Top Glove Corporation Bhd
KLSE:TOPGLOV
Income Statement
Earnings Waterfall
Top Glove Corporation Bhd
Revenue
|
2.1B
MYR
|
Operating Expenses
|
-2.7B
MYR
|
Operating Income
|
-690.6m
MYR
|
Other Expenses
|
-10.6m
MYR
|
Net Income
|
-701.2m
MYR
|
Income Statement
Top Glove Corporation Bhd
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 275
N/A
|
2 245
-1%
|
2 275
+1%
|
2 269
0%
|
2 293
+1%
|
2 380
+4%
|
2 511
+5%
|
2 743
+9%
|
2 865
+4%
|
2 876
+0%
|
2 889
+0%
|
2 874
-1%
|
3 032
+5%
|
3 229
+7%
|
3 409
+6%
|
3 562
+4%
|
3 669
+3%
|
3 900
+6%
|
4 221
+8%
|
4 545
+8%
|
4 746
+4%
|
4 836
+2%
|
4 801
-1%
|
4 748
-1%
|
4 818
+1%
|
5 316
+10%
|
7 237
+36%
|
10 787
+49%
|
14 922
+38%
|
17 397
+17%
|
16 361
-6%
|
13 214
-19%
|
9 327
-29%
|
6 657
-29%
|
5 572
-16%
|
4 678
-16%
|
3 818
-18%
|
2 855
-25%
|
2 257
-21%
|
2 118
-6%
|
2 050
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(1 892)
|
0
|
0
|
0
|
(1 956)
|
0
|
0
|
0
|
(2 293)
|
0
|
0
|
0
|
(2 804)
|
0
|
0
|
0
|
(3 378)
|
0
|
0
|
0
|
(3 917)
|
0
|
0
|
0
|
(4 386)
|
0
|
0
|
0
|
(5 259)
|
0
|
0
|
0
|
(4 619)
|
0
|
0
|
0
|
(2 193)
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
384
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
555
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
596
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
605
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
842
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
884
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 851
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 102
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
953
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
64
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 061)
|
(2 019)
|
(199)
|
(2 060)
|
(2 061)
|
(2 101)
|
(211)
|
(2 286)
|
(2 348)
|
(2 386)
|
(198)
|
(2 529)
|
(2 716)
|
(2 895)
|
(265)
|
(3 156)
|
(3 241)
|
(3 418)
|
(315)
|
(3 954)
|
(4 136)
|
(4 269)
|
(395)
|
(4 261)
|
(4 326)
|
(4 499)
|
(681)
|
(5 642)
|
(6 202)
|
(6 503)
|
(1 169)
|
(6 004)
|
(5 729)
|
(5 626)
|
(673)
|
(4 728)
|
(4 123)
|
(3 333)
|
(584)
|
(2 910)
|
(2 741)
|
|
Selling, General & Administrative |
0
|
0
|
(209)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
(341)
|
0
|
0
|
0
|
(427)
|
0
|
0
|
0
|
(706)
|
0
|
0
|
0
|
(1 212)
|
0
|
0
|
0
|
(700)
|
0
|
0
|
0
|
(602)
|
0
|
0
|
|
Other Operating Expenses |
(2 061)
|
(2 019)
|
10
|
(2 060)
|
(2 061)
|
(2 101)
|
7
|
(2 286)
|
(2 348)
|
(2 386)
|
14
|
(2 529)
|
(2 716)
|
(2 895)
|
18
|
(3 156)
|
(3 241)
|
(3 418)
|
26
|
(3 954)
|
(4 136)
|
(4 269)
|
33
|
(4 261)
|
(4 326)
|
(4 499)
|
25
|
(5 642)
|
(6 202)
|
(6 503)
|
43
|
(6 004)
|
(5 729)
|
(5 626)
|
26
|
(4 728)
|
(4 123)
|
(3 333)
|
19
|
(2 910)
|
(2 741)
|
|
Operating Income |
213
N/A
|
225
+5%
|
185
-18%
|
209
+13%
|
232
+11%
|
279
+20%
|
344
+23%
|
457
+33%
|
517
+13%
|
490
-5%
|
398
-19%
|
345
-13%
|
315
-8%
|
334
+6%
|
340
+2%
|
406
+19%
|
