Sing Holdings Ltd
SGX:5IC
Income Statement
Earnings Waterfall
Sing Holdings Ltd
Income Statement
Sing Holdings Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
21
N/A
|
33
+57%
|
67
+106%
|
73
+9%
|
71
-3%
|
67
-5%
|
63
-6%
|
72
+14%
|
109
+51%
|
135
+24%
|
125
-7%
|
152
+21%
|
150
-2%
|
165
+10%
|
206
+25%
|
235
+14%
|
291
+24%
|
347
+20%
|
373
+7%
|
330
-11%
|
227
-31%
|
127
-44%
|
42
-67%
|
26
-38%
|
36
+37%
|
36
+1%
|
57
+58%
|
77
+35%
|
264
+241%
|
478
+81%
|
475
-1%
|
452
-5%
|
279
-38%
|
72
-74%
|
56
-23%
|
46
-17%
|
41
-11%
|
44
+7%
|
61
+38%
|
71
+18%
|
76
+7%
|
113
+48%
|
145
+29%
|
222
+54%
|
316
+42%
|
319
+1%
|
173
-46%
|
118
-32%
|
122
+3%
|
117
-4%
|
62
-47%
|
15
-76%
|
6
-61%
|
7
+20%
|
15
+114%
|
18
+21%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18)
|
(28)
|
(59)
|
(64)
|
(64)
|
(61)
|
(54)
|
(61)
|
(89)
|
(109)
|
(99)
|
(117)
|
(113)
|
(123)
|
(154)
|
(176)
|
(216)
|
(258)
|
(277)
|
(245)
|
(170)
|
(96)
|
(32)
|
(22)
|
(30)
|
(31)
|
(49)
|
(67)
|
(226)
|
(402)
|
(398)
|
(378)
|
(230)
|
(60)
|
(44)
|
(34)
|
(25)
|
(25)
|
(38)
|
(47)
|
(48)
|
(72)
|
(94)
|
(149)
|
(217)
|
(223)
|
(123)
|
(86)
|
(93)
|
(89)
|
(41)
|
(4)
|
7
|
7
|
(4)
|
(6)
|
|
| Gross Profit |
3
N/A
|
5
+60%
|
8
+56%
|
9
+13%
|
7
-13%
|
6
-15%
|
9
+37%
|
11
+28%
|
20
+81%
|
26
+33%
|
27
+1%
|
35
+30%
|
37
+7%
|
42
+14%
|
52
+25%
|
59
+12%
|
74
+27%
|
89
+19%
|
95
+7%
|
85
-11%
|
57
-33%
|
31
-45%
|
10
-69%
|
4
-58%
|
6
+45%
|
6
-7%
|
8
+42%
|
10
+33%
|
38
+264%
|
76
+101%
|
76
+1%
|
74
-3%
|
50
-33%
|
13
-75%
|
12
-2%
|
13
+5%
|
16
+27%
|
19
+14%
|
23
+22%
|
25
+9%
|
28
+13%
|
41
+47%
|
50
+23%
|
74
+46%
|
100
+35%
|
96
-4%
|
50
-48%
|
32
-35%
|
29
-11%
|
28
-1%
|
21
-26%
|
10
-50%
|
13
+23%
|
14
+5%
|
11
-22%
|
12
+14%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(2)
|
(5)
|
(6)
|
(8)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(6)
|
(5)
|
(9)
|
(10)
|
(8)
|
(9)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(3)
|
(1)
|
(4)
|
(4)
|
(8)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(8)
|
(21)
|
(4)
|
(6)
|
(4)
|
(5)
|
(8)
|
(3)
|
(5)
|
(2)
|
(5)
|
1
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(9)
|
(6)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(8)
|
(7)
|
(11)
|
(12)
|
(9)
|
(11)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(10)
|
(9)
|
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| 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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
(0)
|
(0)
|
5
|
5
|
4
|
4
|
1
|
3
|
3
|
3
|
2
|
5
|
5
|
5
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
5
|
5
|
4
|
4
|
1
|
1
|
1
|
3
|
4
|
1
|
1
|
(3)
|
(4)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
(15)
|
1
|
(2)
|
1
|
0
|
(0)
|
3
|
(0)
|
3
|
(0)
|
5
|
|
| Operating Income |
2
N/A
|
4
+112%
|
3
-25%
|
4
+30%
|
7
+94%
|
4
-41%
|
4
-3%
|
6
+44%
|
12
+105%
|
20
+76%
|
24
+20%
|
33
+36%
|
35
+7%
|
41
+17%
|
52
+26%
|
59
+13%
|
69
+18%
|
84
+21%
|
87
+3%
|
75
-14%
|
49
-34%
|
23
-54%
|
4
-82%
|
(3)
N/A
|
(2)
+30%
|
(2)
-31%
|
0
