
-38.2
-1.885
-6.1
—
0
-13.656
-44.3
—
0
-13.656
-44.3
-0.007
1 946.31
36.579
100
11.604
31.7
24.975
68.3
—
0
16.128
44.1
32.169
87.9
-7.194
-19.7
-2.387
-6.5
—
0
-9.581
-26.2
—
0
-9.581
-26.2
-0.005
1 946.31
43.443
100
13.942
32.1
29.501
67.9
—
0
26.791
61.7
35.617
82
-6.116
-14.08
—
0
—
0
-6.116
-14.08
—
0
-6.116
-14.08
-0.003
1 946.31
41.929
100
13.477
32.1
28.452
67.9
—
0
26.393
62.9
35.138
83.8
-6.686
-15.9
—
0
—
0
-6.686
-15.9
—
0
-6.686
-15.9
-0.003
1 946.31
48.718
100
15.428
31.7
33.29
68.3
—
0
27.022
55.5
36.066
74
-2.776
-5.7
—
0
—
0
-2.776
-5.7
—
0
-2.776
-5.7
-0.001
1 946.31
38.208
12.072
26.136
—
23.939
32.305
-6.169
—
—
-6.169
—
-6.169
-0.003
1 946.31
47.3
15
32.3
—
25.7
35.1
-2.7
—
-0.6
-2.7
—
-2.7
—
1 946.3
41
13.2
27.7
—
24.6
33.5
-5.8
-0.5
-0.8
-6.3
—
-6.3
—
1 946.3
48.8
15.7
33.1
—
25.2
35.6
-2.4
—
0
-2.4
—
-2.4
—
1 943.7
42.1
13.9
28.2
—
24.6
35.1
-6.9
—
0.3
-6.9
—
-6.9
—
1 939.4
49.7
16.6
33.1
—
26.5
36
-2.9
—
-1.3
-2.9
—
-2.9
—
1 939.4
44
15.1
28.9
—
23.6
30.7
-1.8
—
—
-1.8
—
-1.8
—
1 939.4
47.4
17
30.4
—
24.5
34.2
-3.8
—
-1.1
-3.8
—
-3.8
—
1 939.4
40.2
14.7
25.5
—
22.8
29.4
-3.9
—
—
-3.9
—
-3.9
—
1 939.4
46
16.4
29.5
—
22.9
30.6
-1
—
—
-3.4
—
-3.4
—
1 939.4
40.8
14.8
26
—
22.2
31
-5
—
-1.5
-5
—
-5
—
1 939.4
49.4
18
31.4
—
21.9
32.3
-0.9
—
—
-2.4
—
-3.6
—
1 939.4
41.6
15.4
26.2
—
22.1
31.4
-5.2
—
-0.9
-5.2
—
-3.8
—
1 939.4
46.2
17
29.2
—
25.4
35.1
-5.9
—
-2
-5.9
—
-5.8
—
1 939.4
33.7
12.5
21.2
—
22.9
29.3
-8.1
0.3
0
-7.8
—
-7.9
—
1 939.4
41.1
14.9
26.2
—
21.7
31.1
-5
-1.5
-0.3
-6.5
—
-6.8
-0.01
922.2
33.3
12.1
21.2
—
21.1
27.6
-6.4
2.6
-0.9
-3.8
—
-4.8
—
1 582.8
47.1
17.4
29.6
—
21.6
32.2
-2.5
-0.2
-0.7
-4
—
-4
—
1 037.4
47.1
18.7
28.4
—
23.3
32.2
-3.8
-5.1
-0.6
-9
—
-7.6
-0.01
1 037.4
56.8
22
34.8
—
23.7
34.4
0.4
3.3
-0.8
3.7
—
2.6
—
1 118.8
47.9
19.1
28.9
—
22.6
30.4
-1.5
-0.4
-0.4
-2
—
-2
—
1 037.4
55
20.9
34.1
—
5.7
32.3
1.8
-0.5
-1.4
-0.5
—
-0.5
—
1 037.4
49.6
21.6
27.9
—
5.7
30.9
-3
-0.5
-0.3
-3.4
—
-3.4
—
1 037.4
57.7
23
34.7
—
6.9
33.9
0.9
-0.4
-1.5
0.5
-0.4
0.9
—
1 037.4
47.6
19.8
27.8
—
7.3
32.9
-5.1
-0.3
—
-6.8
—
-6.3
-0.01
1 037.4
59.4
24.6
34.8
—
6.5
38.6
-3.8
-0.2
-0.8
-11.1
—
-10.5
-0.01
1 037.4
56
24.5
31.5
—
6.4
40.4
-8.8
-0.1
-0.1
-10.5
—
-9.5
-0.01
1 037.4
64.6
26.2
38.4
—
5.7
40.7
-2.3
-0.1
-0.8
-3.9
—
-3.2
—
1 037.4
50.3
20.3
30.1
—
6.6
37.7
-7.7
-0.1
-0.3
-10.6
—
-9.5
-0.01
1 037.4