Chevalier Statements
25
Chevalier 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
3 926.56
3 480.14
446.42
—
301.11
255.17
191.25
-62.351
—
129.76
61.287
58.596
0.19
308.4
3 773.19
100
3 376.62
89.5
396.56
10.5
—
0
316.25
8.4
263.66
7
132.9
3.5
204.57
5.4
—
0
294.79
7.8
110.69
2.9
148.33
3.9
0.491
301.93
3 339.2
100
2 903.03
87.3
436.17
12.7
—
0
294.66
8.8
223.05
6.6
213.12
6.1
-76.998
-2.3
—
0
135.56
3.7
40.702
1.2
95.537
2.6
0.316
301.93
4 412.9
100
3 919.16
88.8
493.75
11.2
—
0
336.3
7.6
75.447
1.7
418.3
9.5
150.24
3.4
—
0
559.99
12.7
66.542
1.5
442.48
10
1.466
301.93
2 206.45
100
1 959.94
88.8
246.51
11.2
—
0
156.03
7.1
155.7
7.1
90.81
4.1
25.41
1.2
187.05
8.5
280
12.7
33.27
1.5
246.73
11.2
0.81
301.93
4 221.53
100
3 678.42
87.1
543.11
12.9
—
0
328.23
7.8
278.12
6.6
265
6.3
21.882
0.5
—
0
289.55
6.9
90.324
2.1
202.05
4.8
0.669
301.93
4 125.32
100
3 678.5
89.2
446.81
10.8
—
0
290.25
7
228.18
5.5
218.63
5.3
195.71
4.7
—
0
416.07
10.1
45.305
1.1
347.03
8.4
1.149
301.93
3 227.54
100
2 790.01
86.4
437.52
13.6
—
0
268
8.3
174.97
5.4
262.56
8.1
110.7
3.4
—
0
374.74
11.6
60.601
1.9
293.52
9.1
0.972
301.93
3 262.47
100
2 860.93
87.7
401.54
12.3
—
0
351.95
10.8
307.99
9.4
93.549
2.9
-8.181
-0.3
—
0
146.55
4.5
8.712
0.3
118.18
3.6
0.391
301.93
3 118.79
100
2 676.36
85.8
442.43
14.2
—
0
244.52
7.8
210.48
6.7
231.95
7.4
58.303
1.9
—
0
496.59
15.9
66.989
2.1
414.9
13.3
1.374
301.93
3 433.18
100
2 979.68
86.8
453.5
13.2
—
0
266.54
7.8
233.56
6.8
219.94
6.4
348.33
10.1
—
0
569.28
16.6
84.2
2.5
460.52
13.4
1.525
301.93
3 459.53
100
3 025.75
87.5
433.78
12.5
—
0
253.24
7.3
220.46
6.4
213.33
6.2
57.95
1.7
—
0
270.6
7.8
56.28
1.6
194.04
5.6
0.643
301.93
3 870.09
100
3 369.17
87.1
500.93
12.9
—
0
303.55
7.8
276.12
7.1
224.81
5.8
126.72
3.3
—
0
596.63
15.4
242.41
6.3
306.38
7.9
1.015
301.93
3 110.3
2 736.34
373.97
—
220.42
183
190.97
12.397
—
671.2
53.93
601.55
1.992
301.93
2 250.8
1 935.3
315.4
—
133.6
96.6
218.9
246.4
-0.1
463.2
64.5
349.5
1.16
301.9
2 508.6
2 079.7
428.9
—
205.8
174.6
254.4
25.4
-0.1
279.9
67.5
190.7
0.63
301.9
2 504.6
2 096.3
408.3
—
268
230.3
178.1
6.6
-0.1
166.9
39.7
110.1
0.37
301.6
3 033.1
2 229.5
803.6
—
550.9
511.7
291.9
8.8
0.1
296.2
63.3
205
0.68
300
2 831.3
2 234.5
596.7
—
620.5
583.5
13.2
313
—
1 360.1
59.1
1 274
4.29
296.9
2 181.4
1 564.9
616.5
—
372.3
333.7
282.8
51.1
0
350.3
61.1
263.1
0.9
292.9
2 051.7
1 532.6
519.1
—
361.4
337.8
181.3
167.9
0
338.4
39.5
261
0.9
288.8
2 061.7
1 514
547.7
—
359.7
315.9
231.8
31.8
-0.1
272
44.8
209.4
0.74
281.4
1 949.4
1 394
555.4
—
402
432.9
122.5
726.3
0
826.8
55.5
715.5
2.57
278.7
2 239.8
1 693.7
546.2
—
342.6
314
232.1
27.2
0.1
353.6
41.6
296.4
1.07
277.6
2 057.9
1 546.9
511
—
353.3
320.2
190.8
306.1
0.1
505.3
40.9
435.9
1.57
277.6
1 791.8
1 366
425.8
—
315.1
287.4
138.4
-43.7
0
265.8
26.4
222
0.8
277.6
1 818.3
1 474.1
344.2
—
257
68.4
275.8
66.3
0
331.1
43.3
284.2
1.02
277.6
1 672.9
1 384.1
288.8
—
272.5
234.6
54.2
-1.9
0
612.9
15
513.7
1.85
277.6
1 961.7
1 529.6
432.1
—
304.3
56.4
375.7
21
—
396.7
29.2
332.8
1.2
277.6
1 971.9
1 556.6
415.3
—
311.4
287.2
128.1
27.8
0
155.9
28.3
84.6
0.3
277.6
2 413.3
2 330.2
83.1
—
234.6
28.3
54.8
-33.1
—
21.7
-10.9
120.3
0.43
277.6
2 782.3
2 521.2
261.1
—
241.8
238.6
22.5
-40.6
-0.1
-18.2
6.8
15.4
0.06
278.6
2 921.3
2 670.9
250.4
—
254.9
-29.9
280.2
-17.1
0.1
263.2
89.4
118.2
0.33
354.3
2 647.4
2 214.5
432.9
—
257.9
221.7
211.2
-62.4
0
148.8
23.5
112.6
0.4
278.6
2 347.4
2 024.8
322.6
—
243.1
68.3
254.4
-46.1
—
208.3
40.1
157.7
0.48
317.2
2 317.8
1 886.3
431.5
—
217.7
171.8
259.7
-59.9
0
199.8
26.8
160.2
0.56
293.3
2 492.5
2 162.3
330.2
—
199.3
128.7
201.5
-33.5
0.1
168.1
27
134.6
0.48
278.6
2 744.6
2 277.2
467.4
—
186.8
123.4
344
-36.5
—
307.5
83.4
196.3
0.7
278.6
2 495.8
2 234.1
261.7
—
124.2
20.1
241.5
-14.5
0
227
50.7
170.3
0.61
278.6
1 794.7
1 506.8
287.9
—
115.4
103.3
184.6
-11.9
-0.1
172.6
32.2
124.8
0.45
278.6
1 655.5
1 476.8
178.7
—
112.7
48.7
130
-33.5
0.1
139.8
10.2
110.8
0.4
275.9
1 543.4
1 273.1
270.4
—
110
88.8
181.5
-23.2
0
116.1
28.7
75.2
0.28
265.4