StarGlory Statements
82
StarGlory 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
99.391
100
51.205
51.5
48.186
48.5
—
0
—
0
63.402
63.8
-15.216
-15.3
-2.637
-2.7
-1.269
-1.3
-15.923
-16.02
0.381
0.4
-16.205
-16.3
-0.031
520.77
28.384
100
14.589
51.4
13.795
48.6
—
0
—
0
19.801
69.8
-6.006
-21.2
-1.041
-3.7
—
0
-0.625
-2.2
-0.734
-2.6
0.109
0.4
0
520.77
41.232
100
22.876
55.5
18.356
44.5
—
0
—
0
23.016
55.8
-4.66
-11.3
-1.434
-3.5
—
0
-5.623
-13.6
-0.683
-1.7
-4.638
-11.2
-0.009
520.77
42.852
100
19.263
45
23.589
55
—
0
—
0
26.531
61.9
-2.942
-6.9
-1.329
-3.1
—
0
-4.271
-10
-0.103
-0.2
-3.955
-9.2
-0.008
520.77
39.142
100
17.18
43.9
21.962
56.1
—
0
—
0
26.308
67.2
-4.346
-11.1
-1.344
-3.4
—
0
-3.79
-9.7
-0.165
-0.4
-3.267
-8.3
-0.006
520.77
39.282
100
16.212
41.3
23.07
58.7
—
0
—
0
26.999
68.7
-3.929
-10.002
-1.412
-3.6
—
0
-1.241
-3.2
0.051
0.1
-0.531
-1.4
-0.001
520.77
41.251
100
20.623
50
20.628
50
—
0
—
0
26.098
63.3
-5.47
-13.3
-1.391
-3.4
—
0
-9.95
-24.1
-0.789
-1.9
-8.276
-20.06
-0.016
520.77
46.956
100
19.449
41.4
27.507
58.6
—
0
—
0
28.539
60.8
-1.032
-2.2
-1.363
-2.9
—
0
-2.395
-5.1
0.78
1.7
-3.175
-6.8
-0.006
520.77
42.421
100
18.554
43.7
23.867
56.3
—
0
—
0
26.906
63.4
-3.039
-7.2
-1.388
-3.3
—
0
-3.037
-7.2
0.127
0.3
-3.169
-7.5
-0.006
495.16
41.256
100
17.95
43.5
23.306
56.5
—
0
—
0
27.448
66.5
-4.142
-10.04
-1.412
-3.4
—
0
-5.554
-13.5
-0.366
-0.9
-5.19
-12.6
-0.01
520.77
50.708
100
25.312
49.9
25.396
50.1
—
0
—
0
29.993
59.1
-4.597
-9.07
-1.505
-3
—
0
-6.102
-12.03
-1.836
-3.6
-4.151
-8.2
-0.008
520.77
48.969
100
20.113
41.1
28.856
58.9
—
0
—
0
24.518
50.1
4.338
8.9
-1.436
-2.9
—
0
2.902
5.9
1.394
2.8
1.432
2.9
0.003
520.77
46.844
100
18.162
38.8
28.682
61.2
—
0
—
0
23.819
50.8
4.863
10.4
-1.406
-3.001
—
0
5.35
11.4
0.771
1.6
4.628
9.9
0.009
520.77
41.354
100
15.97
38.6
25.384
61.4
—
0
—
0
23.25
56.2
2.134
5.2
-1.433
-3.5
—
0
0.701
1.7
0.107
0.3
0.612
1.5
0
4 166.18
44.577
100
18.863
42.3
25.714
57.7
—
0
—
0
29.354
65.9
-3.64
-8.2
-1.299
-2.9
—
0
-14.939
-33.5
-0.088
-0.2
-14.845
-33.3
-0.004
4 166.18
51.981
100
19.173
36.9
32.808
63.1
—
0
—
0
30.922
59.5
1.886
3.6
-1.52
-2.9
—
0
0.366
0.7
0.306
0.6
0.049
0.09
0
4 166.18