N/A
|
4
+3 400%
|
30
+763%
|
68
+125%
|
68
+0%
|
67
-2%
|
42
-37%
|
10
-77%
|
11
+11%
|
9
-20%
|
12
+36%
|
11
-5%
|
14
+21%
|
18
+33%
|
23
+26%
|
36
+60%
|
46
+26%
|
68
+48%
|
92
+34%
|
74
-19%
|
46
-38%
|
27
-42%
|
25
-6%
|
23
-6%
|
14
-42%
|
7
-48%
|
8
+14%
|
12
+46%
|
6
-51%
|
13
+131%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(10)
|
(10)
|
(9)
|
(8)
|
(3)
|
(10)
|
(2)
|
(5)
|
(2)
|
0
|
(0)
|
4
|
(0)
|
6
|
(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
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Pre-Tax Income |
2
N/A
|
4
+89%
|
3
-25%
|
4
+30%
|
7
+94%
|
4
-41%
|
4
-3%
|
6
+44%
|
12
+118%
|
20
+66%
|
24
+19%
|
32
+35%
|
35
+8%
|
40
+15%
|
51
+27%
|
57
+13%
|
69
+20%
|
83
+21%
|
86
+4%
|
75
-13%
|
49
-34%
|
23
-54%
|
4
-82%
|
(3)
N/A
|
(1)
+54%
|
(2)
-102%
|
0
N/A
|
4
+3 400%
|
31
+786%
|
68
+118%
|
68
+0%
|
66
-2%
|
43
-36%
|
9
-79%
|
10
+4%
|
7
-29%
|
6
-14%
|
8
+35%
|
9
+18%
|
13
+41%
|
17
+28%
|
26
+56%
|
36
+39%
|
59
+63%
|
83
+41%
|
71
-14%
|
36
-50%
|
25
-31%
|
20
-20%
|
21
+8%
|
14
-36%
|
7
-48%
|
12
+72%
|
12
-3%
|
11
-5%
|
13
+18%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(15)
|
(16)
|
(14)
|
(9)
|
(5)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(5)
|
(12)
|
(12)
|
(12)
|
(7)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(10)
|
(17)
|
(17)
|
(8)
|
(6)
|
(4)
|
(4)
|
(0)
|
1
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
1
|
3
|
2
|
3
|
7
|
5
|
5
|
5
|
11
|
18
|
21
|
28
|
29
|
33
|
42
|
48
|
57
|
69
|
71
|
61
|
40
|
18
|
3
|
(1)
|
(0)
|
(1)
|
1
|
3
|
26
|
56
|
55
|
54
|
35
|
8
|
9
|
6
|
4
|
6
|
7
|
10
|
14
|
22
|
30
|
49
|
66
|
55
|
28
|
19
|
15
|
17
|
13
|
8
|
10
|
10
|
10
|
12
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(11)
|
(12)
|
(16)
|
(19)
|
(20)
|
(18)
|
(11)
|
(5)
|
(0)
|
1
|
1
|
1
|
0
|
1
|
(6)
|
(14)
|
(14)
|
(15)
|
(9)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(13)
|
(21)
|
(21)
|
(11)
|
(7)
|
(6)
|
(5)
|
(3)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Net Income (Common) |
2
N/A
|
3
+80%
|
1
-48%
|
3
+93%
|
6
+133%
|
4
-33%
|
4
+5%
|
5
+5%
|
10
+113%
|
15
+53%
|
17
+13%
|
22
+30%
|
22
+1%
|
25
+13%
|
31
+25%
|
35
+13%
|
41
+17%
|
50
+21%
|
51
+1%
|
43
-14%
|
29
-33%
|
13
-56%
|
3
-77%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
4
+192%
|
20
+435%
|
41
+103%
|
41
0%
|
40
-4%
|
26
-34%
|
7
-73%
|
8
+13%
|
6
-30%
|
3
-40%
|
5
+48%
|
5
+4%
|
8
+60%
|
11
+37%
|
17
+51%
|
23
+37%
|
36
+56%
|
45
+27%
|
34
-25%
|
17
-51%
|
12
-27%
|
10
-18%
|
12
+24%
|
11
-11%
|
8
-28%
|
8
+2%
|
8
-3%
|
10
+27%
|
12
+19%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.06
+50%
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.09
+12%
|
0.1
+11%
|
0.12
+20%
|
0.13
+8%
|
0.11
-15%
|
0.07
-36%
|
0.04
-43%
|
0.01
-75%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.11
+120%
|
0.11
N/A
|
0.1
-9%
|
0.07
-30%
|
0.02
-71%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.06
+50%
|
0.09
+50%
|
0.11
+22%
|
0.08
-27%
|
0.04
-50%
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
|