AcroMeta Group Ltd
SGX:43F
Income Statement
Earnings Waterfall
AcroMeta Group Ltd
Income Statement
AcroMeta Group Ltd
| Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-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
|
|
| Revenue |
44
N/A
|
41
-5%
|
44
+5%
|
45
+3%
|
41
-7%
|
31
-24%
|
32
+1%
|
32
-1%
|
23
-27%
|
24
+2%
|
29
+24%
|
39
+33%
|
62
+61%
|
79
+27%
|
4
-94%
|
4
-5%
|
6
+36%
|
5
-9%
|
4
-18%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(38)
|
(41)
|
(42)
|
(41)
|
(38)
|
(28)
|
(26)
|
(26)
|
(20)
|
(20)
|
(24)
|
(33)
|
(53)
|
(67)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Gross Profit |
5
N/A
|
1
-85%
|
1
+54%
|
4
+214%
|
3
-16%
|
3
-4%
|
6
+98%
|
5
-11%
|
3
-40%
|
3
+5%
|
5
+41%
|
5
+14%
|
10
+83%
|
12
+23%
|
1
-90%
|
1
+9%
|
2
+14%
|
2
+9%
|
1
-21%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(5)
-743%
|
(4)
+8%
|
(2)
+55%
|
(3)
-68%
|
(3)
0%
|
0
N/A
|
(0)
N/A
|
(1)
-426%
|
(1)
+39%
|
(0)
+71%
|
(1)
-206%
|
3
N/A
|
4
+36%
|
(2)
N/A
|
(2)
+1%
|
(4)
-55%
|
(3)
+13%
|
(4)
-40%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(5)
-790%
|
(5)
+7%
|
(2)
+54%
|
(3)
-64%
|
(4)
-1%
|
0
N/A
|
(0)
N/A
|
(2)
-256%
|
(1)
+31%
|
(1)
+52%
|
(1)
-100%
|
3
N/A
|
4
+37%
|
(2)
N/A
|
(2)
-38%
|
(4)
-49%
|
(3)
+11%
|
(4)
-38%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
6
|
4
|
(1)
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(5)
-690%
|
(5)
-1%
|
(2)
+53%
|
(3)
-60%
|
(3)
-2%
|
0
N/A
|
(0)
N/A
|
(2)
-226%
|
(1)
+37%
|
0
N/A
|
0
+24%
|
2
+1 387%
|
3
+61%
|
(7)
N/A
|
(7)
+5%
|
2
N/A
|
(1)
N/A
|
(4)
-241%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|