Ecowise Holdings Ltd
SGX:5CT
Income Statement
Earnings Waterfall
Ecowise Holdings Ltd
Income Statement
Ecowise Holdings Ltd
| Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
23
N/A
|
23
-1%
|
23
0%
|
20
-14%
|
31
+60%
|
33
+4%
|
31
-4%
|
37
+18%
|
38
+2%
|
50
+32%
|
67
+35%
|
77
+15%
|
80
+4%
|
82
+3%
|
86
+4%
|
89
+4%
|
91
+1%
|
90
0%
|
85
-6%
|
82
-3%
|
80
-2%
|
76
-4%
|
76
-1%
|
76
0%
|
73
-4%
|
71
-3%
|
68
-4%
|
64
-6%
|
63
-2%
|
62
-2%
|
61
-1%
|
59
-3%
|
57
-4%
|
55
-4%
|
51
-6%
|
52
+1%
|
56
+8%
|
59
+5%
|
62
+6%
|
61
-2%
|
58
-5%
|
57
-2%
|
56
-2%
|
57
+2%
|
55
-4%
|
51
-7%
|
51
-1%
|
63
+23%
|
63
+1%
|
0
N/A
|
35
N/A
|
23
-35%
|
30
+31%
|
43
+47%
|
41
-7%
|
30
-26%
|
36
+19%
|
31
-12%
|
32
+1%
|
32
+1%
|
35
+8%
|
34
-1%
|
35
+1%
|
36
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
(14)
|
(15)
|
(13)
|
(26)
|
(27)
|
(27)
|
(32)
|
(31)
|
(40)
|
(55)
|
(64)
|
(66)
|
(69)
|
(70)
|
(72)
|
(73)
|
(71)
|
(66)
|
(64)
|
(62)
|
(59)
|
(59)
|
(59)
|
(57)
|
(56)
|
(53)
|
(50)
|
(49)
|
(48)
|
(49)
|
(47)
|
(45)
|
(44)
|
(40)
|
(41)
|
(45)
|
(48)
|
(52)
|
(52)
|
(49)
|
(48)
|
(47)
|
(47)
|
(45)
|
(41)
|
(40)
|
(50)
|
(51)
|
0
|
(30)
|
(21)
|
(27)
|
(40)
|
(36)
|
(27)
|
(32)
|
(26)
|
(26)
|
(26)
|
(29)
|
(29)
|
(30)
|
(30)
|
|
| Gross Profit |
10
N/A
|
9
-10%
|
8
-11%
|
7
-13%
|
6
-16%
|
5
-10%
|
4
-15%
|
5
+7%
|
7
+47%
|
9
+31%
|
12
+30%
|
13
+9%
|
14
+7%
|
14
+2%
|
15
+11%
|
17
+12%
|
18
+3%
|
20
+11%
|
18
-7%
|
18
0%
|
18
+1%
|
17
-8%
|
17
-1%
|
17
-2%
|
16
-5%
|
15
-4%
|
15
-1%
|
14
-4%
|
14
-2%
|
14
-2%
|
13
-7%
|
12
-5%
|
11
-5%
|
11
-2%
|
11
-3%
|
11
-2%
|
11
+2%
|
11
-3%
|
10
-3%
|
10
-7%
|
9
-6%
|
9
+1%
|
9
+5%
|
11
+12%
|
10
-2%
|
10
-4%
|
11
+7%
|
13
+20%
|
13
+0%
|
0
N/A
|
4
N/A
|
1
-72%
|
3
+139%
|
4
+33%
|
4
+7%
|
3
-23%
|
4
+27%
|
5
+24%
|
6
+15%
|
6
-3%
|
6
+6%
|
6
-7%
|
5
-8%
|
6
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(3)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(20)
|
(12)
|
(23)
|
(22)
|
(15)
|
(3)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(8)
|
(9)
|
(7)
|
(8)
|
(10)
|
(8)
|
(67)
|
(8)
|
(21)
|
(6)
|
(10)
|
(8)
|
(6)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(10)
|
(10)
|
(13)
|
(7)
|
(13)
|
(6)
|
(8)
|
(7)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
3
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(6)
|
1
|
(11)
|
(11)
|
(4)
|
8
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
(1)
|
(0)
|
(1)
|
1
|
0
|
2
|
1
|
1
|
2
|
(54)
|
0
|
(8)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Operating Income |
3
N/A
|
6
+108%
|
(0)
N/A
|
(1)
-442%
|
0
N/A
|
(0)
N/A
|
(1)
-10 700%
|
(2)
-46%
|
(2)
-8%
|
(1)
+69%
|
1
N/A
|
2
+41%
|
3
+60%
|
4
+24%
|
4
+6%
|
5
+33%
|
4
