Ahsay Backup Statements
82
Ahsay Backup 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
10.577
100
0.027
0.3
10.55
99.7
2.761
26.1
5.915
55.9
10.853
102.6
-0.303
-2.9
0.653
6.2
—
0
0.35
3.3
-0.401
-3.8
0.751
7.1
0
2 000
10.609
100
0.026
0.2
10.583
99.8
2.519
23.7
5.863
55.3
10.743
101.3
-0.16
-1.5
0.413
3.9
—
0
0.253
2.4
0.033
0.3
0.22
2.1
0
2 000
11.412
100
0.029
0.3
11.383
99.7
2.699
23.7
5.769
50.6
11.426
100.1
-0.043
-0.4
0.194
1.7
—
0
0.151
1.3
0.067
0.6
0.192
1.7
0
2 000
11.486
100
0.068
0.6
11.418
99.4
2.807
24.4
6.698
58.3
12.205
106.3
-0.787
-6.9
-0.022
-0.2
—
0
-0.137
-1.2
-0.016
-0.1
-0.034
-0.3
0
2 000
11.73
100
0.103
0.9
11.627
99.1
3.335
28.4
6.197
52.8
11.731
100
-0.104
-0.9
-0.028
-0.2
—
0
-3.21
-27.4
0.037
0.3
-3.117
-26.6
-0.002
2 000
12.339
100
0.119
1
12.22
99
4.737
38.4
8.684
70.4
15.888
128.8
-3.668
-29.7
-0.023
-0.2
—
0
-3.691
-29.9
0.056
0.5
-3.648
-29.6
-0.002
2 000
13.679
100
0.074
0.5
13.605
99.5
—
0
8.053
58.9
17.092
125
-3.487
-25.5
-0.012
-0.09
—
0
-0.273
-2
-0.324
-2.4
0.4
2.9
0
2 000
13.349
100
0.081
0.6
13.268
99.4
4.396
32.9
8.064
60.4
15.224
114
-1.956
-14.7
0.242
1.8
—
0
-1.714
-12.8
-0.015
-0.1
-1.511
-11.3
-0.001
2 000
15.38
100
—
0
15.38
100
2.924
19
8.693
56.5
14.79
96.2
0.59
3.8
0.315
2
—
0
0.905
5.9
0.288
1.9
0.838
5.4
0
2 000
14.495
100
—
0
14.495
100
2.773
19.1
9.19
63.4
14.979
103.3
-0.484
-3.3
0.308
2.1
—
0
-0.176
-1.2
0.226
1.6
-0.268
-1.8
0
2 000
16.671
100
0.018
0.1
16.653
99.9
1.943
11.7
9.154
54.9
13.206
79.2
3.447
20.7
0.379
2.3
—
0
3.826
23
0.854
5.1
2.972
17.8
0.001
2 000