Micro-Mechanics Holdings Ltd
SGX:5DD
Income Statement
Earnings Waterfall
Micro-Mechanics Holdings Ltd
Income Statement
Micro-Mechanics Holdings Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-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
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
34
N/A
|
34
+0%
|
35
+2%
|
35
+2%
|
36
+3%
|
37
+3%
|
38
+2%
|
40
+6%
|
40
-2%
|
36
-9%
|
33
-8%
|
31
-7%
|
32
+3%
|
36
+15%
|
41
+13%
|
43
+6%
|
45
+4%
|
46
+2%
|
45
-1%
|
44
-3%
|
41
-6%
|
40
-4%
|
39
-2%
|
38
-1%
|
39
+1%
|
39
0%
|
39
+1%
|
40
+3%
|
42
+3%
|
43
+3%
|
44
+2%
|
46
+4%
|
48
+5%
|
51
+6%
|
52
+2%
|
53
+1%
|
52
-1%
|
51
-2%
|
51
+0%
|
51
0%
|
53
+4%
|
55
+3%
|
57
+5%
|
62
+8%
|
63
+2%
|
65
+3%
|
65
+0%
|
64
-1%
|
64
-1%
|
62
-3%
|
60
-3%
|
59
-3%
|
60
+2%
|
62
+3%
|
64
+4%
|
67
+4%
|
69
+4%
|
71
+2%
|
74
+4%
|
76
+3%
|
78
+2%
|
80
+3%
|
82
+4%
|
82
0%
|
79
-4%
|
74
-6%
|
67
-9%
|
63
-6%
|
59
-5%
|
58
-2%
|
58
0%
|
58
+1%
|
61
+5%
|
63
+4%
|
65
+3%
|
66
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(20)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(26)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
(34)
|
(35)
|
(35)
|
(37)
|
(38)
|
(39)
|
(39)
|
(38)
|
(36)
|
(34)
|
(32)
|
(31)
|
(31)
|
(31)
|
(32)
|
(32)
|
(33)
|
(33)
|
|
| Gross Profit |
21
N/A
|
20
-2%
|
20
0%
|
21
+3%
|
21
+3%
|
22
+4%
|
22
+0%
|
22
-1%
|
19
-12%
|
15
-21%
|
13
-16%
|
12
-7%
|
13
+9%
|
17
+27%
|
19
+18%
|
20
+5%
|
21
+5%
|
22
+1%
|
21
-4%
|
20
-5%
|
18
-7%
|
18
-4%
|
18
+2%
|
18
+1%
|
19
+4%
|
19
+0%
|
19
+2%
|
20
+4%
|
21
+4%
|
22
+5%
|
22
+2%
|
23
+5%
|
25
+8%
|
27
+8%
|
29
+5%
|
30
+3%
|
29
-1%
|
29
-1%
|
29
+0%
|
29
0%
|
30
+4%
|
31
+3%
|
33
+6%
|
36
+9%
|
37
+3%
|
38
+2%
|
37
-2%
|
36
-2%
|
36
-2%
|
34
-5%
|
32
-4%
|
31
-6%
|
31
+3%
|
33
+4%
|
34
+5%
|
36
+5%
|
37
+4%
|
39
+3%
|
40
+4%
|
41
+4%
|
42
+2%
|
43
+2%
|
44
+2%
|
43
-2%
|
40
-8%
|
36
-10%
|
31
-13%
|
29
-8%
|
27
-5%
|
27
-1%
|
27
+1%
|
28
+2%
|
29
+6%
|
31
+6%
|
32
+4%
|
33
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
| Selling, General & Administrative |
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Operating Income |
11
N/A
|
10
-4%
|
10
-3%
|
10
+5%
|
11
+3%
|
11
+4%
|
11
-3%
|
10
-7%
|
7
-26%
|
3
-53%
|
1
-67%
|
1
-49%
|
1
+132%
|
5
+236%
|
7
+43%
|
7
+11%
|
8
+13%
|
9
+4%
|
8
-3%
|
7
-13%
|
6
-17%
|
5
-14%
|
5
+2%
|
5
+3%
|
6
+8%
|
6
+2%
|
6
+5%
|
7
+18%
|
8
+9%
|
9
+11%
|
9
+4%
|
10
+11%
|
12
+13%
|
14
+16%
|
14
+6%
|
15
+6%
|
15
+1%
|
15
-3%
|
15
+3%
|
15
-1%
|
16
+3%
|
17
+6%
|
18
+10%
|
21
+13%
|
21
+4%
|
22
+3%
|
21
-2%
|
21
-3%
|
20
-4%
|
18
-9%
|
17
-8%
|
15
-10%
|
16
+4%
|
17
+9%
|
19
+8%
|
20
+9%
|
21
+5%
|
22
+2%
|
23
+6%
|
23
+0%
|
24
+1%
|
24
+2%
|
26
+7%
|
25
-5%
|
21
-14%
|
18
-17%
|
14
-23%
|
11
-21%
|
10
-4%
|
11
+3%
|
12
+12%
|
12
+3%
|
14
+12%
|
15
