Soon Lian Holdings Ltd
SGX:5MD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Soon Lian Holdings Ltd
SGX:5MD
|
SG |
|
M
|
McCormick & Company Inc
SWB:MCX
|
US |
Income Statement
Earnings Waterfall
Soon Lian Holdings Ltd
Income Statement
Soon Lian Holdings Ltd
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Revenue |
44
N/A
|
47
+7%
|
45
-6%
|
38
-14%
|
29
-25%
|
27
-7%
|
26
-4%
|
21
-17%
|
22
+1%
|
26
+18%
|
27
+6%
|
31
+13%
|
36
+16%
|
39
+9%
|
44
+15%
|
48
+7%
|
42
-13%
|
35
-17%
|
34
-1%
|
38
+12%
|
38
-1%
|
34
-11%
|
34
+0%
|
32
-4%
|
31
-4%
|
32
+4%
|
33
+3%
|
40
+21%
|
55
+37%
|
54
-3%
|
83
+55%
|
71
-14%
|
63
-13%
|
58
-7%
|
61
+5%
|
72
+17%
|
81
+14%
|
79
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32)
|
(34)
|
(32)
|
(29)
|
(22)
|
(21)
|
(21)
|
(17)
|
(18)
|
(21)
|
(22)
|
(25)
|
(29)
|
(32)
|
(36)
|
(39)
|
(35)
|
(29)
|
(28)
|
(32)
|
(32)
|
(28)
|
(28)
|
(26)
|
(25)
|
(28)
|
(29)
|
(32)
|
(42)
|
(40)
|
(58)
|
(53)
|
(55)
|
(54)
|
(52)
|
(56)
|
(66)
|
(66)
|
|
| Gross Profit |
12
N/A
|
13
+7%
|
12
-8%
|
10
-21%
|
7
-28%
|
6
-19%
|
5
-5%
|
5
-13%
|
4
-11%
|
5
+15%
|
5
+4%
|
6
+17%
|
7
+16%
|
7
+3%
|
8
+19%
|
9
+5%
|
7
-20%
|
6
-18%
|
6
+3%
|
6
+9%
|
6
-2%
|
6
-10%
|
6
+7%
|
6
-1%
|
6
-2%
|
4
-24%
|
5
+7%
|
9
+86%
|
13
+48%
|
14
+6%
|
25
+82%
|
19
-25%
|
8
-59%
|
4
-52%
|
9
+132%
|
15
+75%
|
16
+5%
|
13
-16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(2)
|
(6)
|
(9)
|
(6)
|
(4)
|
(8)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
5
|
4
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(9)
|
(8)
|
(8)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
|
| 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
|
|
| Other Operating Expenses |
(0)
|
2
|
(1)
|
(4)
|
(1)
|
1
|
(4)
|
2
|
1
|
1
|
1
|
0
|
0
|
10
|
10
|
(0)
|
(0)
|
(3)
|
0
|
(1)
|
2
|
2
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Operating Income |
8
N/A
|
11
+29%
|
6
-46%
|
0
-93%
|
1
+205%
|
2
+42%
|
(3)
N/A
|
3
N/A
|
1
-77%
|
1
+48%
|
1
-31%
|
1
+35%
|
1
+14%
|
12
+1 033%
|
13
+5%
|
2
-83%
|
(0)
N/A
|
(2)
-830%
|
(1)
+52%
|
(0)
+67%
|
3
N/A
|
2
-27%
|
1
-68%
|
2
+149%
|
2
+5%
|
0
-85%
|
1
+349%
|
4
+300%
|
7
+48%
|
7
+11%
|
15
+101%
|
10
-34%
|
(0)
N/A
|
(3)
-1 232%
|
1
N/A
|
7
+399%
|
8
+5%
|
6
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
1
|
0
|
(1)
|
0
|
1
|
0
|
5
|
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
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
1
|
0
|
1
|
(1)
|
0
|
0
|
(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
|
|
| Pre-Tax Income |
9
N/A
|
9
+10%
|
3
-63%
|
(1)
N/A
|
0
N/A
|
1
+341%
|
2
+142%
|
2
-7%
|
1
-68%
|
0
-43%
|
0
-75%
|
0
+280%
|
1
+71%
|
11
+1 614%
|
11
+3%
|
1
-89%
|
(2)
N/A
|
(3)
-79%
|
(2)
+33%
|
(1)
+51%
|
2
N/A
|
1
-36%
|
(0)
N/A
|
1
N/A
|
1
+25%
|
(0)
N/A
|
1
N/A
|
4
+596%
|
6
+54%
|
7
+12%
|
14
+106%
|
9
-37%
|
(1)
N/A
|
(5)
-228%
|
1
N/A
|
7
+900%
|
7
+6%
|
6
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(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)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
7
|
8
|
3
|
(1)
|
0
|
1
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
11
|
11
|
1
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
1
|
(0)
|
1
|
1
|
(0)
|
0
|
4
|
6
|
6
|
12
|
8
|
(2)
|
(5)
|
0
|
6
|
6
|
5
|
|
| 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
|
|
| Net Income (Common) |
7
N/A
|
8
+9%
|
3
-63%
|
(1)
N/A
|
0
N/A
|
1
+361%
|
3
+239%
|
3
-5%
|
1
-77%
|
0
-43%
|
0
-71%
|
0
+270%
|
0
+3%
|
11
+2 739%
|
11
+7%
|
1
-90%
|
(2)
N/A
|
(3)
-68%
|
(2)
+25%
|
(1)
+41%
|
2
N/A
|
1
-32%
|
(0)
N/A
|
1
N/A
|
1
+35%
|
(0)
N/A
|
0
N/A
|
4
+770%
|
6
+55%
|
6
+12%
|
10
+68%
|
8
-28%
|
(2)
N/A
|
(5)
-184%
|
0
N/A
|
6
+2 418%
|
6
+6%
|
5
-22%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.07
N/A
|
0.03
-57%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.1
N/A
|
0.11
+10%
|
0.01
-91%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.05
+67%
|
0.06
+20%
|
0.11
+83%
|
0.07
-36%
|
-0.01
N/A
|
-0.04
-300%
|
0
N/A
|
0.05
N/A
|
0.06
+20%
|
0.04
-33%
|
|