Luminor Financial Holdings Ltd
SGX:5UA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
Luminor Financial Holdings Ltd
SGX:5UA
|
SG |
|
Beaglee Inc
TSE:3981
|
JP |
Income Statement
Earnings Waterfall
Luminor Financial Holdings Ltd
Income Statement
Luminor Financial Holdings Ltd
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
2
|
0
|
5
|
0
|
13
|
0
|
0
|
|
| Revenue |
27
N/A
|
31
+15%
|
22
-30%
|
28
+28%
|
31
+10%
|
50
+61%
|
44
-12%
|
46
+6%
|
50
+7%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Gross Profit |
25
N/A
|
28
+11%
|
21
-22%
|
27
+27%
|
30
+12%
|
49
+62%
|
43
-12%
|
46
+7%
|
49
+6%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(26)
|
(6)
|
(25)
|
(21)
|
(22)
|
(31)
|
(38)
|
(41)
|
(43)
|
|
| Selling, General & Administrative |
(19)
|
(23)
|
(18)
|
(20)
|
(18)
|
(23)
|
(31)
|
(31)
|
(32)
|
|
| Depreciation & Amortization |
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
|
| Other Operating Expenses |
(7)
|
17
|
(5)
|
(1)
|
(3)
|
(6)
|
(4)
|
(6)
|
(6)
|
|
| Operating Income |
(1)
N/A
|
22
N/A
|
(3)
N/A
|
6
N/A
|
8
+34%
|
18
+119%
|
5
-73%
|
5
+1%
|
6
+28%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
0
|
0
|
(2)
|
(5)
|
(4)
|
(15)
|
(11)
|
(14)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
22
N/A
|
17
-21%
|
1
-93%
|
5
+302%
|
3
-37%
|
(6)
N/A
|
(9)
-35%
|
(4)
+56%
|
|
| Net Income | ||||||||||
| Tax Provision |
(3)
|
(7)
|
(10)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
|
| Income from Continuing Operations |
(3)
|
14
|
7
|
(4)
|
1
|
(3)
|
(11)
|
(15)
|
(9)
|
|
| Income to Minority Interest |
(3)
|
(4)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
11
N/A
|
8
-29%
|
(4)
N/A
|
0
N/A
|
(2)
N/A
|
(11)
-409%
|
(15)
-34%
|
(8)
+44%
|
|
| EPS (Diluted) |
-0.04
N/A
|
0.07
N/A
|
0.05
-29%
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.07
-600%
|
-0.09
-29%
|
-0.05
+44%
|
|