Fintec Global Bhd
KLSE:FINTEC
Income Statement
Earnings Waterfall
Fintec Global Bhd
Income Statement
Fintec Global Bhd
| Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-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 | Jun-2025 | Sep-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
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
7
+110%
|
7
-3%
|
6
-8%
|
6
-4%
|
3
-52%
|
5
+72%
|
6
+13%
|
6
-6%
|
4
-20%
|
3
-33%
|
2
-41%
|
2
+31%
|
2
-11%
|
2
-9%
|
2
+27%
|
4
+55%
|
4
+2%
|
22
+471%
|
38
+78%
|
51
+34%
|
39
-24%
|
22
-45%
|
7
-70%
|
10
+45%
|
5
-52%
|
6
+24%
|
6
+14%
|
5
-17%
|
6
+8%
|
13
+119%
|
23
+82%
|
31
+34%
|
29
-5%
|
30
+3%
|
25
-19%
|
15
-37%
|
25
+60%
|
16
-35%
|
15
-8%
|
20
+38%
|
52
+156%
|
56
+7%
|
93
+66%
|
93
+0%
|
114
+23%
|
71
-38%
|
40
-43%
|
36
-10%
|
19
-47%
|
18
-8%
|
8
-54%
|
25
+200%
|
22
-10%
|
24
+8%
|
27
+11%
|
24
-9%
|
26
+7%
|
24
-7%
|
21
-14%
|
7
-65%
|
20
+165%
|
20
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(22)
|
(38)
|
(52)
|
(40)
|
(23)
|
(7)
|
(11)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(10)
|
(21)
|
(29)
|
(26)
|
(30)
|
(23)
|
(14)
|
(23)
|
(15)
|
(15)
|
(20)
|
(28)
|
(35)
|
(46)
|
(42)
|
(139)
|
(95)
|
(90)
|
(91)
|
(21)
|
(22)
|
(11)
|
(28)
|
(22)
|
(23)
|
(26)
|
(23)
|
(23)
|
(22)
|
(19)
|
(5)
|
(27)
|
(28)
|
|
| Gross Profit |
1
N/A
|
6
+294%
|
5
-4%
|
6
+6%
|
5
-4%
|
2
-59%
|
4
+76%
|
4
-4%
|
4
-5%
|
3
-28%
|
1
-59%
|
1
-42%
|
1
-17%
|
0
-54%
|
0
-87%
|
0
+433%
|
0
-56%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+18%
|
(1)
-136%
|
(1)
+33%
|
(1)
-43%
|
(1)
-3%
|
(1)
+20%
|
(1)
+12%
|
(0)
+52%
|
(0)
+22%
|
3
N/A
|
2
-21%
|
2
-2%
|
3
+30%
|
0
-85%
|
2
+294%
|
1
-33%
|
1
+5%
|
1
-46%
|
0
-87%
|
1
+546%
|
24
+4 094%
|
21
-14%
|
47
+123%
|
51
+10%
|
(24)
N/A
|
(24)
+1%
|
(50)
-106%
|
(55)
-10%
|
(2)
+96%
|
(4)
-106%
|
(3)
+19%
|
(3)
-1%
|
(0)
+94%
|
1
N/A
|
1
-7%
|
1
+20%
|
3
+154%
|
2
-10%
|
2
-11%
|
2
-4%
|
(8)
N/A
|
(8)
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(21)
|
(20)
|
(21)
|
(20)
|
(5)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(1)
|
(6)
|
(14)
|
(29)
|
(18)
|
(28)
|
(25)
|
(8)
|
(22)
|
3
|
39
|
36
|
41
|
41
|
(13)
|
(11)
