SSY Statements
20
SSY 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
3 129.85
100
1 454.96
46.5
1 674.89
53.5
127.85
4.1
728.89
23.3
828.47
26.5
846.42
27
-33.547
-1.07
—
0
812.87
26
133.09
4.3
680
21.7
0.229
2 972.71
3 333.16
100
1 388.41
41.7
1 944.75
58.3
126.3
3.8
1 015.99
30.5
1 152.27
34.6
792.48
23.8
-21.785
-0.7
—
0
770.7
23.1
121.19
3.6
638.61
19.2
0.214
2 985.28
3 029.51
100
1 401.37
46.3
1 628.14
53.7
131.38
4.3
812.16
26.8
960.75
31.7
667.39
22
-17.457
-0.6
—
0
649.93
21.5
71.859
2.4
552.78
18.2
0.185
2 980.49
3 404.51
100
1 465.07
43
1 939.45
57
94.969
2.8
1 042.5
30.6
1 183.12
34.8
756.32
22.2
-7.104
-0.2
—
0
749.22
22
137.74
4
570.06
16.7
0.191
2 990.29
2 913.97
100
1 213.44
41.6
1 700.53
58.4
113.05
3.9
1 002.67
34.4
1 071.99
36.8
628.54
21.6
-19.124
-0.7
—
0
609.42
20.9
99.159
3.4
509.87
17.5
0.169
3 024.98
2 442.79
100
973.08
39.8
1 469.71
60.2
134.95
5.5
1 015.79
41.6
1 110.17
45.4
359.54
14.7
-20.564
-0.8
—
0
338.98
13.9
60.945
2.5
275.66
11.3
0.091
3 038.11
2 478.07
100
910.95
36.8
1 567.11
63.2
—
0
1 149.57
46.4
1 115.67
45
451.44
18.2
-17.555
-0.7
—
0
433.89
17.5
70.767
2.9
364.94
14.7
0.12
3 036.02
1 782.83
100
641.57
36
1 141.26
64
—
0
871.64
48.9
833.82
46.8
307.44
17.2
-16.112
-0.9
—
0
291.33
16.3
43.629
2.4
247.03
13.9
0.081
3 047.93
2 309.85
100
923.27
40
1 386.58
60
—
0
815.95
35.3
666.81
28.9
719.77
31.2
-14.95
-0.6
—
0
704.82
30.5
118.13
5.1
587.86
25.5
0.193
3 052.36
2 325.83
100
835.57
35.9
1 490.26
64.1
—
0
827.11
35.6
818.37
35.2
671.89
28.9
-15.563
-0.7
—
0
656.33
28.2
105.71
4.5
548.24
23.6
0.18
3 048.32
2 088.02
100
801.86
38.4
1 286.16
61.6
—
0
786.09
37.6
717.82
34.4
568.34
27.2
-12.277
-0.6
—
0
556.07
26.6
88.139
4.2
466.23
22.3
0.153
3 047.25
2 092.77
100
772.56
36.9
1 320.21
63.1
—
0
780.22
37.3
775.1
37
545.11
26
-22.035
-1.05
—
0
523.08
25
76.385
3.6
445.55
21.3
0.147
3 034.14
1 751.03
671.98
1 079.06
—
606.93
603.05
476.01
-31.559
-0.529
443.92
68.019
376.7
0.128
2 942.18
1 325.34
597.21
728.13
—
355.35
352.84
375.29
-21.719
—
353.45
65.63
288.02
0.1
2 883.29
1 252.1
584.8
667.4
—
334.1
316.2
351.1
-24.7
-2
325.9
46.1
279.1
0.1
2 869.2
1 109.1
559
550.1
—
307.5
260.7
289.4
-26
-1.4
262
51.6
210.4
0.07
2 836.7
1 160.5
604.7
555.9
—
343.6
331.2
224.6
-44.1
0
180.5
27.6
152.9
0.05
2 875.6
1 061.4
567.7
493.7
—
214.9
176.4
317.3
-19.1
-0.5
297.8
47.3
250.5
0.08
2 968.5
564.3
226.8
337.5
—
135.4
111.3
226.2
-7
-0.1
219.1
28.2
302.3
0.1
2 979.5
996.4
479.8
516.7
—
192.3
175.4
341.3
-27.5
0
313.8
53.8
300.6
0.09
2 942.2
312.8
114
198.7
—
40.6
19.7
179.1
-8.3
0
170.8
28.8
184.5
0.05
2 941.9
1 410.5
780.6
629.8
—
386.3
335
294.9
-23.4
0
271.5
44.2
227.3
0.08
2 941.4
1 207.1
706.9
500.2
—
356.5
324.8
175.3
-20.4
0
154.9
22.8
132.1
0.05
2 932.3
1 223.6
690.7
532.9
—
344.5
336.1
196.9
-15.3
0
181.6
32.7
148.9
0.05
2 934.2
1 066.3
638.9
427.4
—
595
587.3
-159.9
-5.4
0
-165.3
11.1
-176.4
-0.06
2 934.9
1 088.9
602.6
486.3
—
313.1
313.3
173
-9.9
0.1
163.1
28.1
135
0.05
2 936.7
982.8
500.9
481.9
—
348.5
336.4
145.5
-6.3
0.1
139.3
18.9
120.3
0.04
2 884.7
988.8
479.1
509.7
—
328.2
330.2
179.5
-13.1
2
166.4
26.1
140.3
0.05
2 743.3
873.3
436.5
436.8
—
316.8
303.6
133.2
-19.6
0
113.6
9.7
103.9
0.04
2 446.1
866.3
443.7
422.6
—
283.1
275.1
147.6
-20.2
0
127.4
15.1
112.2
0.04
2 564.7
744.7
422
322.7
—
343.4
339.5
-16.8
-21.7
0
-38.5
-24.3
-14.3
-0.01
2 432.4
846.3
441.5
404.9
—
267.5
266.1
138.7
-17.4
-1.4
131.8
15.4
116.4
0.05
2 637.8
679.9
331
348.9
—
257.9
255.9
93
-23.6
-2
69.4
2.5
66.9
0.03
2 607.5
457.5
228.8
228.7
—
182.7
160.7
67.9
-5.8
0
62.1
9.8
52.3
0.03
1 985.5
406
199
207.1
—
161.7
159.5
47.5
-6.8
0
40.7
-0.7
42.2
0.02
1 743
432.4
206.2
226.2
—
177
176.8
49.4
-0.1
-0.2
49.3
-0.3
40.2
0.02
1 743
432.6
208.8
223.7
—
153
150.2
73.5
-3.4
0
70.1
3.1
53.4
0.04
1 289.1
407.8
206
201.7
—
142.6
143.4
58.3
-3.3
0.8
55.1
11.2
35.4
0.03
1 260
419.2
218
201.2
—
138.3
137.5
63.7
-3.9
-0.8
59.8
9.4
41.5
0.02
1 680
430.4
204.8
225.6
—
160.3
159.1
66.6
-2.8
-1.2
63.8
11.6
41.9
0.02
1 680