Amasse Capital Statements
81
Amasse Capital 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
5.735
100
—
0
—
0
—
0
6.558
114.4
7.937
138.4
-2.202
-38.4
-0.661
-11.5
—
0
-2.663
-46.4
—
0
-2.663
-46.4
-0.002
1 100
4.896
—
—
—
2.791
3.398
1.498
-0.045
—
1.453
—
1.453
0.001
1 100.2
3.32
100
—
0
—
0
—
0
1.679
50.6
2.432
73.3
0.888
26.7
-0.313
-9.4
—
0
0.575
17.3
—
0
0.575
17.3
0.001
1 100
1.799
100
—
0
—
0
—
0
3.311
184
3.782
208.3
-1.983
-108.3
-1.03
-57.3
—
0
-2.979
-165.6
—
0
-2.979
-165.6
-0.003
1 029.35
2.304
100
—
0
—
0
—
0
2.593
112.5
3.602
156.3
-1.298
-56.3
-0.148
-6.4
—
0
-2.954
-128.2
—
0
-2.954
-128.2
-0.003
1 000
1.072
100
—
0
—
0
—
0
1.813
169.1
2.369
221
-1.297
-121
-1.203
-112.2
—
0
-2.5
-233.2
—
0
-2.5
-233.2
-0.003
1 000
1.928
100
—
0
—
0
—
0
1.833
95.1
2.696
139.8
-0.768
-39.8
-1.985
-103
—
0
-2.753
-142.8
—
0
-2.753
-142.8
-0.003
1 000
2.441
100
—
0
—
0
—
0
2.605
106.7
3.526
144.4
-1.085
-44.4
0.007
0.3
—
0
-1.078
-44.2
—
0
-1.078
-44.2
-0.001
1 000
1.001
100
—
0
—
0
—
0
2.593
259
3.433
343
-2.432
-243
-2.238
-223.6
—
0
-4.67
-466.5
-0.123
-12.3
-4.547
-454.2
-0.005
1 000
2.596
100
—
0
—
0
—
0
2.055
79.2
2.901
111.7
-0.305
-11.7
2.745
105.7
—
0
2.44
94
—
0
2.44
94
0.002
1 000
0.92
100
—
0
—
0
—
0
1.974
214.6
3.124
339.6
-2.204
-239.6
-4.204
-457
—
0
-6.408
-696.5
—
0
-6.408
-696.5
-0.006
1 000
1.05
100
—
0
—
0
—
0
4.533
431.7
5.322
506.9
-4.272
-406.9
3.358
319.8
—
0
-0.914
-87.05
—
0
-0.914
-87.05
-0.001
1 000
3.652
100
—
0
—
0
—
0
5.746
157.3
6.835
187.2
-3.183
-87.2
4.781
130.9
—
0
1.598
43.8
0.073
2
1.525
41.8
0.002
1 000
2.335
100
—
0
—
0
—
0
2.14
91.6
2.81
120.3
-0.475
-20.3
2.703
115.8
—
0
2.228
95.4
—
0
2.228
95.4
0.002
1 000
3.2
100
—
0
—
0
—
0
1.927
60.2
3.294
102.9
-0.094
-2.9
0.084
2.6
—
0
-0.01
-0.3
—
0
-0.01
-0.3
0
1 000
7.01
100
—
0
—
0
—
0
3.961
56.5
5.264
75.1
1.746
24.9
0.134
1.9
—
0
1.88
26.8
—
0
1.88
26.8
0.002
1 000
4.3
100
—
0
—
0
—
0
2.462
57.3
4.491
104.4
-0.191
-4.4
0.189
4.4
—
0
-0.002
-0.05
—
0
-0.002
-0.05
—
1 000
2.009
100
—
0
—
0
—
0
2.165
107.8
2.908
144.7
-0.899
-44.7
0.173
8.6
—
0
-0.726
-36.1
—
0
-0.726
-36.1
-0.001
1 000
2.33
100
—
0
—
0
—
0
2.119
90.9
2.908
124.8
-0.578
-24.8
0.215
9.2
—
0
-0.363
-15.6
—
0
-0.363
-15.6
0
1 000
2.059
100
—
0
—
0
—
0
5.002
242.9
5.826
283
-3.767
-183
0.191
9.3
—
0
-3.576
-173.7
—
0
-3.576
-173.7
-0.004
1 000