46.798
100
17.566
37.5
29.232
62.5
—
0
—
0
31.54
67.4
-2.308
-4.9
-1.174
-2.5
—
0
-3.482
-7.4
0.626
1.3
-4.024
-8.6
-0.001
4 166.18
44.769
100
16.26
36.3
28.509
63.7
—
0
—
0
31.351
70
-2.842
-6.3
-1.589
-3.5
—
0
-4.431
-9.9
-0.177
-0.4
-4.147
-9.3
-0.001
4 166.18
56.89
100
22.168
39
34.722
61
—
0
—
0
34.572
60.8
0.15
0.3
-1.63
-2.9
—
0
-55.264
-97.1
0.243
0.4
-55.548
-97.6
-0.013
4 166.18
58.748
100
20.359
34.7
38.389
65.3
—
0
—
0
44.4
75.6
-6.011
-10.2
-1.601
-2.7
—
0
-7.612
-13
0.449
0.8
-7.642
-13.008
-0.002
4 166.18
68.8
100
22.8
33.1
46.1
67
—
0
—
0
49.8
72.4
-3.7
-5.4
-1.8
-2.6
-0.9
-1.3
-5.6
-8.1
0.9
1.3
-6.2
-9.01
—
4 166.2
67.3
100
22
32.7
45.4
67.5
—
0
—
0
50.6
75.2
-5.3
-7.9
-1.6
-2.4
-0.5
-0.7
-6.9
-10.3
-0.2
-0.3
-6.5
-9.7
—
4 166.2
78
100
28.3
36.3
49.7
63.7
—
0
—
0
52.8
67.7
-3.1
-4
-1.4
-1.8
-0.6
-0.8
-11.4
-14.6
5.3
6.8
-16
-20.5
—
4 163.2
75.4
24.7
50.7
—
—
55.3
-4.6
-1
-0.6
-5.6
-0.2
-5.3
—
3 949.2
75.5
24.4
51.1
—
—
57.3
-6.2
-1.1
-0.5
-7.3
-0.3
-6.9
—
3 840.1
76.6
25.6
51
—
—
59.8
-8.8
-1.1
-0.7
-9.9
-0.3
-9.4
—
3 510.5
86.5
30.5
55.9
—
—
63.6
-7.7
-1.8
-0.6
-17
-3.5
-13.5
—
3 359.9
86.6
28.9
57.6
—
—
66.3
-8.6
-1
-0.5
-9.6
0.3
-9.8
—
3 359.8
85.8
28.6
57.2
—
—
66
-8.8
-1.2
-0.6
-10
0.6
-10.5
—
3 359.8
77.6
25
52.6
—
—
65.3
-12.7
-1.1
-0.4
-13.8
—
-13.6
—
3 359.8
91.1
35
56.1
—
—
78.9
-22.8
-1.1
-0.1
-25.5
1.6
-27.4
-0.01
3 502.5
86.8
29.5
57.3
—
—
64.7
-7.4
-1.1
-1.1
-8.5
0.1
-8.5
—
3 299.9
137.2
41.7
95.5
—
—
86.6
9
-2
-0.1
6.9
1.3
5.7
—
3 959.2
127.7
38.2
89.5
—
—
95.3
-5.8
-2
-0.4
-7.8
0.9
-8.5
—
2 713.2
129.6
42
87.7
—
—
98.8
-11.2
-1.9
-0.4
-15.3
-0.5
-15.2
-0.01
2 713.2
125.8
39.6
86.2
—
—
91.1
-4.9
-1.9
-0.7
-6.8
1.2
-7.6
—
2 713.2
129.8
40.5
89.3
—
—
91.9
-2.6
-2
-0.4
-4.6
1.1
-5.5
—
2 713.2
120.8
38
82.8
—
—
89.1
-6.3
-1.9
-0.3
-8.2
0.4
-8.3
—
2 713.2
113.3
38
75.3
—
—
89.2
-13.9
-1.8
-0.5
-17.3
-0.8
-16.1
-0.01
2 713.2
105
35.1
69.9
—
—
75
-5.1
-1.7
-1
-6.9
0.4
-7
—
2 713.2
103.5
32.8
70.7
—
—
70.8
—
-1.7
-0.5
-1.7
0.5
-2.3
—
2 713.2
92.7
29.5
63.2
—
—
63.7
-0.4
-1.6
-0.5
-2
0.3
-2.3
—
2 713.2
93.3
30.9
62.4
—
—
60.5
1.8
-1.1
-0.4
-4
0.1
-4.2
—
1 583.8
78.1
25.1
53
—
—
52.4
0.5
-1.6
-0.7
-1
0.4
-1.6
—
2 713.2