Meta Health Ltd
SGX:5DX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Meta Health Ltd
SGX:5DX
|
SG |
|
Horseshoe Metals Ltd
ASX:HOR
|
AU |
Income Statement
Earnings Waterfall
Meta Health Ltd
Income Statement
Meta Health Ltd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-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
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
89
N/A
|
97
+9%
|
101
+4%
|
109
+9%
|
102
-6%
|
90
-12%
|
88
-2%
|
73
-16%
|
66
-10%
|
74
+13%
|
76
+3%
|
73
-5%
|
69
-5%
|
68
0%
|
68
+0%
|
67
-2%
|
69
+3%
|
71
+2%
|
69
-3%
|
61
-11%
|
71
+17%
|
55
-24%
|
53
-3%
|
61
+15%
|
56
-9%
|
51
-8%
|
47
-9%
|
46
-1%
|
45
-2%
|
36
-20%
|
32
-11%
|
39
+20%
|
43
+11%
|
42
-3%
|
11
-73%
|
15
+28%
|
5
-68%
|
5
+2%
|
5
+0%
|
0
-95%
|
1
+135%
|
1
+46%
|
1
+40%
|
1
+16%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(58)
|
(62)
|
(64)
|
(68)
|
(60)
|
(51)
|
(51)
|
(44)
|
(37)
|
(38)
|
(40)
|
(38)
|
(35)
|
(34)
|
(33)
|
(31)
|
(31)
|
(34)
|
(35)
|
(33)
|
(35)
|
(27)
|
(29)
|
(33)
|
(30)
|
(28)
|
(25)
|
(24)
|
(22)
|
(18)
|
(17)
|
(20)
|
(22)
|
(22)
|
(10)
|
(12)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
31
N/A
|
35
+15%
|
37
+6%
|
42
+12%
|
43
+2%
|
39
-8%
|
37
-5%
|
30
-20%
|
29
-2%
|
36
+23%
|
36
+2%
|
35
-3%
|
34
-3%
|
34
+1%
|
35
+2%
|
37
+4%
|
38
+5%
|
37
-4%
|
34
-7%
|
28
-17%
|
36
+28%
|
28
-23%
|
24
-13%
|
28
+15%
|
25
-10%
|
23
-8%
|
22
-7%
|
22
+2%
|
23
+5%
|
18
-21%
|
16
-14%
|
19
+19%
|
21
+10%
|
19
-7%
|
2
-90%
|
2
+23%
|
1
-64%
|
1
+7%
|
1
+0%
|
0
-79%
|
0
+159%
|
1
+56%
|
1
+41%
|
1
+17%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(32)
|
(41)
|
(37)
|
(37)
|
(36)
|
(35)
|
(32)
|
(27)
|
(29)
|
(32)
|
(35)
|
(36)
|
(35)
|
(35)
|
(34)
|
(35)
|
(37)
|
(38)
|
(36)
|
(28)
|
(35)
|
(28)
|
(26)
|
(33)
|
(32)
|
(29)
|
(26)
|
(24)
|
(22)
|
(20)
|
(17)
|
(18)
|
(21)
|
(20)
|
(8)
|
(10)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Selling, General & Administrative |
(16)
|
(18)
|
(18)
|
(16)
|
(17)
|
(16)
|
(15)
|
(13)
|
(12)
|
(14)
|
(16)
|
(17)
|
(17)
|
(16)
|
(15)
|
(16)
|
(18)
|
(19)
|
(27)
|
(17)
|
(20)
|
(16)
|
(16)
|
(20)
|
(18)
|
(17)
|
(16)
|
(14)
|
(13)
|
(11)
|
(10)
|
(11)
|
(13)
|
(13)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(11)
|
(18)
|
(15)
|
(16)
|
(14)
|
(14)
|
(12)
|
(10)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(6)
|
(9)
|
(12)
|
(9)
|
(6)
|
(9)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(2)
N/A
|
(6)
-252%
|
(0)
+97%
|
5
N/A
|
7
+29%
|
5
-31%
|
6
+22%
|
2
-55%
|
0
N/A
|
3
N/A
|
1
-67%
|
(1)
N/A
|
(1)
-25%
|
(0)
+59%
|
2
N/A
|
2
+3%
|
1
-27%
|
(1)
N/A
|
(2)
-104%
|
(0)
+95%
|
1
N/A
|
(0)
N/A
|
(1)
-767%
|
(5)
-233%
|
(7)
-48%
|
(6)
+18%
|
(5)
+13%
|
(2)
+55%
|
1
N/A
|
(1)
N/A
|
(2)
-20%
|
1
N/A
|
(0)
N/A
|
(1)
-195%
|
(6)
-444%
|
(7)
-29%
|
(3)
+60%
|
(3)
+6%
|
(3)
-10%
|
(1)
+83%
|
(2)
-199%
|
(2)
-1%
|
(2)
-3%
|
(1)
+30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
2
|
(0)
|
(0)
|
0
|
(0)
|
2
|
2
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
(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 |
(3)
N/A
|
(8)
-146%
|
(5)
+43%
|
3
N/A
|
4
+20%
|
3
-23%
|
3
+23%
|
1
-66%
|
1
-39%
|
2
+220%
|
(1)
N/A
|
(2)
-277%
|
(2)
+7%
|
1
N/A
|
2
+69%
|
1
-56%
|
1
-43%
|
(2)
N/A
|
(3)
-37%
|
(1)
+75%
|
1
N/A
|
(0)
N/A
|
(2)
-319%
|
(6)
-303%
|
(9)
-37%
|
(6)
+30%
|
(6)
+10%
|
(3)
+46%
|
0
N/A
|
(2)
N/A
|
(2)
-3%
|
0
N/A
|
1
+473%
|
(2)
N/A
|
(7)
-369%
|
(9)
-24%
|
(3)
+63%
|
(4)
-9%
|
(4)
-10%
|
(1)
+74%
|
(2)
-65%
|
(2)
+2%
|
(2)
-3%
|
(1)
+29%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(8)
|
(5)
|
3
|
3
|
3
|
3
|
1
|
1
|
2
|
(1)
|
(3)
|
(2)
|
1
|
2
|
1
|
0
|
(2)
|
(3)
|
(1)
|
1
|
(0)
|
(2)
|
(6)
|
(9)
|
(6)
|
(5)
|
(3)
|
0
|
(2)
|
(2)
|
0
|
1
|
(2)
|
(7)
|
(9)
|
(3)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(3)
N/A
|
(7)
-169%
|
(4)
+46%
|
3
N/A
|
4
+22%
|
3
-27%
|
3
+29%
|
1
-69%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-130%
|
(2)
+17%
|
1
N/A
|
2
+122%
|
1
-50%
|
0
-72%
|
(2)
N/A
|
(3)
-30%
|
(1)
+78%
|
1
N/A
|
(2)
N/A
|
(3)
-71%
|
(6)
-116%
|
(9)
-35%
|
(6)
+30%
|
(5)
+11%
|
(3)
+47%
|
0
N/A
|
(2)
N/A
|
(2)
-9%
|
0
N/A
|
1
+519%
|
(2)
N/A
|
(9)
-435%
|
(11)
-24%
|
(8)
+22%
|
(9)
-4%
|
(9)
-4%
|
(1)
+84%
|
(2)
-47%
|
(2)
+1%
|
(2)
-2%
|
(1)
+42%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.04
-300%
|
-0.02
+50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
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
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|