+11%
|
17
+8%
|
17
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
(0)
|
(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
|
1
|
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
|
0
|
1
|
1
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
11
N/A
|
10
-4%
|
10
N/A
|
10
+2%
|
11
+4%
|
11
+4%
|
11
-4%
|
11
-4%
|
8
-26%
|
4
-51%
|
2
-60%
|
1
-63%
|
1
+140%
|
5
+232%
|
7
+45%
|
7
+12%
|
9
+15%
|
9
+4%
|
9
-3%
|
8
-9%
|
7
-17%
|
6
-12%
|
6
+2%
|
6
-1%
|
6
+7%
|
7
+7%
|
7
+5%
|
8
+15%
|
9
+8%
|
9
+6%
|
10
+7%
|
11
+9%
|
12
+17%
|
15
+19%
|
15
+4%
|
16
+7%
|
16
-2%
|
15
-6%
|
16
+3%
|
16
-1%
|
16
+5%
|
17
+4%
|
19
+9%
|
21
+12%
|
21
+3%
|
22
+4%
|
22
-2%
|
21
-3%
|
20
-4%
|
18
-9%
|
17
-8%
|
15
-9%
|
16
+4%
|
18
+10%
|
19
+8%
|
21
+8%
|
22
+5%
|
22
+2%
|
23
+6%
|
24
+3%
|
24
+2%
|
25
+2%
|
26
+5%
|
25
-4%
|
22
-13%
|
18
-17%
|
14
-25%
|
12
-14%
|
11
-4%
|
11
+2%
|
12
+0%
|
12
+3%
|
14
+14%
|
15
+11%
|
16
+8%
|
17
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Income from Continuing Operations |
9
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
6
|
3
|
1
|
(0)
|
0
|
3
|
5
|
5
|
6
|
7
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
10
|
12
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
15
|
17
|
17
|
18
|
17
|
16
|
16
|
14
|
13
|
12
|
12
|
13
|
15
|
16
|
17
|
17
|
18
|
18
|
18
|
19
|
20
|
19
|
16
|
14
|
10
|
8
|
8
|
8
|
8
|
8
|
10
|
11
|
12
|
12
|
|
| 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
|
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
|
|
| Net Income (Common) |
9
N/A
|
8
-4%
|
8
+2%
|
9
+3%
|
9
+5%
|
9
+4%
|
9
-5%
|
8
-5%
|
6
-28%
|
3
-57%
|
1
-79%
|
(0)
N/A
|
0
N/A
|
3
+788%
|
5
+58%
|
5
+13%
|
6
+20%
|
7
+6%
|
7
-1%
|
6
-11%
|
5
-17%
|
4
-16%
|
4
N/A
|
4
-2%
|
4
+6%
|
5
+13%
|
5
+4%
|
6
+19%
|
6
+6%
|
7
+6%
|
8
+13%
|
8
+8%
|
10
+16%
|
12
+20%
|
12
+4%
|
13
+7%
|
13
+0%
|
12
-8%
|
12
+0%
|
12
-2%
|
12
+5%
|
13
+6%
|
15
+13%
|
17
+12%
|
17
+3%
|
18
+4%
|
17
-3%
|
16
-4%
|
16
-5%
|
14
-10%
|
13
-9%
|
12
-10%
|
12
+4%
|
13
+10%
|
15
+9%
|
16
+9%
|
17
+5%
|
17
+2%
|
18
+5%
|
18
+2%
|
18
+1%
|
19
+1%
|
20
+6%
|
19
-4%
|
16
-14%
|
14
-17%
|
10
-28%
|
8
-16%
|
8
-6%
|
8
+3%
|
8
+1%
|
8
+5%
|
10
+18%
|
11
+13%
|
12
+10%
|
12
+1%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.06
-25%
|
0.07
+17%
|
0.05
-29%
|
0.02
-60%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
0.09
N/A
|
0.1
+11%
|
0.1
N/A
|
0.09
-10%
|
0.09
N/A
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.11
+38%
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.12
-8%
|
0.12
N/A
|
0.11
-8%
|
0.1
-9%
|
0.09
-10%
|
0.08
-11%
|
0.09
+12%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.14
+8%
|
0.14
N/A
|
0.12
-14%
|
0.1
-17%
|
0.07
-30%
|
0.06
-14%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.09
+12%
|
0.09
N/A
|
|