Medtecs International Corporation Ltd
SGX:546
Income Statement
Earnings Waterfall
Medtecs International Corporation Ltd
Revenue
|
52.6m
USD
|
Cost of Revenue
|
-46.6m
USD
|
Gross Profit
|
6m
USD
|
Operating Expenses
|
-29.2m
USD
|
Operating Income
|
-23.2m
USD
|
Other Expenses
|
2.2m
USD
|
Net Income
|
-21m
USD
|
Income Statement
Medtecs International Corporation 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
37
N/A
|
51
+40%
|
65
+27%
|
69
+6%
|
72
+3%
|
75
+4%
|
81
+9%
|
89
+10%
|
91
+2%
|
89
-2%
|
81
-10%
|
65
-19%
|
57
-13%
|
50
-12%
|
45
-10%
|
49
+9%
|
54
+11%
|
52
-4%
|
52
+0%
|
62
+17%
|
56
-9%
|
49
-12%
|
52
+5%
|
54
+4%
|
62
+14%
|
61
-1%
|
58
-6%
|
62
+8%
|
62
-1%
|
63
+1%
|
68
+9%
|
68
+0%
|
69
+1%
|
198
+188%
|
400
+102%
|
323
-19%
|
144
-55%
|
90
-37%
|
56
-38%
|
51
-9%
|
53
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(29)
|
(42)
|
(55)
|
(60)
|
(61)
|
(64)
|
(71)
|
(79)
|
(80)
|
(78)
|
(70)
|
(55)
|
(46)
|
(39)
|
(35)
|
(38)
|
(43)
|
(42)
|
(42)
|
(51)
|
(47)
|
(41)
|
(44)
|
(46)
|
(52)
|
(50)
|
(48)
|
(53)
|
(52)
|
(53)
|
(58)
|
(58)
|
(58)
|
(142)
|
(229)
|
(172)
|
(102)
|
(71)
|
(60)
|
(59)
|
(47)
|
|
Gross Profit |
7
N/A
|
9
+24%
|
10
+12%
|
10
-7%
|
10
+7%
|
11
+2%
|
10
-3%
|
11
+7%
|
12
+8%
|
11
-4%
|
11
-3%
|
10
-5%
|
11
+4%
|
11
+0%
|
10
-7%
|
11
+7%
|
11
+3%
|
11
-4%
|
10
-1%
|
11
+1%
|
9
-13%
|
8
-11%
|
8
-7%
|
8
+2%
|
10
+25%
|
10
+6%
|
9
-12%
|
10
+4%
|
10
+1%
|
9
-3%
|
10
+9%
|
11
+3%
|
11
0%
|
57
+438%
|
172
+203%
|
151
-12%
|
42
-72%
|
20
-53%
|
(3)
N/A
|
(8)
-126%
|
6
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(11)
|
(35)
|
(39)
|
(24)
|
(25)
|
(28)
|
(25)
|
(29)
|
|
Selling, General & Administrative |
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(14)
|
(34)
|
(37)
|
(24)
|
(28)
|
(27)
|
(28)
|
(31)
|
|
Depreciation & Amortization |
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
|
(2)
|
0
|
(2)
|
0
|
0
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
0
|
(2)
|
2
|
2
|
1
|
3
|
1
|
|
Operating Income |
4
N/A
|
4
-3%
|
4
-3%
|
3
-23%
|
3
+27%
|
4
+13%
|
4
-3%
|
4
+18%
|
4
-3%
|
3
-22%
|
3
-5%
|
3
+3%
|
4
+24%
|
4
-9%
|
3
-17%
|
4
+15%
|
3
-1%
|
3
-1%
|
3
-7%
|
3
-4%
|
2
-22%
|
2
-33%
|
2
+22%
|
2
+13%
|
3
+43%
|
4
+11%
|
3
-21%
|
3
+14%
|
3
-15%
|
3
-6%
|
3
+21%
|
3
+4%
|
4
+19%
|
46
+1 114%
|
137
+196%
|
112
-18%
|
18
-84%
|
(6)
N/A
|
(32)
-459%
|
(32)
-2%
|
(23)
+28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
|
Non-Reccuring Items |
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
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
Pre-Tax Income |
3
N/A
|
3
-8%
|
2
-19%
|
1
-61%
|
1
+19%
|
1
+18%
|
1
+9%
|
2
+53%
|
2
-6%
|
1
-28%
|
2
+34%
|
2
+13%
|
3
+37%
|
3
-5%
|
2
-34%
|
2
+5%
|
2
-8%
|
2
-5%
|
2
-3%
|
2
+5%
|
1
-45%
|
0
-69%
|
1
+296%
|
1
+10%
|
2
+45%
|
2
+22%
|
2
-24%
|
2
+1%
|
1
-40%
|
1
-32%
|
1
+82%
|
1
+2%
|
2
+25%
|
44
+2 794%
|
135
+208%
|
111
-18%
|
17
-85%
|
(6)
N/A
|
(31)
-402%
|
(32)
-5%
|
(23)
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
0
|
(0)
|
0
|
1
|
1
|
(0)
|
|
Income from Continuing Operations |
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
40
|
132
|
111
|
17
|
(6)
|
(29)
|
(31)
|
(23)
|
|
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)
|
1
|
1
|
0
|
1
|
1
|
2
|
|
Net Income (Common) |
3
N/A
|
3
-3%
|
2
-16%
|
1
-63%
|
1
-3%
|
1
+3%
|
1
-12%
|
1
+107%
|
1
-30%
|
1
-47%
|
1
+83%
|
1
+35%
|
2
+37%
|
2
-6%
|
1
-16%
|
1
+4%
|
2
+17%
|
2
-2%
|
1
-27%
|
1
+6%
|
1
-54%
|
0
-92%
|
0
+666%
|
0
+17%
|
1
+18%
|
1
+34%
|
1
+44%
|
1
+5%
|
1
-18%
|
1
-21%
|
1
+32%
|
1
+4%
|
1
+23%
|
40
+3 314%
|
132
+232%
|
112
-15%
|
17
-85%
|
(5)
N/A
|
(29)
-427%
|
(30)
-6%
|
(21)
+31%
|
|
EPS (Diluted) |
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
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
|
0.07
N/A
|
0.24
+243%
|
0.2
-17%
|
0.03
-85%
|
-0.01
N/A
|
-0.05
-400%
|
-0.06
-20%
|
-0.04
+33%
|