427
+5%
|
482
+13%
|
527
+9%
|
590
+12%
|
610
+3%
|
567
-7%
|
489
-14%
|
488
0%
|
492
+1%
|
818
+66%
|
2 171
+166%
|
5 145
+137%
|
8 720
+69%
|
10 894
+25%
|
9 933
-9%
|
7 210
-27%
|
3 598
-50%
|
1 032
-71%
|
280
-73%
|
(50)
N/A
|
(305)
-513%
|
(477)
-56%
|
(519)
-9%
|
(792)
-52%
|
(691)
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
9
|
21
|
5
|
2
|
(0)
|
19
|
9
|
11
|
12
|
44
|
26
|
26
|
25
|
41
|
11
|
12
|
0
|
(14)
|
(48)
|
(67)
|
(76)
|
(68)
|
(80)
|
(80)
|
(66)
|
(7)
|
(20)
|
(1)
|
7
|
100
|
(2)
|
(3)
|
(2)
|
75
|
(2)
|
(5)
|
(10)
|
13
|
(10)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
11
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(394)
|
0
|
0
|
|
Total Other Income |
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 |
222
N/A
|
234
+5%
|
216
-8%
|
214
-1%
|
233
+9%
|
279
+20%
|
364
+31%
|
466
+28%
|
528
+13%
|
501
-5%
|
442
-12%
|
371
-16%
|
342
-8%
|
359
+5%
|
385
+7%
|
417
+8%
|
439
+5%
|
482
+10%
|
523
+9%
|
543
+4%
|
544
+0%
|
492
-10%
|
424
-14%
|
407
-4%
|
412
+1%
|
752
+82%
|
2 166
+188%
|
5 125
+137%
|
8 719
+70%
|
10 901
+25%
|
10 034
-8%
|
7 208
-28%
|
3 595
-50%
|
1 030
-71%
|
358
-65%
|
(52)
N/A
|
(310)
-497%
|
(487)
-57%
|
(900)
-85%
|
(802)
+11%
|
(699)
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
(46)
|
(33)
|
(33)
|
(38)
|
(54)
|
(82)
|
(105)
|
(118)
|
(101)
|
(80)
|
(64)
|
(56)
|
(59)
|
(55)
|
(54)
|
(49)
|
(50)
|
(90)
|
(104)
|
(108)
|
(100)
|
(56)
|
(40)
|
(35)
|
(100)
|
(377)
|
(1 061)
|
(1 869)
|
(2 337)
|
(2 210)
|
(1 569)
|
(756)
|
(226)
|
(77)
|
(26)
|
(25)
|
2
|
15
|
27
|
39
|
|
Income from Continuing Operations |
187
|
188
|
184
|
181
|
195
|
224
|
281
|
361
|
410
|
400
|
362
|
307
|
285
|
300
|
331
|
363
|
390
|
431
|
433
|
439
|
436
|
392
|
368
|
368
|
377
|
652
|
1 789
|
4 064
|
6 850
|
8 564
|
7 824
|
5 639
|
2 840
|
805
|
282
|
(78)
|
(336)
|
(485)
|
(886)
|
(775)
|
(660)
|
|
Income to Minority Interest |
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(3)
|
(11)
|
(27)
|
(46)
|
(60)
|
(62)
|
(50)
|
(31)
|
(17)
|
(6)
|
(1)
|
2
|
5
|
7
|
7
|
6
|
|
Net Income (Common) |
181
N/A
|
183
+1%
|
181
-1%
|
179
-1%
|
194
+8%
|
223
+15%
|
280
+25%
|
360
+28%
|
408
+13%
|
398
-2%
|
361
-9%
|
306
-15%
|
284
-7%
|
299
+5%
|
331
+10%
|
363
+10%
|
389
+7%
|
429
+10%
|
429
+0%
|
434
+1%
|
430
-1%
|
387
-10%
|
365
-6%
|
366
+0%
|
376
+3%
|
649
+73%
|
1 753
+170%
|
3 999
+128%
|
6 752
+69%
|
8 441
+25%
|
7 710
-9%
|
5 538
-28%
|
2 757
-50%
|
736
-73%
|
226
-69%
|
(128)
N/A
|
(381)
-196%
|
(527)
-38%
|
(925)
-76%
|
(815)
+12%
|
(701)
+14%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.07
+75%
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.11
+175%
|
0.05
-55%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.07
+75%
|
0.22
+214%
|
0.49
+123%
|
0.84
+71%
|
1.05
+25%
|
0.96
-9%
|
0.69
-28%
|
0.34
-51%
|
0.09
-74%
|
0.03
-67%
|
-0.02
N/A
|
-0.05
-150%
|
-0.07
-40%
|
-0.12
-71%
|
-0.1
+17%
|
-0.09
+10%
|