|
(15)
|
(41)
|
(12)
|
(25)
|
(20)
|
(11)
|
(15)
|
(4)
|
(3)
|
(4)
|
(290)
|
(23)
|
(24)
|
(16)
|
(86)
|
(19)
|
(19)
|
(20)
|
(34)
|
(12)
|
(12)
|
(11)
|
(10)
|
16
|
19
|
18
|
(82)
|
(77)
|
|
| Selling, General & Administrative |
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(10)
|
(3)
|
(5)
|
(8)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
|
| Other Operating Expenses |
0
|
(4)
|
(4)
|
(4)
|
0
|
(1)
|
(3)
|
(3)
|
(17)
|
(20)
|
(21)
|
(20)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
(3)
|
(3)
|
(1)
|
(6)
|
(14)
|
(29)
|
(18)
|
(22)
|
(25)
|
(8)
|
(22)
|
4
|
39
|
36
|
41
|
48
|
(13)
|
(11)
|
(15)
|
(35)
|
(13)
|
(25)
|
(20)
|
(4)
|
(15)
|
(4)
|
(3)
|
(4)
|
(264)
|
(23)
|
(24)
|
(16)
|
(74)
|
(19)
|
(19)
|
(20)
|
(24)
|
(9)
|
(6)
|
(3)
|
1
|
28
|
31
|
30
|
(71)
|
(67)
|
|
| Operating Income |
0
N/A
|
2
+260%
|
2
N/A
|
2
+11%
|
1
-26%
|
1
-40%
|
1
+61%
|
1
-45%
|
(17)
N/A
|
(18)
-3%
|
(20)
-11%
|
(20)
0%
|
(4)
+78%
|
(2)
+54%
|
(2)
+21%
|
(3)
-94%
|
(1)
+77%
|
(3)
-259%
|
(3)
-31%
|
(1)
+69%
|
(6)
-512%
|
(15)
-135%
|
(31)
-105%
|
(19)
+39%
|
(29)
-54%
|
(26)
+9%
|
(9)
+65%
|
(22)
-145%
|
2
N/A
|
38
+1 674%
|
39
+1%
|
44
+13%
|
44
0%
|
(10)
N/A
|
(11)
-8%
|
(13)
-19%
|
(40)
-208%
|
(10)
+74%
|
(24)
-139%
|
(20)
+18%
|
(10)
+49%
|
9
N/A
|
17
+93%
|
44
+152%
|
47
+8%
|
(315)
N/A
|
(47)
+85%
|
(74)
-58%
|
(71)
+5%
|
(88)
-25%
|
(23)
+73%
|
(22)
+5%
|
(23)
-5%
|
(34)
-46%
|
(11)
+68%
|
(11)
+2%
|
(10)
+7%
|
(8)
+22%
|
19
N/A
|
21
+13%
|
20
-5%
|
(89)
N/A
|
(85)
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
11
|
30
|
52
|
(0)
|
(17)
|
(25)
|
(50)
|
(0)
|
26
|
100
|
179
|
236
|
344
|
984
|
820
|
619
|
1
|
(1 115)
|
(1 068)
|
(945)
|
0
|
(115)
|
(67)
|
(56)
|
1
|
41
|
17
|
14
|
31
|
(37)
|
(28)
|
(44)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
2
+85%
|
2
-2%
|
2
+5%
|
1
-35%
|
1
-43%
|
1
+67%
|
0
-72%
|
(18)
N/A
|
(19)
-3%
|
(21)
-12%
|
(21)
+1%
|
(4)
+79%
|
(2)
+54%
|
(2)
+21%
|
(3)
-94%
|
(1)
+77%
|
(3)
-259%
|
(3)
-31%
|
(1)
+69%
|
(6)
-512%
|
(15)
-135%
|
(31)
-104%
|
(18)
+40%
|
(29)
-57%
|
(26)
+9%
|
(9)
+65%
|
(24)
-163%
|
2
N/A
|
49
+2 203%
|
68
+39%
|
96
+41%
|
43
-55%
|
(27)
N/A
|
(36)
-32%
|
(63)
