Easy Repay Statements
80
Easy Repay 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
13.45
100
7.316
54.4
6.134
45.6
—
0
14.669
109.1
14.325
106.5
-8.191
-60.9
1.717
12.8
—
0
-8.517
-63.3
—
0
-8.471
-63
-0.01
883.09
15.369
100
14.681
95.5
0.688
4.5
—
0
15.556
101.2
17.91
116.5
-17.222
-112.06
1.103
7.2
—
0
-19.651
-127.9
0.014
0.09
-19.665
-128
-0.021
926.47
20.025
100
9.986
49.9
10.039
50.1
—
0
15.776
78.8
13.907
69.4
-3.868
-19.3
-0.096
-0.5
—
0
-4.392
-21.9
—
0
-4.392
-21.9
-0.016
282.16
19.015
100
21.962
115.5
-2.947
-15.5
—
0
29.422
154.7
28.704
151
-31.651
-166.5
-0.513
-2.7
—
0
-35.041
-184.3
-0.465
-2.4
-34.576
-181.8
-0.119
289.38
26.333
100
12.605
47.9
13.728
52.1
—
0
21.448
81.4
20.86
79.2
-7.132
-27.08
0.257
1
—
0
-8.426
-32
—
0
-8.426
-32
-0.029
289.38
20.863
100
22.927
109.9
-2.064
-9.9
—
0
60.888
291.8
67.602
324
-69.666
-333.9
8.79
42.1
—
0
-67.348
-322.8
-0.043
-0.2
-67.473
-323.4
-0.281
240.36
33.493
100
11.959
35.7
21.534
64.3
—
0
26.136
78
23.02
68.7
-1.486
-4.4
-1.468
-4.4
—
0
-5.985
-17.9
—
0
-5.186
-15.5
-0.022
240.36
37.927
100
19.708
52
18.219
48
—
0
43.826
115.6
45.408
119.7
-27.189
-71.7
-0.12
-0.3
—
0
-29.205
-77.003
0.107
0.3
-29.037
-76.6
-0.124
234.7
22.856
100
5.861
25.6
16.995
74.4
—
0
21.234
92.9
21.76
95.2
-4.765
-20.8
1.014
4.4
—
0
-3.751
-16.4
—
0
-3.628
-15.9
-0.017
218.89
41.213
100
26.323
63.9
14.89
36.1
—
0
40.593
98.5
41.198
100
-26.308
-63.8
1.754
4.3
—
0
-28.163
-68.3
-0.122
-0.3
-28.1
-68.2
-0.128
218.9
52.4
100
28.7
54.8
23.7
45.2
—
0
27.1
51.7
27
51.5
-3.4
-6.5
-0.4
-0.8
—
0
-3.8
-7.3
—
0
-3.6
-6.9
-0.02
218.9
38.6
100
27.1
70.2
11.4
29.5
—
0
34.3
88.9
30
77.7
-18.5
-47.9
-3.5
-9.07
-0.1
-0.3
-23.3
-60.4
-1.7
-4.4
-21.9
-56.7
-0.1
219.1
53.9
100
33.4
62
20.5
38
—
0
12.5
23.2
12.5
23.2
8
14.8
0.4
0.7
—
0
8.4
15.6
0.9
1.7
7.5
13.9
0.03
219.9
48.7
100
21.8
44.8
26.9
55.2
—
0
16.7
34.3
19.8
40.7
7.1
14.6
0.2
0.4
0
0
7.3
15
2.2
4.5
4.9
10.1
0.02
220.3
47.6
100
25.1
52.7
22.4
47.1
—
0
13
27.3
14.3
30
8.2
17.2
-0.1
-0.2
1.2
2.5
8.1
17
0.9
1.9
7.2
15.1
0.03
220.2
35.9
100
13.1
36.5
22.8
63.5
—
0
7.9
22
15.9
44.3
6.9
19.2
2.7
7.5
0
0
9.6
26.7
0.8
2.2
8.7
24.2
0.04
220.2
28.5
100
8.9
31.2
19.6
68.8
—
0
9.9
34.7
12.6
44.2
6.9
24.2
—
0
0
0
6.9
24.2
—
0
6.7
23.5
0.03
220.2
19.4
100
2
10.3
17.4
89.7
—
0
5.2
26.8
0
0
17.4
89.7
-0.6
-3.09
0
0
16.8
86.6
-0.1
-0.5
16.8
86.6
0.16
106.9
15.9
100
1.1
6.9
14.8
93.1
—
0
11.9
74.8
3.6
22.6
11.3
71.1
-0.3
-1.9
—
0
11
69.2
—
0
10.9
68.6
0.11
95.1
11.2
100
0.8
7.1
10.4
92.9
—
0
17.6
157.1
17.5
156.3
-7.1
-63.4
-3.4
-30.4
-0.1
-0.9
-9.7
-86.6
-0.1
-0.9
-9.6
-85.7
-0.09
106.6
9.4
100
1
10.6
8.5
90.4
—
0
6.5
69.1
6.7
71.3
1.7
18.1
0.3
3.2
0.3
3.2
2
21.3
—
0
2.1
22.3
0.06
32.1