Totm Technologies Ltd
SGX:42F
Income Statement
Earnings Waterfall
Totm Technologies Ltd
Income Statement
Totm Technologies Ltd
| May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | May-2024 | Nov-2024 | May-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
18
+2%
|
10
-46%
|
4
-55%
|
1
-77%
|
9
+787%
|
11
+23%
|
18
+61%
|
19
+8%
|
6
-70%
|
7
+13%
|
9
+36%
|
8
-9%
|
5
-32%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(6)
|
(6)
|
(4)
|
(2)
|
(0)
|
(6)
|
(7)
|
(14)
|
(13)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Gross Profit |
12
N/A
|
12
+6%
|
6
-49%
|
2
-65%
|
1
-59%
|
3
+289%
|
4
+24%
|
4
-5%
|
6
+50%
|
5
-19%
|
6
+24%
|
8
+27%
|
6
-23%
|
4
-34%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(11)
|
(5)
|
(8)
|
(6)
|
(7)
|
(14)
|
(17)
|
(16)
|
(18)
|
(17)
|
(18)
|
(17)
|
(14)
|
(32)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(1)
|
(6)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(5)
|
(4)
|
|
| Research & Development |
(5)
|
(3)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
(2)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(22)
|
|
| Operating Income |
1
N/A
|
7
+882%
|
(2)
N/A
|
(3)
-87%
|
(6)
-70%
|
(10)
-80%
|
(13)
-20%
|
(12)
+8%
|
(12)
-3%
|
(12)
-4%
|
(11)
+7%
|
(9)
+18%
|
(8)
+14%
|
(29)
-250%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
7
+1 080%
|
(2)
N/A
|
(4)
-78%
|
(5)
-56%
|
(11)
-94%
|
(14)
-27%
|
(12)
+8%
|
(12)
+1%
|
(13)
-5%
|
(12)
+7%
|
(9)
+23%
|
(32)
-243%
|
(33)
-2%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
|
| Income from Continuing Operations |
1
|
7
|
(2)
|
(4)
|
(5)
|
(10)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(31)
|
(32)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
1
N/A
|
7
+1 148%
|
(3)
N/A
|
(5)
-66%
|
(8)
-59%
|
(14)
-64%
|
(11)
+23%
|
(10)
+9%
|
(11)
-19%
|
(12)
-5%
|
(12)
+3%
|
(9)
+22%
|
(31)
-246%
|
(32)
-2%
|
|
| EPS (Diluted) |
0
N/A
|
0.04
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
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
|
|