Ezra Holdings Ltd
SGX:5DN

Watchlist Manager
Ezra Holdings Ltd Logo
Ezra Holdings Ltd
SGX:5DN
Watchlist
Price: 0.011 SGD Market Closed
Market Cap: 32.4m SGD

Income Statement

Earnings Waterfall
Ezra Holdings Ltd

Revenue
525.1m USD
Cost of Revenue
-540m USD
Gross Profit
-14.9m USD
Operating Expenses
-835.5m USD
Operating Income
-850.3m USD
Other Expenses
-37.4m USD
Net Income
-887.7m USD

Income Statement
Ezra Holdings Ltd

Rotate your device to view
Income Statement
Currency: USD
May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016
Revenue
Revenue
236
N/A
329
+40%
277
-16%
289
+4%
338
+17%
354
+5%
369
+4%
393
+7%
449
+14%
559
+25%
664
+19%
777
+17%
877
+13%
984
+12%
1 082
+10%
1 118
+3%
1 169
+5%
1 262
+8%
1 323
+5%
1 377
+4%
463
-66%
490
+6%
278
-43%
107
-62%
842
+689%
544
-35%
964
+77%
947
-2%
933
-1%
525
-44%
Gross Profit
Cost of Revenue
(162)
(228)
(186)
(201)
(239)
(250)
(258)
(273)
(333)
(445)
(540)
(647)
(733)
(798)
(881)
(908)
(1 002)
(1 093)
(1 153)
(1 201)
(360)
(398)
(209)
(62)
(705)
(454)
(812)
(818)
(828)
(540)
Gross Profit
74
N/A
101
+37%
92
-9%
88
-5%
99
+13%
104
+5%
110
+6%
120
+9%
116
-4%
114
-1%
123
+8%
129
+5%
145
+12%
186
+29%
202
+8%
210
+4%
167
-20%
169
+1%
170
+0%
175
+3%
104
-41%
92
-11%
70
-24%
45
-36%
138
+207%
90
-34%
152
+68%
129
-15%
105
-18%
(15)
N/A
Operating Income
Operating Expenses
(36)
(29)
(27)
(30)
(20)
(47)
(26)
(34)
(49)
(68)
(62)
(45)
(35)
(129)
(81)
(82)
(55)
(158)
(64)
(96)
(69)
(59)
32
59
(9)
(75)
(10)
(217)
(432)
(835)
Selling, General & Administrative
(24)
(30)
(35)
(38)
(41)
(49)
(51)
(54)
(60)
(71)
(86)
(104)
(120)
(134)
(143)
(146)
(157)
(166)
(164)
(164)
(74)
(65)
(41)
(23)
(87)
(82)
(134)
(215)
(243)
(233)
Other Operating Expenses
(13)
2
8
8
20
2
25
20
11
3
25
60
85
5
62
65
102
8
100
68
5
6
73
82
78
7
124
(3)
(189)
(603)
Operating Income
38
N/A
73
+92%
65
-11%
58
-10%
78
+35%
56
-28%
84
+49%
85
+2%
67
-22%
46
-31%
61
+33%
84
+37%
109
+30%
57
-48%
120
+110%
128
+6%
113
-12%
11
-90%
106
+856%
79
-25%
35
-56%
33
-6%
101
+211%
104
+2%
129
+24%
16
-88%
142
+808%
(88)
N/A
(326)
-270%
(850)
-160%
Pre-Tax Income
Interest Income Expense
13
15
21
20
7
16
(9)
(12)
(13)
(16)
(11)
(19)
(24)
24
(35)
(26)
(23)
52
(15)
0
6
(1)
2
(16)
(17)
9
(21)
(56)
(56)
(70)
Non-Reccuring Items
0
(8)
0
0
0
6
0
0
0
22
0
0
0
7
0
0
0
29
0
0
0
4
0
0
0
96
0
0
0
0
Total Other Income
0
(2)
0
0
(0)
(2)
(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
51
N/A
79
+55%
86
+8%
78
-9%
86
+9%
79
-8%
75
-5%
73
-3%
54
-26%
52
-4%
51
-2%
66
+29%
85
+30%
88
+3%
86
-3%
102
+19%
90
-12%
92
+3%
91
-2%
79
-13%
40
-49%
35
-12%
103
+192%
88
-15%
111
+27%
121
+8%
121
+0%
(144)
N/A
(383)
-166%
(920)
-140%
Net Income
Tax Provision
(8)
(9)
(7)
(4)
(4)
(3)
(4)
(4)
(5)
(9)
(11)
(12)
(15)
(22)
(25)
(30)
(31)
(28)
(26)
(25)
(12)
(8)
(7)
(2)
(9)
(13)
(19)
(18)
(19)
(8)
Income from Continuing Operations
43
70
79
74
82
76
71
69
49
43
40
54
70
66
61
72
59
64
65
54
28
28
97
86
102
107
102
(163)
(402)
(928)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(4)
(7)
(10)
(12)
(11)
(10)
(9)
(12)
(15)
(16)
(23)
(33)
4
12
114
Net Income (Common)
43
N/A
70
+62%
79
+13%
74
-6%
82
+10%
76
-7%
72
-6%
69
-3%
49
-29%
43
-13%
40
-7%
54
+35%
70
+29%
66
-6%
60
-10%
67
+13%
52
-23%
54
+3%
53
-1%
43
-19%
44
+3%
45
+2%
93
+106%
74
-21%
63
-15%
44
-30%
(15)
N/A
(265)
-1 722%
(504)
-91%
(888)
-76%
EPS (Diluted)
0.04
N/A
0.06
+50%
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.04
-33%
0.03
-25%
0.03
N/A
0.03
N/A
0.04
+33%
0.04
N/A
0.02
-50%
0.03
+50%
0.02
-33%
0.03
+50%
0.03
N/A
0.02
-33%
0.01
-50%
0.01
N/A
0.05
+400%
0.04
-20%
0.05
+25%
0.02
-60%
0
N/A
-0.09
N/A
-0.17
-89%
-0.3
-76%