Fuji Offset Plates Manufacturing Ltd
SGX:508
Income Statement
Earnings Waterfall
Fuji Offset Plates Manufacturing Ltd
Income Statement
Fuji Offset Plates Manufacturing 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
|
0
|
0
|
|
| Revenue |
21
N/A
|
21
+0%
|
20
-4%
|
19
-4%
|
19
-4%
|
18
-1%
|
19
+3%
|
19
+0%
|
19
+2%
|
17
-13%
|
12
-27%
|
11
-13%
|
12
+9%
|
13
+11%
|
12
-5%
|
12
-4%
|
10
-11%
|
9
-13%
|
9
-5%
|
8
-6%
|
7
-11%
|
7
-4%
|
7
-1%
|
6
-9%
|
6
-10%
|
6
-2%
|
5
-2%
|
5
-8%
|
5
+1%
|
5
+5%
|
5
-6%
|
5
-8%
|
5
+4%
|
4
-8%
|
4
-9%
|
4
+2%
|
4
-2%
|
4
-6%
|
3
-13%
|
3
-9%
|
3
+8%
|
4
+9%
|
4
+1%
|
3
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(14)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Gross Profit |
6
N/A
|
7
+10%
|
6
-6%
|
5
-14%
|
4
-24%
|
4
-3%
|
5
+16%
|
4
-3%
|
3
-23%
|
3
-18%
|
2
-14%
|
2
-2%
|
4
+56%
|
5
+36%
|
5
-4%
|
4
-7%
|
4
-4%
|
4
-10%
|
4
+1%
|
3
-17%
|
3
-20%
|
3
+10%
|
3
+11%
|
3
-12%
|
2
-20%
|
2
+8%
|
2
-3%
|
2
-15%
|
2
+0%
|
2
+8%
|
2
-6%
|
2
-12%
|
2
+1%
|
1
-17%
|
1
-23%
|
1
-5%
|
1
+0%
|
1
-17%
|
0
-48%
|
0
-19%
|
1
+46%
|
1
+57%
|
1
+29%
|
1
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
5
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
1
|
1
|
1
|
3
|
2
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
7
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
|
| Operating Income |
2
N/A
|
3
+25%
|
3
-8%
|
3
+9%
|
2
-32%
|
1
-46%
|
4
+250%
|
3
-15%
|
(0)
N/A
|
(2)
-504%
|
(3)
-66%
|
(2)
+35%
|
0
N/A
|
3
+816%
|
2
-54%
|
1
-16%
|
1
+8%
|
1
-23%
|
0
-87%
|
(0)
N/A
|
1
N/A
|
1
+25%
|
(1)
N/A
|
7
N/A
|
(0)
N/A
|
(0)
+7%
|
0
N/A
|
(1)
N/A
|
(1)
-96%
|
(1)
+49%
|
(1)
-49%
|
(1)
+11%
|
0
N/A
|
0
+35%
|
(0)
N/A
|
(1)
-22%
|
(1)
-46%
|
(1)
+15%
|
(3)
-298%
|
(3)
-1%
|
(1)
+52%
|
0
N/A
|
(1)
N/A
|
(1)
-30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
2
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
8
|
(0)
|
0
|
1
|
1
|
4
|
2
|
(0)
|
2
|
1
|
1
|
2
|
2
|
2
|
7
|
7
|
2
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
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
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
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 |
2
N/A
|
2
+43%
|
2
-14%
|
2
+15%
|
2
-37%
|
1
-52%
|
3
+285%
|
2
-30%
|
(1)
N/A
|
(2)
-139%
|
(3)
-34%
|
(1)
+59%
|
2
N/A
|
3
+23%
|
1
-54%
|
2
+17%
|
1
-36%
|
1
-34%
|
0
-92%
|
(1)
N/A
|
1
N/A
|
1
+35%
|
(0)
N/A
|
8
N/A
|
8
+3%
|
(0)
N/A
|
1
N/A
|
0
-44%
|
0
-45%
|
3
+1 585%
|
1
-60%
|
(1)
N/A
|
2
N/A
|
2
-12%
|
1
-46%
|
1
+4%
|
1
0%
|
1
+24%
|
4
+260%
|
4
+6%
|
1
-79%
|
1
+9%
|
1
-9%
|
1
-41%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
1
|
2
|
1
|
2
|
1
|
0
|
3
|
2
|
(1)
|
(2)
|
(2)
|
(1)
|
2
|
3
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
1
|
(1)
|
7
|
7
|
(0)
|
0
|
(0)
|
(0)
|
3
|
1
|
(1)
|
2
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
1
|
1
|
1
|
0
|
|
| Income to Minority Interest |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
| Net Income (Common) |
1
N/A
|
1
+111%
|
1
-23%
|
2
+60%
|
1
-36%
|
0
-86%
|
2
+1 413%
|
2
-30%
|
(1)
N/A
|
(3)
-81%
|
(3)
-3%
|
(1)
+52%
|
2
N/A
|
2
+22%
|
0
-90%
|
0
+68%
|
0
-65%
|
(0)
N/A
|
(1)
-510%
|
(1)
-70%
|
0
N/A
|
0
+173%
|
(1)
N/A
|
7
N/A
|
7
+8%
|
(1)
N/A
|
(0)
+66%
|
(0)
-78%
|
(0)
+20%
|
3
N/A
|
1
-64%
|
(1)
N/A
|
1
N/A
|
1
-7%
|
1
-18%
|
1
+3%
|
1
-15%
|
1
+34%
|
5
+259%
|
5
+5%
|
1
-77%
|
1
+19%
|
1
-24%
|
0
-58%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.02
-50%
|
0.01
-50%
|
0.05
+400%
|
0.03
-40%
|
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.02
+60%
|
0.03
N/A
|
0.04
+33%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
0.13
N/A
|
0.14
+8%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.06
N/A
|
0.02
-67%
|
-0.02
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.09
+200%
|
0.09
N/A
|
0.02
-78%
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
|