Core Economy Statements
33
Core Economy 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
0.033
100
—
0
—
0
—
0
4.333
13179.7
4.333
13179.7
-4.301
-13079.7
-0.805
-2448.8
—
0
-5.106
-15528.5
—
0
-5.106
-15528.5
-0.02
250.37
0.194
—
—
—
4.015
3.83
-3.636
1.381
—
-2.255
—
-2.255
-0.009
240.48
0.009
100
—
0
—
0
—
0
4.346
50951
4.346
50951
-4.338
-50851
-0.881
-10327.2
—
0
-5.218
-61178.2
—
0
-5.218
-61178.2
-0.022
240.48
0.164
100
—
0
—
0
—
0
3.867
2351.9
3.867
2351.9
-3.703
-2251.9
-2.877
-1749.7
—
0
-6.579
-4001.6
—
0
-6.579
-4001.6
-0.027
240.48
0.111
100
—
0
—
0
—
0
4.179
3749
4.179
3748.9
-4.068
-3648.9
-7.665
-6876
—
0
-11.733
-10524.9
—
0
-11.733
-10524.9
-0.049
240.54
0.075
100
—
0
—
0
—
0
4.837
6473.3
4.837
6473.3
-4.762
-6373.3
1.503
2012
—
0
-3.259
-4361.3
—
0
-3.259
-4361.3
-0.014
233.39
0.308
100
—
0
—
0
—
0
5.267
1710.5
5.267
1710.5
-4.959
-1610.5
2.617
850
—
0
-2.342
-760.5
—
0
-2.342
-760.5
-0.012
200.55
0.311
100
—
0
—
0
—
0
5.678
1825.7
5.678
1825.7
-5.367
-1725.7
-1.382
-444.5
—
0
-6.749
-2170.2
—
0
-6.749
-2170.2
-0.039
173.61
0.132
100
—
0
—
0
—
0
5.899
4456.5
5.899
4456.5
-5.767
-4356.5
-0.528
-398.8
—
0
-6.295
-4755.3
—
0
-6.295
-4755.3
-0.038
167.07
0.063
100
—
0
—
0
—
0
5.509
8753
5.509
8753
-5.446
-8653.02
0.559
888.5
—
0
-4.887
-7764.5
—
0
-4.887
-7764.5
-0.031
158.55
0.122
100
—
0
—
0
—
0
6.011
4945.9
6.011
4945.9
-5.89
-4845.9
-0.288
-237.3
—
0
-6.178
-5083.3
—
0
-6.178
-5083.3
-0.044
139.2
0.058
100
—
0
—
0
—
0
4.99
8591.7
4.99
8591.7
-4.932
-8491.7
-0.48
-826.6
—
0
-5.412
-9318.3
—
0
-5.412
-9318.3
-0.039
139.2
0.066
—
—
—
5.111
5.111
-5.045
2.027
—
-3.019
—
-3.019
-0.026
117.53
0.046
—
—
—
4.64
4.64
-4.594
1.021
—
-3.573
—
-3.573
-0.031
116
0.06
—
—
—
5.25
5.25
-5.19
0.01
—
-5.18
—
-5.18
-0.04
116.01
0.06
—
—
—
2.81
2.82
-2.76
-5.11
—
-7.87
—
-7.87
-0.07
114.96
0.09
—
—
—
1.89
1.89
-1.8
-12.85
—
-14.65
—
-14.65
-0.15
97
0.02
—
—
—
1.57
1.57
-1.55
-3.51
—
-5.06
—
-5.06
-0.05
97
—
—
—
—
1.84
1.84
-1.84
-15.53
—
-17.37
-0.47
-16.9
-0.2
83.45
—
—
—
—
1.37
1.37
-1.37
19.38
—
18.01
0.47
17.54
0.22
81
—
—
—
—
1.56
1.56
-1.56
7.43
—
5.87
—
5.87
0.07
81
—
—
—
—
1.2
1.21
-1.2
-11.08
—
-12.28
—
-12.28
-0.15
81
—
—
—
—
1.63
1.62
-1.62
-0.76
—
-2.38
—
-2.38
-0.03
81
—
—
—
—
1.16
1.16
-1.16
-3.9
—
-5.06
-0.18
-4.88
-0.06
81
—
—
—
—
1.3
1.3
-1.29
-12.51
—
-13.8
-2.28
-11.52
-0.14
81
0.05
—
—
—
1.1
1.1
-1.04
9.26
—
8.22
1.32
6.89
0.09
81
0.49
—
—
—
1.16
1.17
-0.68
19.91
—
19.23
1.14
18.09
0.22
81
—
—
—
—
1.03
1.03
-1.02
-4.26
—
-5.28
—
-5.28
-0.07
81
—
—
—
—
1.04
1.04
-1.04
-9
—
-10.04
-0.52
-9.53
-0.12
81
—
—
—
—
0.91
0.9
-0.9
26.72
—
25.82
0.52
25.3
0.31
81
0.06
—
—
—
1.05
1.04
-0.98
-44.89
—
-53.52
-3.71
-49.81
-0.61
81
0.08
—
—
—
0.92
0.91
-0.83
-63.7
—
-64.53
-10.67
-53.87
-0.67
81
0.32
—
—
—
1.17
1.18
-0.85
76.79
—
73.24
12.36
60.88
0.75
81
0.12
—
—
—
0.94
0.95
-0.83
39.11
—
38.28
2.01
36.27
0.45
81
0.1
—
0.1
—
1.03
1.03
-0.93
1.27
—
0.34
—
0.34
—
81.59
0.1
0.07
0.03
—
1.4
1.41
-1.38
-1.54
—
-2.92
—
-2.92
-0.05
53.77
0.87
0.81
0.06
—
1.43
1.43
-1.37
—
—
-1.37
—
-1.37
-0.09
14.4
0.24
—
0.24
—
1.67
1.67
-1.44
—
—
-1.44
—
-1.44
-0.1
14.4
0.26
—
—
—
0.5
0.5
-0.23
—
—
-2.81
—
-2.81
-0.07
40.5
0.28
—
—
—
3.61
3.61
-3.33
—
—
-3.33
—
-3.33
-0.08
40.5
0.59
—
—
—
0.97
0.97
-0.38
—
—
-3.46
—
-3.46
-0.09
40.5
0.58
—
—
—
0.96
0.94
-0.35
—
-0.03
-0.35
—
-0.35
-0.01
40.5