Chinney Kin Statements
15
Chinney Kin 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
1 021.49
873.18
148.31
—
102.07
101.87
46.444
6.34
-0.492
52.292
8.562
43.73
0.029
1 500
953.91
100
791.89
83
162.02
17
—
0
97.138
10.2
97.138
10.2
64.883
6.8
2.614
0.3
-0.797
-0.08
72.215
7.6
11.712
1.2
60.503
6.3
0.04
1 500
851.93
100
724.5
85
127.42
15
—
0
92.079
10.8
92.079
10.8
35.344
4.1
0.019
0.002
-1.097
-0.1
43.982
5.2
8.461
1
35.521
4.2
0.024
1 500
1 044.1
100
916.22
87.8
127.88
12.2
—
0
87.482
8.4
87.271
8.4
40.608
3.9
-0.06
-0.006
-1.393
-0.1
39.155
3.8
7.068
0.7
32.087
3.1
0.021
1 500
998.28
100
869.03
87.1
129.25
12.9
—
0
84.917
8.5
84.917
8.5
44.33
4.4
-0.039
-0.004
-1.685
-0.2
42.606
4.3
8
0.8
34.606
3.5
0.023
1 500
866.51
100
765.07
88.3
101.44
11.7
—
0
84.399
9.7
84.399
9.7
17.041
2
-0.06
-0.007
—
0
45.11
5.2
0.681
0.08
44.429
5.1
0.03
1 500
686.82
100
582.4
84.8
104.42
15.2
—
0
69.976
10.2
69.976
10.2
34.446
5
-0.13
-0.02
—
0
39.895
5.8
7.144
1
32.751
4.8
0.022
1 500
785.55
100
659.35
83.9
126.19
16.1
—
0
93.408
11.9
92.808
11.8
33.387
4.3
0.075
0.01
—
0
33.462
4.3
3.237
0.4
30.225
3.8
0.02
1 500
518.1
100
393.94
76
124.16
24
—
0
90.978
17.6
89.478
17.3
34.679
6.7
0.132
0.03
—
0
34.811
6.7
7.463
1.4
27.348
5.3
0.018
1 500
704.24
100
575.68
81.7
128.56
18.3
—
0
97.211
13.8
96.612
13.7
31.949
4.5
0.602
0.09
—
0
32.551
4.6
5.099
0.7
27.452
3.9
0.018
1 498.31
538.71
100
413.84
76.8
124.87
23.2
—
0
88.815
16.5
88.101
16.4
36.768
6.8
0.65
0.1
—
0
37.418
6.9
7.234
1.3
30.184
5.6
0.02
1 501.69
599.51
472.79
126.72
—
89.293
89.293
37.424
0.296
—
37.72
5.815
31.905
0.021
1 500
590.93
428
162.93
—
104.96
104.32
58.607
0.901
—
59.508
9.807
49.701
0.033
1 500
500.1
346.2
153.9
—
108.3
107.1
46.8
—
-1.2
46.8
6.4
40.4
0.03
1 500
886
677.4
208.6
—
133.7
133.5
75.2
—
-0.3
75.2
13.5
61.7
0.04
1 500
647.6
413.5
234
—
146.5
145.8
88.3
—
-0.7
88.3
16.9
71.4
0.06
1 228.6
871.4
692.2
179.2
—
95.9
95.6
83.5
—
-0.2
83.5
14.4
69.1
0.06
1 117.5