Cec Statements
75
Cec 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
750.95
448.59
302.35
—
294.79
294.57
7.783
-6.236
—
1.547
1.217
0.33
0.001
666.19
803.66
100
485.26
60.4
318.4
39.6
—
0
295.24
36.7
295.82
36.8
22.584
2.8
-6.398
-0.8
4.01
0.5
20.186
2.5
4.415
0.5
15.771
2
0.024
666.19
888.74
100
563.44
63.4
325.29
36.6
—
0
298.72
33.6
298.44
33.6
26.858
3
-6.251
-0.7
-1.722
-0.2
37.727
4.2
3.933
0.4
33.794
3.8
0.051
666.19
1 037.33
100
691.28
66.6
346.05
33.4
—
0
312.36
30.1
312.18
30.1
33.872
3.3
-7.326
-0.7
—
0
28.511
2.7
7.425
0.7
21.086
2
0.032
666.19
971.64
100
634.72
65.3
336.92
34.7
—
0
307.46
31.6
307.46
31.6
29.457
3
-5.484
-0.6
—
0
25.174
2.6
6.376
0.7
18.798
1.9
0.028
666.19
1 020.35
100
696.94
68.3
323.4
31.7
—
0
308.93
30.3
292.61
28.7
30.79
3
-3.508
-0.3
—
0
25.835
2.5
8.504
0.8
17.331
1.7
0.026
666.19
1 083.18
100
773.07
71.4
310.11
28.6
—
0
299.43
27.6
299.43
27.6
10.679
1
-12.56
-1.2
—
0
23.851
2.2
8.858
0.8
14.993
1.4
0.023
666.19
1 054.81
100
731.92
69.4
322.89
30.6
—
0
288.65
27.4
286.45
27.2
36.443
3.5
-18.965
-1.8
—
0
13.624
1.3
6.345
0.6
7.279
0.7
0.011
666.19
903.84
100
594.72
65.8
309.13
34.2
—
0
292.14
32.3
292.14
32.3
16.985
1.9
-16.108
-1.8
—
0
5.204
0.6
0.134
0.01
5.07
0.6
0.008
666.19
925.72
100
619
66.9
306.72
33.1
—
0
305.44
33
305.44
33
1.286
0.1
-13.221
-1.4
—
0
-10.799
-1.2
0.153
0.02
-10.952
-1.2
-0.016
666.19
914.2
100
601.21
65.8
312.99
34.2
—
0
300.41
32.9
300.41
32.9
12.587
1.4
-11.479
-1.3
—
0
1.454
0.2
0.023
0.003
1.431
0.2
0.002
666.19
1 047.56
100
724.79
69.2
322.76
30.8
—
0
343.5
32.8
343.5
32.8
-20.738
-2
-9.336
-0.9
—
0
-18.917
-1.8
-6.903
-0.7
-12.014
-1.1
-0.018
666.19
932.12
100
560.59
60.1
371.53
39.9
—
0
377.67
40.5
377.67
40.5
-6.136
-0.7
-15.137
-1.6
—
0
-21.374
-2.3
-0.519
-0.06
-20.855
-2.2
-0.031
666.19
196.1
100
161.1
82.2
35
17.8
—
0
27.1
13.8
27
13.8
8
4.1
-4
-2.04
-0.2
-0.1
3.9
2
0.9
0.5
2.9
1.5
—
716.6
198.8
100
166.4
83.7
32.4
16.3
—
0
24.5
12.3
24.4
12.3
8.1
4.1
-3.7
-1.9
-0.2
-0.1
4.4
2.2
0.2
0.1
4.2
2.1
0.01
716.6
185.3
100
163.3
88.1
21.9
11.8
—
0
26.2
14.1
11.1
6
10.9
5.9
-4.5
-2.4
-0.3
-0.2
6.4
3.5
1.9
1
4.5
