Xinyi Energy Statements
38
Xinyi Energy 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
1 228.82
100
424.23
34.5
804.59
65.5
—
0
28.509
2.3
20.954
1.7
783.64
63.8
-188.57
-15.3
—
0
572.39
46.6
145.4
11.8
426.13
34.7
0.052
8 248.74
1 288.55
100
383.97
29.8
904.58
70.2
—
0
27.997
2.2
24.795
1.5
879.79
68.7
-126.72
-10.1
-20.778
-1.6
725.74
56.3
158.03
12.3
566.86
44
0.075
7 563.77
1 057.51
100
337.8
31.9
719.71
68.1
—
0
39.357
3.7
18.759
1.8
700.95
66.3
-99.366
-9.4
-51.431
-4.9
486.6
46
136.72
12.9
348.37
32.9
0.047
7 379.48
1 257.77
100
343.25
27.3
914.51
72.7
—
0
32.32
2.6
28.128
2.2
886.39
70.5
-48.959
-3.9
-54.738
-4.4
785.62
62.5
161.53
12.8
623.09
49.5
0.086
7 204.04
1 184.01
100
329.37
27.8
854.64
72.2
—
0
31.838
2.7
18.47
1.6
836.17
70.6
-46.978
-4
-42.874
-3.6
731.66
61.8
118.75
10
611.54
51.6
0.086
7 116.6
1 112.64
100
287.9
25.9
824.74
74.1
—
0
22.694
2
20.493
1.8
804.25
72.3
-22.68
-2.04
-56.832
-5.1
724.74
65.1
102.83
9.2
620.74
55.8
0.087
7 110.74
868.9
100
241.91
27.8
626.99
72.2
—
0
25.944
3
22.929
2.6
604.06
69.5
-11.724
-1.3
-26.777
-3.08
565.51
65.1
80.66
9.3
484.43
55.8
0.07
6 967.97
853.15
100
233.43
27.4
619.72
72.6
—
0
18.772
2.2
13.037
1.5
606.68
71.1
-28.01
-3.3
-55.534
-6.5
523.14
61.3
85.558
10
437.58
51.3
0.065
6 752.48
956.69
100
218.51
22.8
738.18
77.2
—
0
24.181
2.5
20.148
2.1
718.03
75.1
-106.51
-11.1
—
0
611.52
63.9
76.649
8
534.87
55.9
0.079
6 776.22