Meilleure Health Statements
23
Meilleure Health 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
74.838
100
37.889
50.6
36.949
49.4
—
0
16.459
22
9.788
13.1
27.161
36.3
-6.015
-8.04
—
0
21.146
28.3
3.414
4.6
18.16
24.3
0.004
4 093.76
55.28
100
32.587
58.9
22.693
41.1
—
0
17.114
31
14.245
25.8
8.448
15.3
-6.733
-12.2
—
0
11.67
21.1
4.273
7.7
7.26
13.1
0.002
4 094.11
64.614
100
20.546
31.8
44.068
68.2
—
0
17.403
26.9
23.926
37
20.142
31.2
-6.427
-9.9
—
0
13.715
21.2
3.332
5.2
10.562
16.3
0.003
4 127.15
111.91
100
73.128
65.3
38.783
34.7
—
0
25.026
22.4
14.131
12.6
24.652
22
-5.155
-4.6
—
0
27.476
24.6
10.275
9.2
17.133
15.3
0.004
4 242.73
141.12
100
78.974
56
62.146
44
—
0
22.649
16
11.675
8.3
50.471
35.8
0.892
0.6
—
0
58.228
41.3
14.973
10.6
43.19
30.6
0.01
4 298.95
131.85
100
71.399
54.2
60.447
45.8
—
0
29.796
22.6
10.176
7.7
50.271
38.1
-19.817
-15.03
—
0
44.958
34.1
2.801
2.1
40.896
31
0.01
4 271.75
133.29
100
82.485
61.9
50.804
38.1
—
0
21.588
16.2
8.953
6.7
41.851
31.4
-14.935
-11.2
—
0
58.629
44
15.72
11.8
42.543
31.9
0.01
4 271.75
126.19
100
98.412
78
27.773
22
—
0
23.841
18.9
7.888
6.3
19.885
15.8
-41.64
-33
—
0
-54.772
-43.4
7.45
5.9
-61.276
-48.6
-0.014
4 273.39
108.59
100
64.535
59.4
44.059
40.6
—
0
21.455
19.8
20.105
18.5
23.954
22.1
25.474
23.5
—
0
49.428
45.5
10.216
9.4
41.102
37.8
0.01
4 072.86
99.052
100
44.01
44.4
55.042
55.6
—
0
15.921
16.1
22.492
22.7
32.55
32.9
41.455
41.9
—
0
57.189
57.7
14.716
14.9
41.697
42.1
0.011
3 839.05
131.49
100
96.31
73.2
35.18
26.8
—
0
18.376
14
9.18
7
26
19.8
16.62
12.6
—
0
49.394
37.6
10.343
7.9
38.84
29.5
0.011
3 645.61
68.705
29.102
39.603
—
27.343
23.111
16.492
87.069
—
103.56
23.817
80.066
0.024
3 330.28
67.83
36.184
31.646
—
13.535
12.614
19.032
32.434
—
51.466
12.812
37.659
0.012
3 127.78
28.8
20.8
8
—
10.5
4.4
3.6
5.9
-1.5
9.5
6.8
2.1
—
2 948.5
37.8
30.1
7.7
—
5.8
7.2
0.5
39.9
1.3
40.4
7.8
32.3
0.01
2 482.3
11.9
8.1
3.8
—
4.4
3.5
0.3
0.5
-0.9
0.8
0.6
0.2
—
1 698.3
4.7
3.6
1.1
—
2.8
2.4
-1.3
-0.6
-1.2
-1.9
-0.3
-1.6
—
1 733.2
4.7
0.3
4.4
—
4
-0.1
4.4
0.2
0.1
4.7
1.1
3.6
—
1 733.2
17.5
15.9
1.5
—
3.8
4.8
-3.3
-0.4
1
-3.7
0.4
-4
—
1 731.1
17.6
13.7
3.9
—
6.2
7.9
-4
29
1.6
125.2
31.9
93.3
0.05
1 733.2
15.4
12.1
3.3
—
7.6
25.2
-21.9
11.3
0
-10.6
-2.4
-8.2
—
1 728.4
20.3
15.7
4.6
—
5.3
-1
5.6
24.1
0
57.9
7.9
50
0.03
1 717.3
74.1
62.9
11.2
—
11.6
0.8
10.3
23.5
0
33.8
2.7
31.1
0.02
1 805
129.7
105.6
24.2
—
8
0.6
23.5
18
0
41.5
2
39.5
0.02
1 614.1
74.2
54.3
19.9
—
15.3
17.3
2.5
-0.8
2
1.7
0.4
220.3
0.13
1 610
101.2
72.8
28.3
—
9.8
8.6
19.7
-0.4
-1.1
19.3
1.4
35.3
0.01
1 620
309.8
174.8
135
—
95.4
87.5
47.4
-1.3
0
46.1
6.4
32.6
0.02
1 617.1
326.7
181.3
145.4
—
98.4
96
49.4
-2.6
0
46.8
5
32
0.02
1 608
285.7
156.8
128.9
—
89.9
88.1
40.8
-2.4
-1.8
38.3
5.2
28.1
0.02
1 605
186.4
107
79.3
—
49.2
46.5
32.9
-2.2
0
30.7
0.5
23.4
0.01
1 618.7
185.3
101.4
83.9
—
53.7
36
47.9
-2.1
-0.1
45.7
7.8
33.2
0.02
1 605
132.1
70.1
62.1
—
38.2
35.7
26.3
-2.5
0.1
23.9
3.7
15
0.01
1 534.3
107.5
57.2
50.3
—
34.4
32.1
18.2
-1.1
—
17.1
4
9.9
0.01
1 501.7
99.1
52.1
47
—
29.9
30
17
-1.2
—
15.8
1.8
11.1
0.01
1 502.2
76
43.7
32.3
—
21.4
15.2
17.1
-1.8
-3.3
12.1
0.6
9
0.01
1 501.1
94.3
52.7
41.5
—
29.5
30.3
11.3
-2
3.3
12.6
1
10.5
0.01
1 500.2
73.4
37.1
36.3
—
18.9
20.3
15.9
-2.4
1.4
13.5
2.6
10
0.01
1 501.3
105.9
49.2
56.7
—
29.1
29.1
27.6
-1.2
—
26.4
3
19.6
0.01
1 500
102.9
44.8
58.1
—
22.5
24.1
34
-0.8
1.7
33.2
2.6
24.4
0.02
1 462.5
100
50.9
49.2
—
24.4
24.3
24.9
-0.5
-0.2
24.4
2.5
16.6
0.02
1 050
104
52.2
51.8
—
27.7
28.5
23.3
-0.7
0.7
22.6
2.5
14.8
0.01
1 050