Sen Yue Holdings Ltd
SGX:5BS
Income Statement
Earnings Waterfall
Sen Yue Holdings Ltd
Income Statement
Sen Yue Holdings Ltd
| Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
0
|
2
|
0
|
3
|
0
|
2
|
1
|
2
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
30
N/A
|
36
+20%
|
34
-5%
|
31
-10%
|
33
+7%
|
32
-4%
|
29
-10%
|
27
-6%
|
26
-4%
|
27
+6%
|
26
-4%
|
22
-18%
|
18
-18%
|
19
+9%
|
21
+11%
|
21
0%
|
20
-8%
|
19
-5%
|
19
+3%
|
19
-2%
|
17
-7%
|
17
-2%
|
18
+6%
|
42
+134%
|
102
+141%
|
140
+38%
|
152
+9%
|
184
+21%
|
207
+13%
|
230
+11%
|
241
+5%
|
243
+1%
|
243
+0%
|
232
-5%
|
175
-24%
|
89
-49%
|
56
-38%
|
41
-26%
|
57
+40%
|
70
+22%
|
83
+18%
|
66
-20%
|
38
-42%
|
34
-12%
|
50
+49%
|
70
+39%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24)
|
(29)
|
(29)
|
(27)
|
(28)
|
(28)
|
(24)
|
(20)
|
(19)
|
(20)
|
(19)
|
(17)
|
(14)
|
(15)
|
(16)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(35)
|
(92)
|
(129)
|
(140)
|
(170)
|
(190)
|
(214)
|
(227)
|
(229)
|
(230)
|
(217)
|
(169)
|
(87)
|
(43)
|
(23)
|
(29)
|
(36)
|
(54)
|
(53)
|
(46)
|
(33)
|
(45)
|
(63)
|
|
| Gross Profit |
6
N/A
|
7
+16%
|
5
-28%
|
4
-24%
|
5
+21%
|
4
-6%
|
5
+18%
|
7
+29%
|
7
+9%
|
8
+7%
|
7
-13%
|
5
-26%
|
4
-26%
|
4
+14%
|
6
+38%
|
7
+22%
|
7
-1%
|
6
-10%
|
6
-3%
|
6
-3%
|
5
-14%
|
5
-10%
|
6
+22%
|
7
+25%
|
10
+37%
|
12
+21%
|
12
+3%
|
14
+13%
|
17
+27%
|
17
-4%
|
14
-15%
|
13
-6%
|
14
+4%
|
14
+5%
|
6
-58%
|
3
-55%
|
13
+366%
|
18
+41%
|
29
+59%
|
34
+19%
|
28
-17%
|
13
-54%
|
(9)
N/A
|
1
N/A
|
5
+425%
|
6
+21%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(11)
|
(12)
|
(10)
|
(12)
|
(12)
|
(9)
|
(10)
|
(10)
|
(30)
|
(12)
|
9
|
(11)
|
(6)
|
(4)
|
(8)
|
(8)
|
(6)
|
9
|
(6)
|
(5)
|
(4)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(8)
|
(7)
|
(9)
|
(11)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
(19)
|
(1)
|
19
|
(2)
|
2
|
3
|
1
|
4
|
1
|
16
|
1
|
1
|
2
|
|
| Operating Income |
2
N/A
|
2
+33%
|
0
N/A
|
(1)
N/A
|
(1)
+33%
|
(0)
+67%
|
0
N/A
|
1
+200%
|
2
+25%
|
1
-7%
|
1
-64%
|
(1)
N/A
|
(3)
-420%
|
(2)
+8%
|
(2)
+13%
|
(1)
+62%
|
1
N/A
|
1
-36%
|
1
+22%
|
1
N/A
|
0
-91%
|
(0)
N/A
|
1
N/A
|
2
+100%
|
2
-1%
|
1
-75%
|
0
-88%
|
4
+4 832%
|
5
+40%
|
5
-7%
|
5
-1%
|
3
-32%
|
4
+16%
|
(15)
N/A
|
(6)
+63%
|
12
N/A
|
2
-83%
|
12
+457%
|
24
+110%
|
26
+8%
|
21
-21%
|
7
-68%
|
0
-94%
|
(5)
N/A
|
0
N/A
|
2
+804%
|
|
| 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)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(37)
|
(0)
|
2
|
0
|
0
|
0
|
12
|
0
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
2
+29%
|
(0)
N/A
|
(1)
-1 000%
|
(1)
+36%
|
(0)
+57%
|
0
N/A
|
1
+233%
|
1
+30%
|
1
-8%
|
0
-67%
|
(1)
N/A
|
(3)
-420%
|
(2)
+8%
|
(2)
+13%
|
(1)
+62%
|
1
N/A
|
1
-36%
|
1
+22%
|
1
-9%
|
0
-90%
|
(0)
N/A
|
1
N/A
|
2
+90%
|
1
-46%
|
(1)
N/A
|
(1)
+6%
|
2
N/A
|
4
+53%
|
3
-16%
|
3
-10%
|
1
-70%
|
1
+52%
|
(18)
N/A
|
(44)
-143%
|
(27)
+39%
|
0
N/A
|
12
+3 144%
|
23
+96%
|
25
+8%
|
20
-23%
|
18
-9%
|
(0)
N/A
|
(5)
-24 460%
|
(0)
+97%
|
2
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
2
|
3
|
(4)
|
(8)
|
(7)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
2
|
0
|
(2)
|
(2)
|
2
|
3
|
2
|
2
|
(0)
|
0
|
(19)
|
(44)
|
(27)
|
(0)
|
16
|
28
|
27
|
22
|
14
|
(8)
|
(12)
|
(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
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+13%
|
(0)
N/A
|
(1)
-167%
|
(1)
+25%
|
(1)
N/A
|
0
N/A
|
1
+800%
|
(1)
N/A
|
(1)
+18%
|
0
N/A
|
(1)
N/A
|
(3)
-150%
|
(3)
+7%
|
(2)
+18%
|
(2)
+35%
|
1
N/A
|
1
N/A
|
1
+40%
|
1
N/A
|
(0)
N/A
|
(0)
-300%
|
1
N/A
|
1
+13%
|
(0)
N/A
|
(1)
-475%
|
(1)
+36%
|
2
N/A
|
2
+38%
|
2
-6%
|
2
-3%
|
(0)
N/A
|
0
N/A
|
(19)
N/A
|
(44)
-130%
|
(27)
+39%
|
(0)
+100%
|
16
N/A
|
28
+73%
|
27
-3%
|
22
-18%
|
14
-36%
|
(8)
N/A
|
(12)
-45%
|
(1)
+95%
|
0
N/A
|
|
| EPS (Diluted) |
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
|
-0.01
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
|
-0.02
N/A
|
-0.05
-150%
|
-0.03
+40%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|