Eft Solutions Statements
80
Eft Solutions 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
127.75
100
65.523
51.3
62.226
48.7
—
0
25.956
20.3
25.938
20.3
36.288
28.4
1.443
1.1
—
0
37.731
29.5
6.155
4.8
31.231
24.4
0.065
480
29.174
100
15.587
53.4
13.587
46.6
—
0
6.286
21.5
6.285
21.5
7.302
25
0.325
1.1
—
0
7.627
26.1
1.446
5
6.112
21
0.013
480
27.421
100
16.993
62
10.428
38
—
0
7.161
26.1
7.594
27.7
2.834
10.3
-0.012
-0.04
—
0
2.822
10.3
0.211
0.8
2.505
9.1
0.005
480
30.127
100
16.888
56.1
13.239
43.9
—
0
6.151
20.4
5.289
17.6
7.95
26.4
—
0
—
0
7.95
26.4
0.987
3.3
6.661
22.1
0.014
480
25.198
100
15.422
61.2
9.776
38.8
—
0
5.017
19.9
3.537
14
6.239
24.8
-0.296
-1.2
—
0
5.943
23.6
1.733
6.9
4.22
16.7
0.009
480
28.601
100
15.237
53.3
13.364
46.7
—
0
6.341
22.2
6.341
22.2
7.023
24.6
-0.408
-1.4
—
0
6.615
23.1
0.783
2.7
5.918
20.7
0.012
480
22.66
100
17.957
79.2
4.703
20.8
—
0
7.732
34.1
8.108
35.8
-3.405
-15.03
—
0
—
0
-3.405
-15.03
-0.811
-3.6
-2.716
-12
-0.006
480
25.754
100
14.451
56.1
11.303
43.9
—
0
4.432
17.2
5.273
20.5
6.03
23.4
—
0
—
0
6.03
23.4
1.137
4.4
4.874
18.9
0.01
480
28.435
100
17.651
62.1
10.784
37.9
—
0
5.257
18.5
5.253
18.5
5.531
19.5
-0.399
-1.4
—
0
5.132
18
1.282
4.5
3.791
13.3
0.008
480
26.886
100
15.988
59.5
10.898
40.5
—
0
5.299
19.7
5.298
19.7
5.6
20.8
0.012
0.04
—
0
5.618
20.9
1.073
4
4.485
16.7
0.009
480
30.269
100
30.848
101.9
-0.579
-1.9
—
0
5.674
18.7
-8.974
-29.6
8.395
27.7
-0.169
-0.6
—
0
8.226
27.2
-2.175
-7.2
10.336
34.1
0.022
480
26.793
100
13.798
51.5
12.995
48.5
—
0
4.038
15.1
5.696
21.3
7.299
27.2
0.191
0.7
—
0
7.49
28
1.575
5.9
5.85
21.8
0.012
480
24.334
100
12.84
52.8
11.494
47.2
—
0
3.994
16.4
3.946
16.2
7.548
31
-0.06
-0.2
—
0
7.488
30.8
2.074
8.5
5.374
22.1
0.011
480
22.571
100
12.531
55.5
10.04
44.5
—
0
3.835
17
3.761
16.7
6.279
27.8
-0.267
-1.2
—
0
6.012
26.6
0.993
4.4
4.988
22.1
0.01
480
28.366
100
16.923
59.7
11.443
40.3
—
0
12.516
44.1
16.106
56.8
-4.663
-16.4
-1.096
-3.9
—
0
-0.341
-1.2
0.939
3.3
-1.292
-4.6
-0.003
480
27.937
100
16.737
59.9
11.2
40.1
—
0
4.201
15
9.924
35.5
1.276
4.6
-2.715
-9.7
—
0
-1.439
-5.2
0.966
3.5
-2.389
-8.6
-0.005
480
31.367
100
18.984
60.5
12.383
39.5
—
0
5.615
17.9
5.571
17.8
6.812
21.7
-3.345
-10.7
—
0
3.465
11
1.171
3.7
2.295
7.3
0.005
480
32.003
100
16.62
51.9
15.383
48.1
—
0
5.677
17.7
5.438
17
9.945
31.1
-2.99
-9.3
—
0
6.955
21.7
1.469
4.6
5.633
17.6
0.012
480
38.852
100
28.785
74.1
10.067
25.9
—
0
8.046
20.7
6.424
16.5
3.643
9.4
-6.598
-17
—
0
-3.126
-8.05
0.913
2.3
-4.243
-10.9
-0.009
480
27.803
100
22.226
79.9
5.577
20.1
—
0
8.518
30.6
8.535
30.7
-2.958
-10.6
-3.115
-11.2
—
0
-6.073
-21.8
-0.279
-1.003
-5.721
-20.6
-0.012
480
34.81
100
11.28
32.4
23.53
67.6
—
0
1.94
5.6
1.88
5.4
21.65
62.2
-3.1
-8.9
-0.06
-0.2
18.55
53.3
3.44
9.9
11.95
34.3
0.02
481.98
31.47
100
12.89
41
18.59
59.1
—
0
6.36
20.2
6.44
20.5
12.15
38.6
-1.07
-3.4
-0.05
-0.2
11.07
35.2
2.08
6.6
7.76
24.7
0.02
484.91
24.86
100
12.43
50
12.43
50
—
0
-0.51
-2.05
-1.07
-4.3
13.5
54.3
-0.46
-1.9
-0.43
-1.7
13.03
52.4
3.18
12.8
9.84
39.6
0.02
490.71
34.67
17.35
17.32
—
11.92
11.97
5.35
—
-0.04
5.35
0.87
4.49
0.01
485.01
22.65
8.53
14.13
—
7.48
7.46
6.66
-0.02
-0.03
6.64
1.2
5.44
0.01
480
11.96
7.01
4.95
—
2.63
2.57
2.38
—
-0.07
2.37
0.44
1.92
—
480
18.08
11.68
6.39
—
3.73
3.86
2.53
-0.01
-0.04
1.98
0.48
1.49
0.01
208.57
10.94
6.12
4.82
—
1.31
1.22
3.6
-0.01
-0.09
0.38
0.61
-0.23
—
480
12.36
7.08
5.28
—
1.27
1.25
4.03
-0.02
-0.03
-0.34
0.66
-1
—
576
11.91
6.35
5.56
—
1.37
1.34
4.22
-0.13
-0.04
-0.89
0.68
-1.56
—
384
13.2
8.74
4.47
—
1.29
1.24
3.22
-0.06
-0.05
2.2
0.53
1.67
—
384
6.78
4.36
2.41
—
0.79
0.74
1.68
-0.06
-0.05
1.62
0.27
1.35
—
480