Fujikon Industrial Statements
92
Fujikon Industrial 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
492.56
100
390.24
79.2
102.32
20.8
—
0
70.876
14.4
68.728
14
33.594
6.8
6.299
1.3
—
0
39.893
8.1
8.087
1.6
18.212
3.7
0.043
425.84
553.42
100
434.56
78.5
118.86
21.5
—
0
74.436
13.5
72.043
13
46.817
8.5
3.237
0.6
—
0
50.054
9
12.595
2.3
28.837
5.2
0.068
425.84
531.32
100
439.81
82.8
91.507
17.2
—
0
83.598
15.7
81.576
15.4
9.931
1.9
1.133
0.2
—
0
11.064
2.1
4.642
0.9
-4.224
-0.8
-0.01
425.84
466.03
100
402.73
86.4
63.296
13.6
—
0
74.087
15.9
68.579
14.7
-5.283
-1.1
1.461
0.3
—
0
-3.822
-0.8
5.918
1.3
-13.602
-2.9
-0.032
425.84
412.24
100
360.28
87.4
51.959
12.6
—
0
70.663
17.1
69.981
17
-18.022
-4.4
2.704
0.7
—
0
-15.318
-3.7
5.936
1.4
-23.471
-5.7
-0.055
425.84
387.48
100
305.08
78.7
82.408
21.3
—
0
53.361
13.8
65.583
16.9
16.825
4.3
1.831
0.5
—
0
18.656
4.8
10.189
2.6
5.679
1.5
0.013
425.84
503.34
100
412.71
82
90.628
18
—
0
73.778
14.7
77.744
15.4
12.884
2.6
1.506
0.3
—
0
14.39
2.9
2.471
0.5
4.587
0.9
0.011
425.84
443.85
100
358.12
80.7
85.73
19.3
—
0
82.091
18.5
87.914
19.8
-2.184
-0.5
2.638
0.6
—
0
0.454
0.1
3.934
0.9
-4.893
-1.1
-0.011
425.84
806.33
100
649.69
80.6
156.64
19.4
—
0
96.5
12
89.244
11.1
67.392
8.4
2.082
0.3
—
0
69.474
8.6
14.113
1.8
33.884
4.2
0.079
426.64
668.13
100
559.5
83.7
108.62
16.3
—
0
86.606
13
85.964
12.9
22.66
3.4
1.904
0.3
—
0
24.564
3.7
7.453
1.1
3.238
0.5
0.008
425.82
743.67
100
594.59
80
149.08
20
—
0
95.127
12.8
87.723
11.8
61.356
8.3
2.668
0.4
—
0
64.024
8.6
12.167
1.6
37.252
5
0.088
422.34
596.35
100
489.13
82
107.22
18
—
0
82.087
13.8
90.047
15.1
17.172
2.9
2.221
0.4
—
0
19.393
3.3
6.105
1
5.771
1
0.014
423.54
629.77
489.25
140.53
—
83.373
91.386
49.139
1.057
—
50.196
9.205
24.747
0.059
420.53
607.7
493.9
113.9
—
86.9
79.6
34.2
1.1
0.1
35.4
7.9
14.6
0.04
415.5
547.6
474.9
72.7
—
83.2
78
-5.3
1.1
-0.1
-4.3
-1.1
-11.9
-0.03
420.2
631.5
512.5
119
—
91.9
90.7
28.3
2.5
-1.2
30.8
3
22.7
0.05
422.4
528.7
447.5
81.2
—
87.2
85.1
-3.9
3.5
—
-0.4
2.4
-11.4
-0.03
420
588.5
498.8
89.6
—
88.2
76.3
13.4
4.6
—
18
2.1
14.5
0.03
433.7
675.7
583.7
92
—
93.4
90
2
4.9
—
6.9
2.3
-1.9
—
419.9
717.4
612.6
104.8
—
92.5
91.9
12.9
2.7
-0.6
15.5
-4
17.2
0.04
430.9
807.9
652.5
155.4
—
94.7
90.8
64.6
1.1
0.1
65.8
19.4
45.1
0.1
435.3
760.5
619
141.5
—
103.5
90.7
50.8
1.3
0.1
52.2
5.1
46.3
0.11
433.5
845.1
661.1
183.9
—
97.7
95.7
88.2
2.4
-2
90.6
18.8
68.1
0.16
416.3
646.3
510.6
135.7
—
85.1
79
56.7
0.8
0
57.5
8.7
48.8
0.12
410.2
659.7
565.3
94.4
—
71.6
79.5
14.9
-0.6
-0.1
14.2
3.3
7.6
0.02
410.1
653.2
554
99.2
—
72.3
71.3
27.9
-0.3
-1
27.6
4.3
20
0.05
410.1
570.4
485.8
84.6
—
70.4
70.3
14.3
—
-0.1
14.2
2.2
10
0.02
409.9
462.3
370.2
92.1
—
59
59.2
33
-0.1
0.2
32.9
2.2
28.6
0.07
401.4
450.9
359.5
91.4
—
62.8
62.5
28.9
0.5
-0.3
29.4
5
22.5
0.06
401
478.3
386.7
91.5
—
67
64.6
26.9
1.8
0
28.7
-1.4
31.9
0.08
399.2
786.7
622.7
164.1
—
89.6
81.3
82.7
2.5
0
85.2
17.2
59.4
0.15
400.1
784.7
585.6
199.1
—
93.4
117.2
81.9
3.3
0
85.2
7.7
70.7
0.18
403.7
831.7
665.1
166.6
—
80.7
78.3
88.3
2.3
0
90.6
16.9
67.5
0.17
401.3
937.3
697.7
239.6
—
94.3
92.4
147.2
-0.5
-1.9
146.6
23.1
115
0.3
388.6
741.2
600.2
141
—
75.1
76.4
64.6
-2.3
1.3
62.3
10.5
44.5
0.11
388.8
607.1
461.7
145.4
—
77.8
75.3
70.1
-1.4
0
68.7
8.2
56.2
0.15
373.9
481.9
376.2
105.7
—
67.4
66.3
39.5
-1.2
-1.2
38.3
6.3
29.5
0.08
377.4
453.1
350.8
102.3
—
59.6
58.3
44
-0.7
-1.3
43.4
4.8
37.6
0.1
368.9
478.8
377.7
101.1
—
63.9
63.3
37.8
-0.5
-0.6
37.2
7.2
28.7
0.08
368.9
337.7
266.7
71
—
55.4
55.3
15.7
0.7
-0.1
16.4
4.2
11.3
0.03
370.7
264.4
202.5
61.9
—
49.3
49.3
12.7
0.1
-0.1
12.8
1.1
10.5
0.03
371.2
236.8
172.9
63.9
—
53.1
53
10.9
0.4
-0.1
11.3
1.7
10.2
0.03
363.2