Max Sight Statements
84
Max Sight 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
18.71
100
12.581
67.2
6.129
32.8
—
0
4.558
24.4
4.294
23
1.835
9.8
-0.179
-1
—
0
1.579
8.4
0.358
1.9
0.964
5.2
0.001
800
21.591
100
14.577
67.5
7.014
32.5
—
0
4.801
22.2
5.075
23.5
1.939
9
-0.138
-0.6
—
0
1.801
8.3
0.009
0.04
1.705
7.9
0.002
812.17
17.886
100
11.844
66.2
6.042
33.8
—
0
4.53
25.3
4.025
22.5
2.017
11.3
-0.141
-0.8
—
0
1.876
10.5
-0.065
-0.4
2.003
11.2
0.003
800
11.099
100
7.122
64.2
3.977
35.8
—
0
4.005
36.1
5.067
45.7
-1.09
-9.8
-0.089
-0.8
—
0
-3.229
-29.09
-0.069
-0.6
-3.01
-27.1
-0.004
800
8.699
100
7.101
81.6
1.598
18.4
—
0
4.346
50
3.803
43.7
-2.205
-25.3
-0.109
-1.3
—
0
-2.314
-26.6
-0.065
-0.7
-2.074
-23.8
-0.003
800
7.352
100
6.948
94.5
0.404
5.5
—
0
4.072
55.4
3.376
45.9
-2.972
-40.4
-0.125
-1.7
—
0
-3.097
-42.1
0.013
0.2
-2.699
-36.7
-0.003
800
4.103
100
5.004
122
-0.901
-22
—
0
4.173
101.7
2.831
69
-3.732
-91
-0.131
-3.2
—
0
-3.863
-94.2
0.001
0.02
-3.735
-91.03
-0.005
800
5.822
100
5.011
86.1
0.811
13.9
—
0
4.071
69.9
3.684
63.3
-2.873
-49.3
-0.165
-2.8
—
0
-3.038
-52.2
0.133
2.3
-2.941
-50.5
-0.004
800
5.899
100
3.687
62.5
2.212
37.5
—
0
3.652
61.9
3.52
59.7
-1.308
-22.2
-0.102
-1.7
—
0
-1.41
-23.9
0.024
0.4
-1.417
-24.02
-0.002
800
4.802
100
3.062
63.8
1.74
36.2
—
0
3.19
66.4
3.049
63.5
-1.309
-27.3
-0.08
-1.7
—
0
-1.389
-28.9
-0.012
-0.2
-1.377
-28.7
-0.002
800
4.43
100
4.009
90.5
0.421
9.5
—
0
3.13
70.7
2.037
46
-1.616
-36.5
-0.076
-1.7
—
0
-1.692
-38.2
-0.019
-0.4
-1.673
-37.8
-0.002
800
4.055
100
3.415
84.2
0.64
15.8
—
0
2.867
70.7
3.308
81.6
-2.668
-65.8
-0.085
-2.1
—
0
-2.611
-64.4
0.032
0.8
-2.643
-65.2
-0.003
800
4.592
100
4.98
108.4
-0.388
-8.4
—
0
2.435
53
-4.249
-92.5
3.861
84.1
-0.137
-3
—
0
3.582
78
0.036
0.8
3.546
77.2
0.004
800
5.003
100
4.517
90.3
0.486
9.7
—
0
3.155
63.1
3.289
65.7
-2.803
-56.03
0.002
0.04
—
0
-2.801
-56
0.066
1.3
-2.867
-57.3
-0.004
800
6.329
100
5.31
83.9
1.019
16.1
—
0
3.356
53
3.398
53.7
-2.379
-37.6
-0.224
-3.5
—
0
-2.603
-41.1
-0.089
-1.4
-2.514
-39.7
-0.003
800
11.691
100
7.636
65.3
4.055
34.7
—
0
3.386
29
3.174
27.1
0.881
7.5
-0.22
-1.9
—
0
-11.002
-94.1
0.077
0.7
-11.079
-94.8
-0.014
800
15.9
100
9.943
62.5
5.957
37.5
—
0
3.571
22.5
3.526
22.2
2.431
15.3
-0.118
-0.7
—
0
2.313
14.5
0.464
2.9
1.849
11.6
0.002
800
15.712
100
9.841
62.6
5.871
37.4
—
0
3.307
21
3.271
20.8
2.6
16.5
-0.12
-0.8
—
0
2.48
15.8
0.527
3.4
1.953
12.4
0.002
800
16.01
100
9.918
61.9
6.092
38.1
—
0
3.26
20.4
3.208
20
2.884
18
-0.095
-0.6
—
0
2.789
17.4
0.458
2.9
2.331
14.6
0.003
800
13.828
100
9.082
65.7
4.746
34.3
—
0
3.405
24.6
2.606
18.8
2.14
15.5
-0.001
-0.007
—
0
2.139
15.5
0.187
1.4
1.952
14.1
0.002
800.35
15.079
100
8.768
58.1
6.311
41.9
—
0
2.932
19.4
2.96
19.6
3.351
22.2
—
0
—
0
3.351
22.2
0.528
3.5
2.823
18.7
0.004
800
13.34
100
6.61
49.6
6.74
50.5
—
0
3.56
26.7
3.6
27
3.13
23.5
—
0
0.04
0.3
3.13
23.5
0.42
3.1
2.71
20.3
—
800.71
12.48
100
7.04
56.4
5.44
43.6
—
0
3.1
24.8
2.99
24
2.45
19.6
—
0
-0.11
-0.9
-5.34
-42.8
0.37
3
-5.7
-45.7
-0.01
671.11
10.78
6.35
4.43
—
2.41
2.24
2.2
—
-0.17
0.94
0.48
0.46
—
600
12.31
6.58
5.73
—
2.57
2.57
3.16
—
—
0.85
0.51
0.34
—
600
11.85
6.68
5.18
—
1.47
1.43
3.74
—
-0.04
0.38
0.67
-1.31
—
600
11.54
6.38
5.17
—
2.76
2.74
2.43
—
-0.02
-1.93
0.42
-2.98
—
600