Tianda Statements
45
Tianda 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
303.48
148.39
155.1
8.692
153.37
160.99
-5.892
0.152
—
-5.569
-0.658
-4.127
-0.002
2 150.04
160.17
100
93.712
58.5
66.453
41.5
15.115
9.4
80.009
50
93.86
58.6
-27.407
-17.1
-0.552
-0.3
—
0
-27.693
-17.3
-2.574
-1.6
-24.628
-15.4
-0.011
2 150.04
249.86
100
127.67
51.1
122.19
48.9
11.997
4.8
134.13
53.7
142.19
56.9
-20
-8.005
-0.865
-0.3
—
0
-20.197
-8.08
-1.073
-0.4
-16.349
-6.5
-0.008
2 150.04
273.44
100
143.13
52.3
130.31
47.7
12.529
4.6
141.98
51.9
152.32
55.7
-22.016
-8.05
1.731
0.6
—
0
-9.821
-3.6
-6.144
-2.2
-1.824
-0.7
-0.001
2 150.04
236.52
100
125.6
53.1
110.92
46.9
3.33
1.4
127.48
53.9
130.34
55.1
-19.424
-8.2
1.243
0.5
—
0
-18.197
-7.7
-0.199
-0.08
-17.947
-7.6
-0.008
2 150.04
286.97
100
152.29
53.1
134.68
46.9
4.513
1.6
142.89
49.8
145.52
50.7
-10.846
-3.8
1.158
0.4
—
0
-9.7
-3.4
0.627
0.2
-11.591
-4.04
-0.005
2 150.04
187.36
100
63.052
33.7
124.31
66.3
7.313
3.9
138.63
74
144.23
77
-19.918
-10.6
2.187
1.2
—
0
-17.742
-9.5
-2.151
-1.1
-15.551
-8.3
-0.007
2 150.04
229.22
100
74.214
32.4
155.01
67.6
1.504
0.7
150.16
65.5
151.4
66
3.614
1.6
3.534
1.5
—
0
4.215
1.8
2.731
1.2
0.537
0.2
0
2 150.04
262.25
100
56.248
21.4
206
78.6
—
0
199.88
76.2
199.46
76.1
6.542
2.5
5.192
2
—
0
11.713
4.5
4.396
1.7
2.606
1
0.001
2 150.04
261.08
100
53.267
20.4
207.81
79.6
6.916
2.6
198.57
76.1
196.74
75.4
11.073
4.2
0.082
0.03
—
0
11.106
4.3
4.883
1.9
0.156
0.06
0
2 150.04
265.92
100
49.656
18.7
216.27
81.3
—
0
209.36
78.7
207.4
78
8.865
3.3
6.399
2.4
—
0
15.062
5.7
5.302
2
2.502
0.9
0.001
2 150.34
235.06
100
51.113
21.7
183.94
78.3
3.139
1.3
176.56
75.1
179.32
76.3
4.621
2
13.544
5.8
—
0
16.787
7.1
4.468
1.9
7.372
3.1
0.003
2 150.6
126.5
40.082
86.416
—
75.685
74.26
12.157
1.018
—
13.155
3.312
2.636
0.001
2 150.64
101.7
38.4
63.3
2.4
49.9
51.4
11.9
6.5
-1
12
4
0.9
—
2 150.6
93.9
37.1
56.7
0.6
49.6
48.1
8.6
12.1
0
20.7
4
11.5
0.01
2 150.6
90.3
38.5
51.8
0.4
48.5
43.2
8.6
—
—
8.6
2
3.8
—
2 150.6
102.5
43.6
58.9
0.8
52.7
49.1
9.8
—
—
9.8
3.1
2.8
—
1 949.8
72.9
35.1
37.8
0.9
50.7
46.1
-8.3
—
0
-11.2
0.5
-9
—
1 870.1
66.5
34.5
32
0.8
52.3
45
-13.1
—
—
-13.1
-1.8
-8.9
—
1 870.1
122.8
44.9
77.9
0.8
56.1
53.3
24.6
—
0
24.6
7.4
6.3
—
1 870.1
124.3
43.8
80.6
0.8
43
40.7
39.8
—
—
39.8
8
15.8
0.01
1 870.1
112.9
38.7
74.2
1.7
46.1
40.2
34
-0.9
0
32.9
7.4
13.2
0.01
1 870.1
67.3
17.5
49.8
0.8
22.1
20.8
29.1
0.9
0
30
4.7
24.6
0.01
1 870.1
45.6
11.9
33.8
0.9
11.6
7.7
26
—
0
26
8
19.3
—
1 870.1
51.6
12.9
38.7
0.7
9.2
5.9
32.8
—
—
32.8
6.8
23.8
0.01
1 870.1
154.9
75.5
79.5
5.4
26.9
3.7
75.8
5.1
0
80.9
12.5
47.9
0.03
1 730.4
51.4
10.4
41
0.5
11.9
10.9
30.1
9.2
-1.5
39.3
6.2
19.5
0.02
1 241.6
45.1
9.2
35.9
—
11.9
9.1
26.8
2.8
0
29.6
6.7
12.8
0.01
1 353.4
37.8
10.3
27.5
—
8.4
7.9
19.6
1.7
-0.6
21.3
3.6
8.5
0.01
1 353.4
30
8.9
21.1
—
9
7.4
13.6
-1.3
-1.6
12.3
3.6
2.6
—
1 353.4
27
7.5
19.5
—
14
12.6
6.9
0.1
-1.5
7
2.1
0.1
—
1 353.4
18.9
5.1
13.8
—
8.8
138.7
-124.9
6.8
0
-118.1
2.2
-125
-0.12
1 073.2
17.4
5
12.5
—
7.9
6.8
5.7
2.7
-1
8.1
0.6
3.6
—
733.6
12.9
5.2
7.7
—
8.6
7.2
0.5
-16.4
-1.5
-28.7
0.1
-30.3
-0.04
733.6
7.1
3.2
3.9
—
5.8
4.7
-0.8
2.1
-1.1
-8.3
—
-9.5
-0.01
733.6
9
3.3
5.7
—
7.3
7.9
-2.1
5.9
0.6
3.8
—
2.7
—
733.6
6.2
2.3
3.9
—
4.6
3.6
0.3
2.5
-0.9
2.8
—
1.6
—
733.6
8.4
2.6
5.8
—
4.4
4.7
1.1
2.8
0.3
3.9
—
3
—
733.6
1.7
1
0.7
—
4.6
4.1
-3.4
-0.5
-0.5
-3.9
—
-3.7
-0.01
733.6
4.2
1.2
3
—
4.8
4.8
-1.8
0.4
0.4
-1.4
0.1
-1.5
—
733.4
1.6
0.6
1
—
5
4.7
-3.8
-0.3
-0.7
-4.1
0.1
-4.3
-0.01
672.9
3.3
—
3.3
—
—
9.2
-5.9
0.1
-1.5
-5.8
-0.3
-5.5
-0.01
665