-12%
|
5
+23%
|
5
-5%
|
5
-2%
|
5
-6%
|
4
-19%
|
3
-14%
|
(3)
N/A
|
4
N/A
|
(8)
N/A
|
(8)
+3%
|
(1)
+88%
|
11
N/A
|
3
-75%
|
2
-33%
|
1
-35%
|
1
-55%
|
0
-28%
|
(0)
N/A
|
(1)
-119%
|
0
N/A
|
1
+365%
|
1
+97%
|
(1)
N/A
|
(2)
-318%
|
(2)
+26%
|
(1)
+24%
|
2
N/A
|
1
-38%
|
3
+144%
|
3
-7%
|
3
+5%
|
5
+52%
|
2
-62%
|
(3)
N/A
|
(13)
-305%
|
(3)
+78%
|
(6)
-93%
|
(4)
+36%
|
(3)
+12%
|
(4)
-11%
|
(0)
+98%
|
0
N/A
|
1
+38%
|
1
+139%
|
1
-4%
|
1
-8%
|
1
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
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
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(3)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
7
N/A
|
6
-12%
|
0
-92%
|
(1)
N/A
|
(0)
+92%
|
(0)
-225%
|
(1)
-977%
|
(2)
-24%
|
(1)
+15%
|
(1)
+5%
|
0
N/A
|
1
+128%
|
2
+298%
|
2
+6%
|
3
+22%
|
4
+39%
|
3
-17%
|
4
+27%
|
4
-17%
|
3
-6%
|
3
-17%
|
2
-26%
|
2
-29%
|
(5)
N/A
|
(9)
-78%
|
(9)
-5%
|
(9)
+3%
|
(3)
+71%
|
2
N/A
|
1
-63%
|
(1)
N/A
|
(1)
-108%
|
(2)
-66%
|
(2)
-7%
|
(2)
-27%
|
(3)
-14%
|
(0)
+85%
|
(0)
+36%
|
1
N/A
|
(1)
N/A
|
(4)
-146%
|
(3)
+9%
|
(3)
+15%
|
0
N/A
|
0
-15%
|
2
+411%
|
3
+39%
|
3
+7%
|
4
+40%
|
0
-92%
|
(5)
N/A
|
(15)
-230%
|
(4)
+76%
|
(7)
-80%
|
(5)
+31%
|
(4)
+16%
|
(4)
-14%
|
(1)
+80%
|
(0)
+61%
|
(0)
+55%
|
1
N/A
|
1
-1%
|
1
-3%
|
1
+31%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
6
|
5
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(6)
|
(10)
|
(10)
|
(10)
|
(3)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
0
|
1
|
(1)
|
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
(1)
|
(4)
|
(15)
|
(4)
|
(7)
|
(5)
|
(4)
|
(5)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
|
| Net Income (Common) |
6
N/A
|
5
-10%
|
0
-97%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-436%
|
(1)
-18%
|
(1)
+3%
|
(2)
-24%
|
(1)
+46%
|
(1)
+16%
|
1
N/A
|
1
+86%
|
1
+8%
|
2
+70%
|
1
-28%
|
2
+58%
|
2
N/A
|
2
+1%
|
2
-13%
|
1
-22%
|
1
-30%
|
(5)
N/A
|
(7)
-24%
|
(7)
-8%
|
(7)
+4%
|
(1)
+91%
|
1
N/A
|
(0)
N/A
|
(1)
-2 050%
|
(1)
-49%
|
(2)
-46%
|
(2)
-6%
|
(3)
-39%
|
(3)
-5%
|
(0)
+92%
|
(0)
+71%
|
1
N/A
|
(1)
N/A
|
(5)
-278%
|
(5)
+2%
|
(4)
+8%
|
(1)
+72%
|
(1)
+44%
|
1
N/A
|
1
+38%
|
2
+60%
|
2
+33%
|
(1)
N/A
|
(7)
-909%
|
(11)
-60%
|
(4)
+68%
|
(14)
-289%
|
(12)
+14%
|
(11)
+5%
|
(12)
-5%
|
(1)
+89%
|
(0)
+73%
|
(0)
+35%
|
1
N/A
|
1
+195%
|
1
-23%
|
1
+5%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.01
-50%
|
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
|
-0.01
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
|
-0.01
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
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-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
|
|