Vcplus Ltd
SGX:43E
Income Statement
Earnings Waterfall
Vcplus Ltd
Income Statement
Vcplus Ltd
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
4
+566%
|
0
-98%
|
0
+252%
|
0
-85%
|
0
-33%
|
0
+670%
|
1
+205%
|
1
+38%
|
1
-24%
|
0
-36%
|
1
+95%
|
1
-1%
|
0
-55%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
4
+666%
|
0
-99%
|
1
+1 038%
|
0
-98%
|
(0)
N/A
|
0
N/A
|
1
+171%
|
1
+29%
|
0
-36%
|
0
-47%
|
0
+96%
|
0
-7%
|
0
-57%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(4)
|
(16)
|
(3)
|
(10)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(2)
|
(6)
|
(1)
|
(5)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(3)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(6)
|
(1)
|
(5)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Operating Income |
(4)
N/A
|
(12)
-237%
|
(3)
+79%
|
(10)
-282%
|
(2)
+83%
|
(1)
+42%
|
(2)
-120%
|
(2)
-18%
|
(3)
-18%
|
(3)
+1%
|
(2)
+26%
|
(2)
+17%
|
(1)
+39%
|
(2)
-123%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(4)
|
(1)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(16)
-248%
|
(4)
+77%
|
(14)
-281%
|
(2)
+84%
|
(1)
+51%
|
(2)
-91%
|
(3)
-17%
|
(3)
-17%
|
(3)
+1%
|
(2)
+24%
|
(2)
+17%
|
(2)
-24%
|
(2)
-6%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(16)
|
(4)
|
(14)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
(16)
-248%
|
(5)
+71%
|
(18)
-270%
|
(5)
+71%
|
(4)
+28%
|
(2)
+35%
|
(2)
+2%
|
(3)
-25%
|
(3)
+8%
|
(2)
+27%
|
(2)
+9%
|
(2)
-26%
|
(2)
-6%
|
|
| EPS (Diluted) |
0
N/A
|
-0.02
N/A
|
0
N/A
|
-0.01
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
|
|