Hao Tian Statements
13
Hao Tian 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
86
54
32
—
27
-19
51
-127
—
-82
3
-85
-0.011
7 610
123
100
84
68.3
39
31.7
—
0
32
26
40
32.5
-1
-0.8
-25
-20.3
—
0
21
17.1
4
3.3
17
13.8
0.002
7 595
123
100
80
65
43
35
—
0
24
19.5
-72
-58.5
115
93.5
-22
-17.9
—
0
93
75.6
2
1.6
91
74
0.012
7 620
108
100
75
69.4
33
30.6
—
0
35
32.4
-35
-32.4
68
63
-403
-373.1
—
0
-331
-306.5
3
2.8
-334
-309.3
-0.044
7 563
54
100
44
81.5
10
18.5
—
0
11.5
21.3
15.5
28.7
-5.5
-10.2
7
13
10
18.5
-165.5
-306.5
1.5
2.8
-167
-309.3
-0.022
7 563
112
100
69
61.6
43
38.4
—
0
30
26.8
63
56.3
-20
-17.9
-37
-33.04
—
0
-75
-67
3
2.7
-78
-69.6
-0.011
7 311
101
100
56
55.4
45
44.6
—
0
45
44.6
50
49.5
-5
-5
200
198
—
0
187
185.1
-3
-3
190
188.1
0.033
5 762
119
100
71
59.7
48
40.3
—
0
24
20.2
16
13.4
32
26.9
-43
-36.1
—
0
-78
-65.5
12
10.1
-90
-75.6
-0.018
4 968
118.85
100
74.264
62.5
44.583
37.5
—
0
41.078
34.6
38.565
32.4
6.018
5.1
89.151
75
—
0
79.103
66.6
0.434
0.4
78.673
66.2
0.018
4 428.16
73.598
100
54.676
74.3
18.922
25.7
—
0
28.205
38.3
26.557
36.1
-7.635
-10.4
-18.665
-25.4
—
0
-11.676
-15.9
-4.624
-6.3
-7.049
-9.6
-0.002
4 198.24
97.193
100
76.933
79.2
20.26
20.8
—
0
29.685
30.5
28.815
29.6
-8.555
-8.8
18.194
18.7
—
0
-2.176
-2.2
-0.373
-0.4
-1.8
-1.9
0
3 734.07
79.325
100
71.846
90.6
7.479
9.4
—
0
15.634
19.7
9.999
12.6
-2.52
-3.2
-1.914
-2.4
—
0
-4.434
-5.6
0.22
0.3
-4.652
-5.9
-0.002
2 793.44
95.287
100
82.205
86.3
13.082
13.7
—
0
16.965
17.8
17.085
17.9
-4.003
-4.2
-4.692
-4.9
—
0
-12.445
-13.06
-3.401
-3.6
-9.047
-9.5
-0.004
2 465.2
70.582
70.191
0.391
—
2.929
3.029
-2.638
-3.416
—
-3.48
0.002
-3.481
-0.001
2 342.03
98.7
76.1
22.6
—
19.6
18.3
4.4
-2.3
-1.3
2.2
1.4
0.8
—
2 054.6
95.6
85.7
9.9
—
12.5
11.9
-2
-1.8
-1.6
-1.3
-0.8
-0.5
—
2 054.6
102.3
92.8
9.5
—
22.7
19.5
-9.9
-2.3
0
-21.5
-2.3
-19.2
-0.01
1 923.6
174.9
152.7
22.3
—
9.5
9.8
12.5
-2.1
-0.8
9.5
1.6
8
—
1 712