Dragon Crown Statements
93
Dragon Crown 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
124.94
100
65.433
52.4
59.507
47.6
—
0
28.426
22.8
26.565
21.3
32.942
26.4
5.73
4.6
—
0
38.672
31
12.966
10.4
22.366
17.9
0.018
1 220.63
130.96
100
56.613
43.2
74.343
56.8
—
0
20.2
15.4
18.515
14.1
55.828
42.6
6.979
5.3
—
0
62.807
48
18.12
13.8
39.936
30.5
0.033
1 220.63
115.69
100
59.531
51.5
56.156
48.5
—
0
16.504
14.3
14.215
12.3
41.941
36.3
20.529
17.7
—
0
62.47
54
14.698
12.7
44.456
38.4
0.036
1 220.63
122.46
100
54.573
44.6
67.888
55.4
—
0
21.072
17.2
18.878
15.4
49.01
40
11.986
9.8
—
0
60.996
49.8
17.026
13.9
39.46
32.2
0.032
1 220.63
113.27
100
63.743
56.3
49.531
43.7
—
0
25.42
22.4
24.254
21.4
25.277
22.3
3.02
2.7
—
0
28.297
25
10.672
9.4
14.907
13.2
0.012
1 220.63
116.58
100
52.878
45.4
63.697
54.6
—
0
20.729
17.8
19.701
16.9
43.996
37.7
0.062
0.05
—
0
44.058
37.8
16.228
13.9
23.88
20.5
0.02
1 220.63
120.68
100
62.303
51.6
58.377
48.4
—
0
24.445
20.3
20.037
16.6
38.34
31.8
5.833
4.8
—
0
44.173
36.6
15.339
12.7
25.13
20.8
0.021
1 220.63
141.81
100
56.316
39.7
85.495
60.3
—
0
26.451
18.7
24.712
17.4
60.783
42.9
7.441
5.2
—
0
68.224
48.1
20.908
14.7
41.8
29.5
0.034
1 220.63
128.5
63.764
64.736
—
23.499
22.761
41.975
2.473
—
44.448
15.83
24.863
0.02
1 220.63
112.96
52.171
60.793
—
22.261
21.612
39.181
3.477
—
42.658
13.469
25.413
0.021
1 220.63
120.9
57.2
63.6
—
25
20.8
42.8
2.1
0
44.9
10
30.5
0.03
1 147.3
129
58.2
70.8
—
24.5
23.7
47.2
6.6
-0.8
53.8
8.6
40.1
0.04
1 109.7
138.1
65.5
72.6
—
25
18.3
54.3
3
-0.1
57.2
13.4
38.3
0.03
1 109.7
131
58.5
72.5
—
22.1
21.7
50.8
3.1
-0.3
53.9
9.6
38.8
0.04
1 109.7
131.9
59
72.9
—
19.3
19
53.9
4.6
-0.3
58.5
10.6
42.1
0.04
1 109.7
129.7
53
76.6
—
26.1
25.1
51.6
4
-1.1
55.6
10.3
38.8
0.04
1 109.7
141.3
60.4
80.9
—
16.3
15.9
65
5.2
-0.4
70.2
12.3
51.3
0.05
1 109.7
128.8
47.8
81
—
17.9
17.2
63.7
4.2
-0.7
73.9
13.5
53
0.05
1 109.7
127.3
52.3
75
—
12.9
11.4
63.6
2.8
-1.4
71.2
11.3
52.7
0.05
1 109.7
130.5
52.1
78.4
—
21.1
20.6
57.8
-0.9
-0.5
68.7
14.7
46.4
0.04
1 109.7
124.5
52.2
72.3
—
13.3
11.8
60.5
-0.1
-1.5
60.4
3.3
50.4
0.05
1 100
116.2
50.2
66
—
18.7
18
47.9
0.2
-0.7
48.1
2
39.7
0.04
1 100
115.3
48.2
67.2
—
22.6
11.4
55.7
-0.5
0
55.2
4.9
40.7
0.04
1 100
117.7
41.4
76.3
—
6.5
6
70.3
-0.3
-0.5
70
3.1
56
0.05
1 100