VSTECS Statements
85
VSTECS 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
34 032.33
32 237.85
1 794.48
—
1 031.59
1 039.05
755.43
-144.17
—
611.26
109.18
502.08
0.356
1 410.01
39 257.86
100
37 653.53
95.9
1 604.34
4.1
—
0
980.94
2.5
976.81
2.5
627.52
1.6
-157.62
-0.4
—
0
469.9
1.2
149.44
0.4
320.47
0.8
0.227
1 412.3
38 066.13
100
36 292.54
95.3
1 773.59
4.7
—
0
1 084.03
2.8
1 072.84
2.8
700.75
1.8
-88.867
-0.2
—
0
611.88
1.6
109.28
0.3
502.6
1.3
0.354
1 418.33
43 462.04
100
41 514.13
95.5
1 947.9
4.5
—
0
1 117.79
2.6
1 105.67
2.5
842.24
1.9
-46.896
-0.1
—
0
795.34
1.8
126.34
0.3
669
1.5
0.471
1 419.4
34 873.41
100
33 182.24
95.2
1 691.17
4.8
—
0
925.74
2.7
872.19
2.5
818.98
2.3
-59.18
-0.2
—
0
759.79
2.2
114.77
0.3
645.02
1.8
0.456
1 414.53
41 130.3
100
39 375.85
95.7
1 754.45
4.3
—
0
942.71
2.3
931.43
2.3
823.02
2
-80.353
-0.2
—
0
742.65
1.8
96.409
0.2
646.24
1.6
0.457
1 412.99
28 831.58
100
27 458.72
95.2
1 372.86
4.8
—
0
800.27
2.8
789.43
2.7
583.44
2
-78.82
-0.3
—
0
504.62
1.8
83.276
0.3
421.34
1.5
0.297
1 416.79
36 178.04
100
34 641.15
95.8
1 536.88
4.2
—
0
899.84
2.5
896.02
2.5
640.86
1.8
-110.92
-0.3
—
0
530.28
1.5
112.34
0.3
417.94
1.2
0.294
1 419.97
30 031.89
100
28 600.92
95.2
1 430.97
4.8
—
0
843.61
2.8
844.91
2.8
586.06
2
-106.83
-0.4
—
0
479.23
1.6
87.215
0.3
392.01
1.3
0.275
1 424.09
34 539.39
100
32 983.18
95.5
1 556.2
4.5
—
0
968.16
2.8
964.17
2.8
592.03
1.7
-93.005
-0.3
—
0
499.02
1.4
120.17
0.3
378.85
1.1
0.264
1 437.59
27 942.57
100
26 688.51
95.5
1 254.06
4.5
—
0
712.36
2.5
709.43
2.5
544.63
1.9
-95.876
-0.3
—
0
447.98
1.6
86.007
0.3
361.98
1.3
0.252
1 437.72
30 541.89
29 168.72
1 373.17
—
731.62
734.28
638.89
-73.735
—
564.12
113.23
450.89
0.315
1 431.43
24 001.19
23 027.32
973.87
—
552.07
548.61
425.26
-69.667
—
355.59
90.041
265.55
0.187
1 419.91
25 795
24 896
899
—
507
507
391
-39
—
352
66
287
0.2
1 437
22 366
21 408
958
—
559
555
403
-67
1
337
71
265
0.18
1 455
24 535
23 691
844
—
561
550
294
-78
—
216
52
164
0.11
1 484
21 041
20 188
853
—
457
460
393
-47
—
346
60
287
0.19
1 529
23 098
22 240
858
—
424
417
441
-42
1
400
68
324
0.22
1 499
18 795
17 980
814
—
420
415
399
-30
—
369
75
283
0.19
1 494
20 903
20 131
771
—
458
448
323
3
—
326
61
255
0.17
1 490
19 337
18 591
746
—
408
406
340
-7
—
333
73
248
0.17
1 492
19 209
18 507
702
—
413
409
293
-18
—
275
52
213
0.14
1 492
17 888
17 183
705
—
404
397
309
-12
-1
296
55
231
0.15
1 492
17 462
16 679
783
—
423
409
375
-29
—
345
80
252
0.17
1 510
15 155
14 425
730
—
422
415
315
-25
—
290
66
210
0.14
1 515
13 921
13 310
611
—
367
297
314
-67
—
247
48
180
0.06
2 802
12 292
11 750
541
—
319
318
224
40
-1
263
54
190
0.13
1 515
12 453
11 858
596
—
317
316
280
-12
-1
267
78
163
0.12
1 343
10 649
10 157
493
—
329
328
164
-32
1
134
22
96
0.07
1 325
11 442
10 885
557
—
326
324
233
-50
-2
181
35
132
0.1
1 341
9 547
9 030
517
—
289
279
238
-34
—
204
49
141
0.11
1 331
2 803
2 651
152
—
33
34
118
7
—
125
21
104
0.09
1 118
2 287
2 156
131
—
21
21
110
-3
—
106
19
88
0.08
1 132
1 950
1 845
104
—
16
14
91
-2
—
89
15
74
0.07
1 104
1 884
1 773
110
—
18
19
92
-1
—
91
16
75
0.07
1 026
1 822
1 761
61
—
13
13
48
-3
—
45
8
37
0.04
1 008
1 465
1 435
30
—
12
12
18
-1
—
17
3
14
0.01
934
1 336
1 302
34
—
17
16
18
-2
—
17
3
14
0.02
840
1 380
1 357
23
—
11
14
10
-1
2
9
1
7
0.01
840
1 109
1 081
28
—
10
10
17
-2
—
16
3
13
0.01
840
1 267
1 243
24
—
14
14
10
-2
—
8
2
6
0.01
840
943
914
29
—
14
14
15
-1
—
13
2
11
0.01
796