Eva Precision Statements
83
Eva Precision 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
3 320.5
100
2 573.94
77.5
746.56
22.5
—
0
572.87
17.3
534.74
16.1
211.82
6.4
-37.436
-1.1
-4.646
-0.1
159.71
4.8
45.237
1.4
114.47
3.4
0.066
1 740.92
2 862.16
100
2 317.16
81
545
19
—
0
414.16
14.5
403.33
13.4
141.67
5.6
-16.599
-0.6
19.231
0
144.08
5
21.458
0.7
122.62
4.3
0.07
1 740.92
3 328.33
100
2 642.07
79.4
686.26
20.6
—
0
527.57
15.9
511.38
15.4
174.89
5.3
-39.599
-1.2
—
0
120.35
3.6
16.991
0.5
103.36
3.1
0.059
1 741.92
2 939.73
100
2 374.68
80.8
565.05
19.2
—
0
457.04
15.5
446.97
15.2
118.08
4
-8.128
-0.3
—
0
110.24
3.7
7.583
0.3
102.66
3.5
0.058
1 760.7
2 721.91
100
2 195.45
80.7
526.46
19.3
—
0
400.64
14.7
382.89
14.1
143.56
5.3
-12.313
-0.5
—
0
106.27
3.9
18.995
0.7
87.272
3.2
0.05
1 738.66
2 386.87
100
1 900.61
79.6
486.26
20.4
—
0
419.98
17.6
402.94
16.9
83.327
3.5
-6.283
-0.3
—
0
73.847
3.1
5.929
0.2
67.918
2.8
0.039
1 722.6
2 308.14
100
1 866.34
80.9
441.8
19.1
—
0
360.05
15.6
334.89
14.5
106.91
4.6
-13.98
-0.6
—
0
56.073
2.4
5.69
0.2
50.383
2.2
0.029
1 716.54
1 700.32
100
1 403.82
82.6
296.5
17.4
—
0
340.13
20
323.04
19
-26.545
-1.6
-40.936
-2.4
—
0
-69.227
-4.07
-3.473
-0.2
-65.754
-3.9
-0.038
1 716.64
1 964.47
100
1 616.11
82.3
348.36
17.7
—
0
304.42
15.5
287.78
14.6
60.575
3.1
-21.789
-1.1
—
0
36.48
1.9
19.757
1
16.723
0.9
0.01
1 725.37
1 782.59
100
1 365.95
76.6
416.64
23.4
—
0
373.97
21
341.22
19.1
75.416
4.2
-33.879
-1.9
—
0
41.122
2.3
6.064
0.3
35.058
2
0.02
1 728.03
1 941.96
100
1 582.32
81.5
359.65
18.5
—
0
262.62
13.5
285.96
14.7
73.691
3.8
-20.477
-1.05
—
0
52.961
2.7
16.385
0.8
36.576
1.9
0.019
1 901.35
1 724.69
100
1 295.38
75.1
429.32
24.9
—
0
337.59
19.6
358.68
20.8
70.634
4.1
-20.205
-1.2
—
0
50.549
2.9
4.462
0.3
46.087
2.7
0.026
1 750.55
1 640.62
1 270.12
370.5
—
253.24
282.24
88.262
-7.935
—
78.234
19.924
58.31
0.03
1 965.97
1 516.47
1 103.87
412.6
—
271.23
311.69
100.91
-9.626
—
90.006
13.529
75.389
0.042
1 806.54
1 628.2
1 267.5
360.7
—
261.8
299.4
61.3
-18.3
-0.5
47
9.8
30.5
0.02
1 895.5
1 581.1
1 194.1
387
—
292
335.6
51.4
-13.6
0
37.1
12.6
23
0.01
1 889.8
1 771.5
1 318.8
452.7
—
277.5
342.1
110.6
-14.1
0
98.9
7
87.3
0.05
1 864.9
1 761.5
1 279.2
482.4
—
304.4
315.9
166.4
-25.8
0
140.6
17.1
118.1
0.06
1 867.2
1 854.5
1 374.8
479.7
—
249.1
286.8
192.8
-5.3
0
187.5
29.7
153.2
0.09
1 789.3
1 600.5
1 174.7
425.8
—
232.9
273.4
152.5
-10.8
0
141.8
12.9
123.9
0.07
1 750.7
1 471.6
1 118.7
352.9
—
317.8
311.3
41.6
-5.2
-1
40.5
9.2
28.4
0.02
1 750.6
1 184.1
897.2
286.8
—
253.7
252.9
34
-2.3
-0.8
31.7
3.6
27
0.02
1 732.2
1 199
927.8
271.2
—
229.6
223.4
47.8
-11.5
0
36.3
6.4
30.7
0.02
1 718.2
1 168
928.1
239.9
—
185.8
183.9
56
-8.2
-1.9
47.8
8.1
40.2
0.02
1 766.1
1 098.8
847.9
250.8
—
144.3
129.7
121.2
-2.1
0
119.1
15
106.1
0.07
1 554.4
879.1
641.2
237.9
—
114.6
114.6
123.3
-3
—
120.3
14.5
104.2
0.06
1 749.8
882.5
596.5
286.1
—
90
93.2
192.9
-2.9
-0.1
189.9
27.2
162.5
0.1
1 627.3
820.6
565
255.5
—
95.1
91.8
163.8
-2
0
161.8
21.2
140.2
0.1
1 376.2
532.7
423.9
108.8
—
85.2
85.2
23.6
-3.9
—
19.6
3.5
16.1
0.01
1 378.2
493.4
398
95.4
—
70.2
70.2
25.2
-6.2
—
19
3.6
15.4
0.01
1 396.5
559
433
126
—
81.1
80.9
45.1
-3.3
-0.1
41.7
7
34.8
0.02
1 423.3
526
378.6
147.4
—
83
83
64.4
-4.5
—
59.9
12.1
47.8
0.03
1 464.1
525.8
362.1
163.7
—
70.7
70
93.7
-1.5
-0.7
92.2
7.6
84.6
0.06
1 525.9
426.2
287.3
138.9
—
60.6
60.6
78.3
-3.5
—
74.8
5.5
69.3
0.05
1 298.1
407.5
277.2
130.3
—
49.9
50
80.3
-5.2
—
75.1
6.9
68.2
0.05
1 255.7
283.7
193
90.8
—
42.3
42.3
48.4
-3.4
—
45.1
4.6
40.4
0.04
1 094.7
285.3
189.1
96.2
—
35.2
34.7
61.5
-3
-0.6
58.5
6.2
52.3
0.05
1 041.5
199.8
134.9
64.9
—
26.8
26.8
38.1
-3.7
—
34.4
3.5
30.9
0.04
853.3
172.3
104.5
67.8
—
23.4
23.3
44.5
-2.6
—
41.8
3.1
38.8
0.05
780
124.6
76.3
48.3
—
17.4
17.3
31
-1.4
—
29.6
2.4
27
0.03
780