Neway Group Statements
55
Neway Group 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
185.11
160.12
24.997
—
77.255
76.578
-51.581
1.188
—
-68.893
-11.548
-57.287
-0.226
253.36
219.39
100
177.08
80.7
42.309
19.3
—
0
86.426
39.4
78.333
35.7
-36.024
-16.4
-11.658
-5.3
—
0
-46.056
-21
-5.46
-2.5
-40.191
-18.3
-0.159
253.52
230.02
100
178.04
77.4
51.977
22.6
—
0
89.828
39.1
86.78
37.7
-34.803
-15.1
-0.634
-0.3
—
0
41.005
17.8
2.81
1.2
38.249
16.6
0.151
253.64
330.48
100
275.42
83.3
55.056
16.7
—
0
86.346
26.1
81.083
24.5
-26.027
-7.9
5.566
1.7
—
0
-22.644
-6.9
-3.408
-1.03
-18.855
-5.7
-0.074
253.64
293.1
100
239.57
81.7
53.523
18.3
—
0
74.368
25.4
71.726
24.5
-18.203
-6.2
31.029
10.6
—
0
10.892
3.7
2.79
1
8.149
2.8
0.032
253.64
311.29
100
234.36
75.3
76.929
24.7
—
0
103.52
33.3
95.735
30.8
-18.806
-6.04
-19.089
-6.1
—
0
-37.983
-12.2
-1.31
-0.4
-36.607
-11.8
-0.144
253.64
221.39
100
165.27
74.7
56.12
25.3
—
0
76.665
34.6
71.832
32.4
-15.712
-7.1
-35.154
-15.9
—
0
-50.456
-22.8
0.189
0.09
-50.58
-22.8
-0.199
253.64
307.7
100
214.99
69.9
92.713
30.1
—
0
80.794
26.3
78.969
25.7
13.744
4.5
-43.232
-14.05
—
0
-17.061
-5.5
7.46
2.4
-24.699
-8.03
-0.096
253.64
252.88
100
193.81
76.6
59.074
23.4
—
0
67.101
26.5
63.209
25
-4.135
-1.6
-0.181
-0.07
—
0
-4.316
-1.7
-1.481
-0.6
-6.083
-2.4
-0.011
253.64
319.68
100
242.01
75.7
77.666
24.3
—
0
83.52
26.1
79.133
24.8
-1.468
-0.5
-14.793
-4.6
—
0
-16.247
-5.08
-0.636
-0.2
-15.088
-4.7
-0.061
253.64
272.48
100
213.55
78.4
58.933
21.6
—
0
64.143
23.5
60.358
22.2
-1.425
-0.5
-10.716
-3.9
—
0
-11.893
-4.4
3.64
1.3
-22.835
-8.4
-0.09
253.64
295.17
212.51
82.66
—
82.133
28.097
54.563
-2.547
—
47.166
3.13
44.135
0.174
253.64
220.36
144.34
76.014
—
67.008
73.668
2.346
-1.117
—
4.926
1.013
4.011
0.016
253.64
288.1
191.5
96.6
—
93.4
98.5
-1.9
50.4
0
42.4
7.9
34.6
0.15
230.3
274.8
193.2
81.6
—
69.3
65.3
16.3
27.6
—
44.3
4.9
39.6
0.19
211.4
303.6
244.3
59.3
—
81.5
80.2
-20.9
1.3
-1.3
-35.9
-1.2
-34.6
-0.16
211.3
217.6
183.5
34.2
—
65.6
60.5
-26.4
1.1
0
-32.4
0.5
-32.7
-0.21
156.8
296.5
250.5
46
—
73.4
72.8
-26.8
7
-0.6
-19.7
0.6
-20
-0.19
105.7
254.6
225.6
29
—
64.9
64.1
-35.1
4.7
-0.8
-34.4
-1.3
-32.4
-0.32
101.9
358.7
268.9
89.8
—
74
73.5
16.3
-2.5
-0.6
13.8
2.5
11.4
0.11
101.9
272.7
234.5
38.1
—
61.7
61.8
-23.6
2.9
—
-25.9
-0.3
-25.6
-0.25
101.9
371.1
296.5
74.5
—
63.5
62.4
12.2
2.9
-1.1
29.4
2.1
27.3
0.27
101.9
267.9
242.4
25.5
—
69.9
69.2
-43.7
2
-0.7
-77.1
-0.3
-76.6
-0.75
101.9
392.8
313.2
79.6
—
59.6
59.5
20.1
2.1
-0.1
22.2
1.6
20.6
0.2
101.9
304.4
251.2
53.1
—
54.5
53.7
-0.5
10.4
-0.8
9.8
4.6
5.2
0.05
101.9
373.9
290.2
83.7
—
49.3
49.1
34.6
6.5
-0.2
44.8
3.1
41.7
0.41
101.9
225.8
181.7
44
—
49.7
40.9
3.1
1.5
—
4.6
1.3
3.3
0.03
101.9
343.3
259.6
83.7
—
46.9
26.2
57.4
1.1
—
58.5
1.7
56.9
0.56
101.9
250.2
207.7
42.5
—
61.7
61.8
-19.3
-2.6
0.1
-21.9
-0.4
-21.5
-0.21
101.9
441.3
360.3
81
—
59.3
58.8
22.2
-16.3
-0.5
5.9
2.4
3.5
0.03
101.9
318.6
276.3
42.3
—
52.9
38.8
3.5
2
—
5.5
-0.6
6.2
0.06
95.5
410
327.5
82.4
—
50.2
50.2
32.3
3.4
—
35.6
2.8
32.8
0.48
68.3
296
244.9
51.1
—
50.4
47.4
3.8
-0.9
0
2.9
3.3
-0.4
-0.01
66.5
382
297.5
84.5
—
48.8
48.8
35.7
2.2
-0.1
37.9
3
34.9
0.52
66.5
300.9
248.1
52.7
—
44
42.9
9.8
0.7
-1.2
10.5
1
9.5
0.14
66.5
361.7
268.5
93.2
—
40.5
40.4
52.8
0.6
-0.1
53.4
5.5
48
0.72
66.5
250.6
202.2
48.4
—
36
35.6
12.8
1.2
-0.5
14
2.4
11.6
0.17
66.5
322
234.2
87.8
—
40.7
40.6
47.2
0.6
-0.1
47.7
5
42.8
0.64
66.5
213.9
168.4
45.5
—
36.6
36.1
9.5
0.8
-0.6
10.3
2.3
7.9
0.12
66.5
288.6
207.5
81.1
—
37.8
36.2
44.9
0.2
-1.7
45.1
4.5
40.6
0.61
66.5
207.7
163.2
44.6
—
45.4
43.8
0.8
0.1
-1.6
0.9
-1.5
2.4
0.04
66.4
302.8
208
94.8
—
36.5
36.3
58.5
0.1
-0.2
58.6
5.9
52.8
0.8
66.3