AP Oil International Ltd
SGX:5AU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
AP Oil International Ltd
SGX:5AU
|
SG |
|
A
|
AAC Clyde Space AB
STO:AAC
|
SE |
|
Heineken NV
AEX:HEIA
|
NL |
Income Statement
Earnings Waterfall
AP Oil International Ltd
Income Statement
AP Oil International Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
8
|
8
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
157
N/A
|
82
-48%
|
46
-44%
|
62
+34%
|
66
+6%
|
57
-13%
|
48
-16%
|
52
+10%
|
56
+7%
|
53
-6%
|
60
+13%
|
69
+16%
|
74
+7%
|
67
-9%
|
66
-1%
|
88
+33%
|
90
+2%
|
74
-18%
|
65
-12%
|
70
+8%
|
78
+12%
|
77
-2%
|
86
+12%
|
85
-1%
|
79
-7%
|
85
+8%
|
92
+8%
|
91
-1%
|
78
-14%
|
65
-17%
|
63
-3%
|
61
-3%
|
57
-7%
|
57
-1%
|
56
-2%
|
59
+6%
|
61
+3%
|
51
-17%
|
46
-9%
|
53
+15%
|
55
+3%
|
54
-1%
|
57
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(150)
|
(75)
|
(38)
|
(51)
|
(55)
|
(48)
|
(39)
|
(42)
|
(44)
|
(39)
|
(45)
|
(55)
|
(60)
|
(53)
|
(54)
|
(74)
|
(75)
|
(59)
|
(51)
|
(57)
|
(65)
|
(63)
|
(72)
|
(71)
|
(66)
|
(73)
|
(81)
|
(81)
|
(69)
|
(55)
|
(53)
|
(52)
|
(48)
|
(47)
|
(46)
|
(50)
|
(52)
|
(43)
|
(39)
|
(44)
|
(45)
|
(45)
|
(47)
|
|
| Gross Profit |
8
N/A
|
7
-10%
|
8
+24%
|
11
+30%
|
11
-2%
|
9
-17%
|
9
+4%
|
10
+12%
|
12
+18%
|
14
+10%
|
14
+5%
|
14
-3%
|
14
+1%
|
14
+1%
|
13
-10%
|
14
+11%
|
15
+4%
|
14
-4%
|
13
-6%
|
13
-3%
|
14
+6%
|
14
+1%
|
14
-2%
|
14
+0%
|
13
-4%
|
12
-10%
|
11
-5%
|
10
-9%
|
10
-3%
|
10
+3%
|
10
+2%
|
9
-8%
|
9
-8%
|
10
+15%
|
10
0%
|
9
-9%
|
9
-3%
|
7
-16%
|
8
+5%
|
9
+20%
|
10
+6%
|
10
-3%
|
9
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(7)
|
(8)
|
(3)
|
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
5
|
5
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Operating Income |
2
N/A
|
1
-53%
|
2
+112%
|
3
+84%
|
8
+133%
|
7
-4%
|
3
-62%
|
3
+19%
|
5
+41%
|
4
-10%
|
6
+48%
|
6
-13%
|
5
-7%
|
5
+2%
|
4
-19%
|
5
+11%
|
6
+25%
|
6
-1%
|
5
-22%
|
4
-2%
|
5
+15%
|
4
-15%
|
3
-29%
|
4
+23%
|
3
-10%
|
2
-41%
|
2
+15%
|
2
-32%
|
2
+5%
|
2
+13%
|
2
+3%
|
2
+10%
|
2
-9%
|
3
+41%
|
2
-19%
|
1
-39%
|
1
-53%
|
(1)
N/A
|
(0)
+76%
|
1
N/A
|
1
+90%
|
1
+6%
|
1
-24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(8)
|
(8)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
1
-54%
|
(6)
N/A
|
(4)
+26%
|
7
N/A
|
7
-4%
|
3
-57%
|
3
+8%
|
3
-4%
|
5
+48%
|
6
+39%
|
6
-11%
|
6
-2%
|
6
+3%
|
5
-19%
|
5
+9%
|
7
+27%
|
7
+0%
|
5
-22%
|
5
-9%
|
5
+13%
|
5
-10%
|
4
-16%
|
4
+6%
|
4
-10%
|
2
-37%
|
3
+12%
|
2
-33%
|
2
+15%
|
3
+26%
|
3
+7%
|
3
+4%
|
3
-14%
|
3
+22%
|
3
-3%
|
2
-26%
|
1
-43%
|
0
-85%
|
1
+264%
|
2
+131%
|
2
+46%
|
2
-1%
|
2
-16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
1
|
1
|
(6)
|
(4)
|
7
|
7
|
3
|
3
|
2
|
4
|
6
|
5
|
5
|
5
|
4
|
5
|
6
|
6
|
5
|
4
|
5
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
1
-62%
|
(6)
N/A
|
(4)
+28%
|
7
N/A
|
7
-5%
|
3
-58%
|
3
+4%
|
2
-17%
|
4
+60%
|
6
+49%
|
5
-10%
|
5
-9%
|
5
+4%
|
4
-14%
|
5
+8%
|
6
+27%
|
6
-1%
|
5
-20%
|
5
-2%
|
5
+11%
|
5
-7%
|
4
-9%
|
4
+4%
|
3
-20%
|
2
-37%
|
2
+11%
|
2
-27%
|
2
+10%
|
2
+13%
|
2
+7%
|
3
+10%
|
2
-17%
|
3
+17%
|
3
+9%
|
2
-24%
|
1
-47%
|
0
-85%
|
1
+209%
|
1
+139%
|
2
+65%
|
2
-1%
|
2
-23%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
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
|
|