MediNet Statements
81
MediNet 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
116.25
100
59.65
51.3
56.598
48.7
—
0
38.192
32.9
61.312
52.7
-4.714
-4.06
-0.491
-0.4
—
0
-7.999
-6.9
0.105
0.09
-8.082
-7
-0.194
41.6
28.956
100
15.058
52
13.898
48
—
0
9.51
32.8
15.051
52
-1.153
-4
-0.168
-0.6
—
0
-1.321
-4.6
-0.009
-0.03
-1.31
-4.5
-0.031
41.6
26.915
100
13.286
49.4
13.629
50.6
—
0
8.764
32.6
34.112
126.7
-20.483
-76.1
-0.115
-0.4
—
0
-20.104
-74.7
-0.222
-0.8
-19.819
-73.6
-0.476
41.6
30.336
100
13.733
45.3
16.603
54.7
—
0
10.487
34.6
16.695
55
-0.092
-0.3
-0.147
-0.5
—
0
-0.239
-0.8
-0.026
-0.09
-0.15
-0.5
-0.004
41.6
22.963
100
10.2
44.4
12.763
55.6
—
0
9.764
42.5
17.413
75.8
-4.65
-20.2
-0.165
-0.7
—
0
-4.815
-21
-0.142
-0.6
-4.606
-20.06
-0.111
41.6
34.518
100
15.694
45.5
18.824
54.5
—
0
11.518
33.4
18.278
53
0.546
1.6
-0.182
-0.5
—
0
0.364
1.1
-0.163
-0.5
0.527
1.5
0.013
41.6
29.726
100
13.766
46.3
15.96
53.7
—
0
9.948
33.5
16.626
55.9
-0.666
-2.2
-0.264
-0.9
—
0
-0.93
-3.1
-0.938
-3.2
0.008
0.03
0
1 040
33.922
100
15.358
45.3
18.564
54.7
—
0
10.199
30.1
14.231
42
4.333
12.8
-0.187
-0.6
—
0
4.146
12.2
0.258
0.8
3.888
11.5
0.004
1 040
30.978
100
14.091
45.5
16.887
54.5
—
0
10.223
33
26.13
84.4
-9.243
-29.8
-0.145
-0.5
—
0
-9.388
-30.3
0.089
0.3
-9.477
-30.6
-0.009
1 040
37.97
100
20.127
53
17.843
47
—
0
10.8
28.4
18.316
48.2
-0.473
-1.2
-0.191
-0.5
—
0
-0.664
-1.7
0.7
1.8
-1.364
-3.6
-0.001
1 040
38.306
100
21.8
56.9
16.506
43.1
—
0
12.372
32.3
20.444
53.4
-3.938
-10.3
—
0
—
0
-3.938
-10.3
0.823
2.1
-4.761
-12.4
-0.005
1 040
38.63
100
21
54.4
17.63
45.6
—
0
13.16
34.1
20.16
52.2
-2.53
-6.5
—
0
-0.35
-0.9
-2.53
-6.5
0.22
0.6
-2.74
-7.09
—
1 040
24.45
100
13.4
54.8
11.05
45.2
—
0
9.8
40.1
15.23
62.3
-4.19
-17.1
—
0
-0.58
-2.4
-4.19
-17.1
-1.1
-4.5
-3.09
-12.6
—
1 040
24.4
100
12.72
52.1
11.68
47.9
—
0
11.06
45.3
15.31
62.7
-3.63
-14.9
—
0
-0.62
-2.5
-3.63
-14.9
0.15
0.6
-3.78
-15.5
—
1 040
26.29
100
15.14
57.6
11.14
42.4
—
0
8.7
33.1
12.7
48.3
-1.55
-5.9
—
0
-0.22
-0.8
-1.55
-5.9
-0.32
-1.2
-1.23
-4.7
—
1 039.21
23.06
100
12.56
54.5
10.51
45.6
—
0
7.42
32.2
10.56
45.8
-0.06
-0.3
—
0
-0.37
-1.6
-0.06
-0.3
0.54
2.3
-0.47
-2.04
—
866.67
25.24
100
13.17
52.2
12.08
47.9
—
0
5.28
20.9
8.43
33.4
3.65
14.5
—
0
-0.04
-0.2
2.41
9.5
0.69
2.7
1.72
6.8
—
780