-76%
|
(40)
+37%
|
16
N/A
|
75
+372%
|
159
+111%
|
226
+42%
|
353
+56%
|
1 001
+184%
|
863
-14%
|
666
-23%
|
(314)
N/A
|
(1 162)
-270%
|
(1 143)
+2%
|
(1 016)
+11%
|
(87)
+91%
|
(139)
-59%
|
(90)
+35%
|
(79)
+12%
|
(33)
+59%
|
30
N/A
|
6
-79%
|
4
-43%
|
23
+539%
|
(19)
N/A
|
(7)
+62%
|
(24)
-232%
|
(90)
-281%
|
(86)
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(18)
|
(19)
|
(21)
|
(21)
|
(4)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(1)
|
(6)
|
(15)
|
(31)
|
(18)
|
(29)
|
(26)
|
(9)
|
(24)
|
2
|
49
|
68
|
96
|
43
|
(27)
|
(36)
|
(63)
|
(40)
|
16
|
75
|
159
|
226
|
353
|
1 001
|
863
|
666
|
(314)
|
(1 162)
|
(1 143)
|
(1 016)
|
(87)
|
(139)
|
(90)
|
(79)
|
(33)
|
30
|
6
|
4
|
23
|
(19)
|
(7)
|
(24)
|
(90)
|
(86)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+116%
|
1
-8%
|
1
-15%
|
0
-72%
|
(1)
N/A
|
(1)
-36%
|
(2)
-75%
|
(20)
-1 021%
|
(20)
+1%
|
(21)
-8%
|
(21)
+2%
|
(4)
+79%
|
(2)
+53%
|
(2)
+21%
|
(3)
-89%
|
(1)
+79%
|
(3)
-291%
|
(3)
-32%
|
(1)
+58%
|
(6)
-345%
|
(15)
-137%
|
(30)
-103%
|
(18)
+39%
|
(27)
-51%
|
(25)
+9%
|
(8)
+68%
|
(23)
-189%
|
2
N/A
|
49
+2 179%
|
68
+39%
|
96
+41%
|
43
-55%
|
(27)
N/A
|
(36)
-31%
|
(63)
-77%
|
(40)
+37%
|
16
N/A
|
75
+371%
|
159
+111%
|
226
+42%
|
353
+56%
|
1 001
+184%
|
863
-14%
|
666
-23%
|
(314)
N/A
|
(1 162)
-270%
|
(1 143)
+2%
|
(1 015)
+11%
|
(87)
+91%
|
(138)
-59%
|
(89)
+36%
|
(78)
+12%
|
(32)
+59%
|
31
N/A
|
7
-77%
|
4
-37%
|
24
+436%
|
(18)
N/A
|
(7)
+63%
|
(23)
-255%
|
(90)
-284%
|
(86)
+5%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.16
-1 500%
|
-0.14
+12%
|
-0.15
-7%
|
-0.14
+7%
|
-0.03
+79%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.09
-200%
|
-0.06
+33%
|
-0.08
-33%
|
-0.08
N/A
|
-0.02
+75%
|
-0.06
-200%
|
0
N/A
|
0.07
N/A
|
0.09
+29%
|
0.05
-44%
|
0.03
-40%
|
-0.04
N/A
|
-0.05
-25%
|
-0.11
-120%
|
-0.06
+45%
|
0
N/A
|
0.04
N/A
|
0.1
+150%
|
0.15
+50%
|
0.2
+33%
|
0.53
+165%
|
0.86
+62%
|
0.2
-77%
|
-4.18
N/A
|
-0.19
+95%
|
-0.27
-42%
|
-0.25
+7%
|
-0.48
-92%
|
-0.03
+94%
|
-0.02
+33%
|
-0.02
N/A
|
-0.16
-700%
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.12
+500%
|
-0.08
N/A
|
-0.02
+75%
|
-0.11
-450%
|
-0.44
-300%
|
-0.42
+5%
|
|