2.4
0.01
716.6
209.9
100
169.1
80.6
40.7
19.4
—
0
30.9
14.7
28.4
13.5
12.3
5.9
-6.1
-2.9
0.1
0.05
6.3
3
1.6
0.8
4.7
2.2
0.01
716.6
216.4
100
173.3
80.1
43.2
20
—
0
30
13.9
29.6
13.7
13.6
6.3
-5.7
-2.6
-0.4
-0.2
7.8
3.6
0.6
0.3
7.3
3.4
0.01
716.6
177.1
100
140.6
79.4
36.5
20.6
—
0
24.5
13.8
24.2
13.7
12.3
6.9
-4.2
-2.4
-0.3
-0.2
8.2
4.6
1.3
0.7
7.1
4
0.01
716.6
170.8
100
140.6
82.3
30.1
17.6
—
0
21.2
12.4
21.3
12.5
8.9
5.2
-5.7
-3.3
—
0
5.5
3.2
0.9
0.5
5.3
3.1
0.01
716.6
177.6
100
143
80.5
34.6
19.5
—
0
25.9
14.6
26
14.6
8.6
4.8
-4.6
-2.6
—
0
4.9
2.8
0.6
0.3
4.5
2.5
0.01
716.6
179.2
100
142.7
79.6
36.5
20.4
—
0
23.1
12.9
22.7
12.7
13.7
7.6
-5.3
-3
-0.4
-0.2
8.4
4.7
1.3
0.7
7.2
4
0.01
716.6
172.8
100
138.1
79.9
34.6
20
—
0
22
12.7
22.1
12.8
12.6
7.3
-4.1
-2.4
—
0
8.5
4.9
1.7
1
6.8
3.9
0.01
716.6
165.6
100
129.3
78.1
36.3
21.9
—
0
29
17.5
24.4
14.7
11.9
7.2
-5.9
-3.6
0.1
0.06
6.1
3.7
1.2
0.7
4.9
3
0.01
717.3
151.7
100
118.8
78.3
32.8
21.6
—
0
21.7
14.3
21.5
14.2
11.4
7.5
-4.7
-3.1
-0.3
-0.2
6.7
4.4
2.1
1.4
4.6
3
0.01
716.6
156.1
100
120.8
77.4
35.2
22.5
—
0
21.2
13.6
21.2
13.6
14
9
-4.5
-2.9
—
0
9.6
6.1
2.4
1.5
7.2
4.6
0.01
695.1
145.2
100
113.8
78.4
31.4
21.6
—
0
18.7
12.9
17.5
12.1
14
9.6
-4.9
-3.4
-1.3
-0.9
9.1
6.3
2.5
1.7
6.6
4.5
0.01
693
126.8
100
96.9
76.4
29.9
23.6
—
0
21.6
17
21.4
16.9
8.5
6.7
-4.7
-3.7
-0.2
-0.2
3.7
2.9
2.4
1.9
1.3
1
—
693
134.1
100
103.7
77.3
30.4
22.7
—
0
20
14.9
19.9
14.8
10.5
7.8
-3.6
-2.7
-0.1
-0.07
6.9
5.1
1.5
1.1
5.5
4.1
0.01
693
150.2
100
116.8
77.8
33.5
22.3
—
0
21.2
14.1
21.2
14.1
12.2
8.1
-4
-2.7
—
0
8.2
5.5
0.9
0.6
7.3
4.9
0.01
693
143.2
100
111.4
77.8
31.8
22.2
—
0
20.4
14.2
20.3
14.2
11.5
8
-3.9
-2.7
—
0
7.5
5.2
1.6
1.1
5.9
4.1
0.01
693
144.7
100
108.5
75
36.2
25
—
0
21.9
15.1
22.7
15.7
13.6
9.4
-3.6
-2.5
—
0
9.9
6.8
4.3
3
5.7
3.9
0.01
693
111.4
100
82.4
74
29
26
—
0
22.1
19.8
22.2
19.9
6.8
6.1
-4.5
-4.04
—
0
2.3
2.1
0.6
0.5
1.7
1.5
—
693
125.3
100
96
76.6
29.2
23.3
—
0
19.9
15.9
20.3
16.2
9
7.2
-4.5
-3.6
—
0
4.6
3.7
0.6
0.5
3.9
3.1
0.01
693
110.3
100
81.1
73.5
29.2
26.5
—
0
19.5
17.7
19.8
18
9.4
8.5
-4.5
-4.08
—
0
4.9
4.4
0.3
0.3
4.6
4.2
0.01
693