Grand Power Statements
84
Grand Power 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
205.46
100
193.06
94
12.4
6
—
0
11.267
5.5
10.779
5.2
1.621
0.8
-0.363
-0.2
—
0
1.258
0.6
0.253
0.1
1.005
0.5
0.003
300
117.05
100
111.63
95.4
5.421
4.6
—
0
12.078
10.3
12.078
10.3
-6.657
-5.7
-0.365
-0.3
—
0
-7.022
-6
0.091
0.08
-7.113
-6.08
-0.024
300
156.61
100
151.53
96.8
5.085
3.2
—
0
23.507
15
23.812
15.2
-18.727
-12
-0.518
-0.3
—
0
-18.727
-12
0.029
0.02
-18.756
-12
-0.063
300
151.18
100
148.32
98.1
2.861
1.9
—
0
10.681
7.1
10.317
6.8
-7.456
-4.9
-0.311
-0.2
—
0
-7.767
-5.1
-0.319
-0.2
-7.448
-4.9
-0.025
300
185.95
100
179.56
96.6
6.386
3.4
—
0
9.291
5
9.291
5
-2.905
-1.6
-0.265
-0.1
—
0
-3.17
-1.7
-0.188
-0.1
-2.982
-1.6
-0.01
300
180.64
100
167.73
92.9
12.913
7.1
—
0
10.275
5.7
10.275
5.7
2.638
1.5
-0.535
-0.3
—
0
2.103
1.2
0.507
0.3
1.596
0.9
0.005
300
354.4
100
319.59
90.2
34.813
9.8
—
0
25.108
7.1
25.127
7.1
9.686
2.7
-0.005
-0.001
—
0
9.681
2.7
1.632
0.5
8.049
2.3
0.027
300.03
233.34
100
218.63
93.7
14.712
6.3
—
0
13.048
5.6
13.033
5.6
1.679
0.7
-0.199
-0.09
—
0
1.48
0.6
0.35
0.1
1.13
0.5
0.004
300
167.65
100
151.22
90.2
16.425
9.8
—
0
9.458
5.6
9.423
5.6
7.002
4.2
-0.058
-0.03
—
0
6.944
4.1
1.396
0.8
5.548
3.3
0.018
300
137.08
100
120.14
87.6
16.942
12.4
—
0
6.53
4.8
6.518
4.8
10.424
7.6
-0.462
-0.3
—
0
9.962
7.3
1.709
1.2
8.253
6
0.028
290
275.47
100
243.22
88.3
32.241
11.7
—
0
28.403
10.3
28.162
10.2
4.079
1.5
-0.276
-0.1
—
0
-2.095
-0.8
1.337
0.5
-3.432
-1.2
-0.015
225
140.7
100
127.31
90.5
13.397
9.5
—
0
8.482
6
8.461
6
4.936
3.5
-0.601
-0.4
—
0
3.336
2.4
0.908
0.6
2.428
1.7
0.011
225
343.5
100
306.1
89.1
37.404
10.9
—
0
9.096
2.6
8.982
2.6
28.422
8.3
-0.603
-0.2
—
0
26.82
7.8
4.926
1.4
21.894
6.4
0.097
225
112.21
100
100.88
89.9
11.335
10.1
—
0
6.654
5.9
6.621
5.9
4.714
4.2
-0.656
-0.6
—
0
3.059
2.7
0.775
0.7
2.284
2
0.01
225