Catcha Digital Bhd
KLSE:CATCHA
Income Statement
Earnings Waterfall
Catcha Digital Bhd
Income Statement
Catcha Digital Bhd
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
39
N/A
|
41
+6%
|
37
-11%
|
39
+5%
|
38
-3%
|
36
-4%
|
36
0%
|
35
-3%
|
36
+4%
|
35
-2%
|
33
-6%
|
31
-6%
|
27
-14%
|
25
-8%
|
22
-11%
|
20
-11%
|
18
-9%
|
18
+2%
|
19
+2%
|
20
+10%
|
23
+15%
|
25
+8%
|
28
+9%
|
23
-16%
|
0
N/A
|
(6)
N/A
|
(14)
-123%
|
(15)
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
10
+238%
|
17
+73%
|
24
+38%
|
29
+25%
|
30
+2%
|
34
+13%
|
38
+13%
|
39
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24)
|
(26)
|
(23)
|
(24)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(18)
|
(15)
|
(12)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(6)
|
0
|
2
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(10)
|
(10)
|
(13)
|
(15)
|
(15)
|
|
| Gross Profit |
14
N/A
|
15
+7%
|
14
-11%
|
15
+7%
|
15
0%
|
14
-4%
|
14
0%
|
13
-8%
|
14
+11%
|
15
+3%
|
15
0%
|
16
+8%
|
15
-7%
|
14
-4%
|
14
-3%
|
13
-9%
|
12
-6%
|
12
+2%
|
13
+4%
|
14
+10%
|
16
+16%
|
18
+11%
|
20
+8%
|
17
-15%
|
0
N/A
|
(5)
N/A
|
(10)
-119%
|
(11)
-14%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
7
+236%
|
12
+67%
|
16
+37%
|
20
+23%
|
20
+1%
|
21
+6%
|
24
+12%
|
24
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(15)
|
(18)
|
(20)
|
(8)
|
(27)
|
(23)
|
(20)
|
(5)
|
(4)
|
(6)
|
(7)
|
7
|
8
|
10
|
11
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(9)
|
43
|
(2)
|
1
|
8
|
(41)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
|
| Selling, General & Administrative |
(13)
|
(15)
|
(17)
|
(19)
|
(20)
|
(20)
|
(18)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(15)
|
(17)
|
(5)
|
(2)
|
2
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(0)
|
12
|
(7)
|
(5)
|
(5)
|
10
|
10
|
8
|
8
|
21
|
21
|
22
|
22
|
9
|
10
|
9
|
9
|
9
|
9
|
6
|
60
|
3
|
3
|
6
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Operating Income |
1
N/A
|
0
-55%
|
(4)
N/A
|
(5)
-21%
|
7
N/A
|
(13)
N/A
|
(9)
+32%
|
(7)
+25%
|
10
N/A
|
10
+8%
|
9
-18%
|
10
+11%
|
22
+133%
|
23
+3%
|
24
+4%
|
24
-1%
|
12
-51%
|
12
+3%
|
12
-1%
|
12
+5%
|
13
+6%
|
14
+7%
|
11
-22%
|
60
+450%
|
(2)
N/A
|
(4)
-60%
|
(2)
+48%
|
(52)
-2 589%
|
(1)
+99%
|
(0)
+22%
|
(0)
+7%
|
(0)
-7%
|
(1)
-215%
|
(1)
+4%
|
(1)
+16%
|
(1)
+11%
|
(2)
-136%
|
(3)
-25%
|
(3)
-4%
|
(3)
-2%
|
(2)
+48%
|
(1)
+33%
|
(1)
-16%
|
(1)
-5%
|
(1)
+8%
|
(0)
+76%
|
2
N/A
|
3
+63%
|
4
+32%
|
5
+38%
|
4
-8%
|
5
+19%
|
7
+39%
|
7
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(13)
|
(13)
|
(13)
|
(12)
|
(8)
|
(7)
|
(8)
|
1
|
(6)
|
3
|
4
|
(3)
|
0
|
(7)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
0
|
(5)
|
(5)
|
4
|
0
|
(0)
|
(0)
|
(4)
|
0
|
(0)
|
(0)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
19
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
0
-52%
|
(4)
N/A
|
13
N/A
|
5
-63%
|
2
-51%
|
5
+113%
|
(12)
N/A
|
3
N/A
|
9
+164%
|
6
-33%
|
5
-7%
|
9
+73%
|
5
-51%
|
6
+31%
|
16
+163%
|
3
-79%
|
5
+41%
|
4
-17%
|
9
+146%
|
7
-22%
|
17
+128%
|
15
-13%
|
51
+253%
|
(2)
N/A
|
(11)
-372%
|
(8)
+31%
|
(58)
-661%
|
(1)
+99%
|
(0)
+28%
|
(0)
+12%
|
(0)
-8%
|
(1)
-255%
|
(1)
+2%
|
(1)
+13%
|
(1)
+7%
|
(2)
-113%
|
(3)
-25%
|
(3)
-3%
|
(3)
-2%
|
(2)
+48%
|
(1)
+35%
|
(1)
-17%
|
(1)
-6%
|
(1)
+8%
|
(0)
+74%
|
2
N/A
|
3
+65%
|
4
+32%
|
5
+39%
|
5
-7%
|
6
+20%
|
8
+38%
|
7
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
0
|
(0)
|
(5)
|
13
|
5
|
2
|
5
|
(13)
|
3
|
8
|
6
|
5
|
9
|
5
|
6
|
16
|
3
|
5
|
4
|
9
|
7
|
16
|
14
|
51
|
(2)
|
(11)
|
(7)
|
(58)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
3
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(5)
-917%
|
14
N/A
|
5
-62%
|
3
-47%
|
5
+79%
|
(13)
N/A
|
2
N/A
|
7
+258%
|
5
-36%
|
4
-13%
|
9
+111%
|
4
-54%
|
5
+28%
|
15
+189%
|
2
-85%
|
3
+56%
|
3
-22%
|
8
+208%
|
6
-28%
|
15
+154%
|
16
+6%
|
53
+233%
|
57
+7%
|
49
-15%
|
49
+2%
|
(1)
N/A
|
(1)
+46%
|
(0)
+23%
|
(0)
+6%
|
(0)
+16%
|
(1)
-258%
|
(1)
+1%
|
(1)
+13%
|
(1)
+4%
|
(2)
-111%
|
(3)
-25%
|
(3)
-3%
|
(3)
-2%
|
(2)
+48%
|
(1)
+35%
|
(1)
-16%
|
(1)
-5%
|
(1)
+7%
|
(1)
+48%
|
0
N/A
|
1
+151%
|
1
+49%
|
3
+73%
|
3
+3%
|
4
+34%
|
5
+48%
|
5
-3%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.03
N/A
|
0.11
N/A
|
0.05
-55%
|
0.03
-40%
|
0.04
+33%
|
-0.09
N/A
|
0.02
N/A
|
0.06
+200%
|
0.04
-33%
|
0.03
-25%
|
0.06
+100%
|
0.02
-67%
|
0.03
+50%
|
0.11
+267%
|
0.02
-82%
|
0.03
+50%
|
0.03
N/A
|
0.07
+133%
|
0.04
-43%
|
0.12
+200%
|
0.12
N/A
|
0.39
+225%
|
0.42
+8%
|
0.36
-14%
|
0.36
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
|