AsiaMedic Ltd
SGX:505
Income Statement
Earnings Waterfall
AsiaMedic Ltd
Income Statement
AsiaMedic Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | 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 |
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
|
|
| Revenue |
5
N/A
|
8
+56%
|
10
+21%
|
10
+2%
|
12
+12%
|
12
+2%
|
11
-9%
|
11
N/A
|
12
+7%
|
12
+6%
|
12
+0%
|
12
-3%
|
11
-4%
|
11
-4%
|
11
-2%
|
10
-4%
|
10
+2%
|
11
+9%
|
12
+4%
|
13
+6%
|
15
+16%
|
17
+16%
|
19
+10%
|
20
+9%
|
20
-1%
|
20
+1%
|
21
+1%
|
20
-3%
|
19
-4%
|
18
-4%
|
19
+3%
|
19
-1%
|
19
+1%
|
16
-16%
|
15
-4%
|
18
+20%
|
18
0%
|
18
-3%
|
19
+7%
|
21
+12%
|
24
+12%
|
26
+10%
|
29
+11%
|
32
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
5
N/A
|
8
+57%
|
10
+22%
|
10
+2%
|
11
+12%
|
11
+1%
|
10
-11%
|
10
-1%
|
11
+8%
|
11
+6%
|
11
0%
|
11
-3%
|
10
-5%
|
10
-4%
|
10
-2%
|
9
-4%
|
10
+2%
|
11
+10%
|
11
+4%
|
12
+6%
|
13
+15%
|
15
+14%
|
17
+10%
|
18
+8%
|
18
-1%
|
18
+1%
|
18
+1%
|
18
-3%
|
17
-4%
|
16
-4%
|
17
+4%
|
17
+1%
|
17
+2%
|
15
-16%
|
14
-4%
|
17
+21%
|
17
0%
|
16
-4%
|
17
+7%
|
20
+13%
|
22
+12%
|
24
+10%
|
27
+12%
|
30
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(21)
|
(20)
|
(20)
|
(20)
|
(21)
|
(19)
|
(21)
|
(18)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(21)
|
(24)
|
(26)
|
(30)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(16)
|
(15)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(24)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Operating Income |
(2)
N/A
|
0
N/A
|
2
+302%
|
2
+18%
|
2
-18%
|
1
-30%
|
0
-66%
|
0
-16%
|
1
+247%
|
1
+27%
|
1
-6%
|
1
-15%
|
1
-36%
|
(0)
N/A
|
(0)
+20%
|
(1)
-650%
|
(1)
+3%
|
(1)
-2%
|
(0)
+75%
|
(0)
-180%
|
(0)
-5%
|
(0)
+34%
|
0
N/A
|
1
+157%
|
0
-69%
|
(2)
N/A
|
(2)
+31%
|
(2)
-38%
|
(3)
-26%
|
(5)
-52%
|
(3)
+42%
|
(4)
-48%
|
(1)
+82%
|
(2)
-157%
|
(2)
-18%
|
2
N/A
|
2
-17%
|
1
-69%
|
1
+76%
|
3
+161%
|
1
-65%
|
0
-54%
|
1
+110%
|
1
-30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income 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
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(4)
|
(1)
|
(1)
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
0
N/A
|
2
N/A
|
2
-3%
|
1
-32%
|
1
-36%
|
0
-75%
|
0
+65%
|
1
+245%
|
1
+30%
|
1
-16%
|
1
-14%
|
0
-57%
|
(0)
N/A
|
(0)
+40%
|
(1)
-783%
|
(1)
-121%
|
(1)
+56%
|
0
N/A
|
(0)
N/A
|
(0)
+63%
|
(0)
+83%
|
0
N/A
|
1
+116%
|
(2)
N/A
|
(2)
-30%
|
(2)
+17%
|
(3)
-39%
|
(4)
-50%
|
(4)
+1%
|
(4)
+4%
|
(4)
+6%
|
(1)
+84%
|
(2)
-173%
|
(4)
-168%
|
(2)
+62%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
3
+20%
|
1
-61%
|
0
-71%
|
1
+118%
|
0
-80%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(2)
|
(4)
|
(2)
|
1
|
(0)
|
2
|
3
|
2
|
1
|
1
|
0
|
|
| Income to Minority Interest |
(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
|
|
| Net Income (Common) |
(2)
N/A
|
0
N/A
|
2
+1 938%
|
2
-7%
|
1
-50%
|
0
-42%
|
0
-70%
|
0
+115%
|
1
+311%
|
2
+31%
|
1
-12%
|
1
-12%
|
1
-33%
|
0
-73%
|
0
-24%
|
(0)
N/A
|
(1)
-161%
|
(0)
+78%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+180%
|
1
+379%
|
1
+64%
|
(2)
N/A
|
(2)
-29%
|
(2)
+29%
|
(2)
-48%
|
(4)
-76%
|
(4)
+1%
|
(5)
-14%
|
(5)
+5%
|
(1)
+87%
|
(2)
-173%
|
(4)
-168%
|
(2)
+62%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
3
+20%
|
2
-27%
|
1
-38%
|
1
-15%
|
1
+7%
|
|
| EPS (Diluted) |
-0.01
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
|
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
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-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
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
|
|