Amara Holdings Ltd
SGX:A34
Income Statement
Earnings Waterfall
Amara Holdings Ltd
Revenue
|
114.9m
SGD
|
Cost of Revenue
|
-24.5m
SGD
|
Gross Profit
|
90.4m
SGD
|
Operating Expenses
|
-64.9m
SGD
|
Operating Income
|
25.6m
SGD
|
Other Expenses
|
-18.4m
SGD
|
Net Income
|
7.2m
SGD
|
Income Statement
Amara Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
62
N/A
|
63
+2%
|
64
+1%
|
68
+7%
|
90
+32%
|
99
+9%
|
101
+2%
|
99
-2%
|
81
-18%
|
74
-8%
|
76
+2%
|
76
+0%
|
76
+0%
|
82
+8%
|
81
-1%
|
82
+1%
|
82
+1%
|
79
-4%
|
78
-1%
|
79
+1%
|
81
+3%
|
81
-1%
|
82
+2%
|
85
+3%
|
90
+6%
|
92
+3%
|
98
+6%
|
103
+5%
|
104
+1%
|
107
+3%
|
132
+23%
|
130
-2%
|
105
-19%
|
83
-21%
|
61
-26%
|
65
+6%
|
67
+3%
|
72
+7%
|
94
+31%
|
107
+14%
|
115
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7)
|
(7)
|
(8)
|
(11)
|
(21)
|
(25)
|
(26)
|
(23)
|
(13)
|
(8)
|
(7)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(13)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(9)
|
(6)
|
(4)
|
(5)
|
(7)
|
(11)
|
(21)
|
(22)
|
(25)
|
|
Gross Profit |
55
N/A
|
55
+0%
|
56
+0%
|
57
+3%
|
70
+22%
|
74
+6%
|
75
+2%
|
76
+0%
|
68
-11%
|
66
-2%
|
69
+4%
|
70
+1%
|
70
+1%
|
73
+3%
|
73
+0%
|
73
+1%
|
73
0%
|
73
0%
|
72
-2%
|
72
+1%
|
74
+3%
|
74
+0%
|
76
+2%
|
77
+1%
|
80
+4%
|
82
+2%
|
85
+4%
|
92
+8%
|
94
+2%
|
97
+3%
|
121
+25%
|
118
-2%
|
96
-18%
|
77
-20%
|
57
-25%
|
60
+6%
|
60
-1%
|
60
+0%
|
72
+21%
|
85
+17%
|
90
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17)
|
(17)
|
(18)
|
(18)
|
(31)
|
(32)
|
(33)
|
(33)
|
(45)
|
(46)
|
(46)
|
(48)
|
(49)
|
(51)
|
(53)
|
(54)
|
(55)
|
(57)
|
(57)
|
(56)
|
(59)
|
(58)
|
(59)
|
(60)
|
(60)
|
(62)
|
(64)
|
(71)
|
(72)
|
(71)
|
(89)
|
(86)
|
(71)
|
(61)
|
(45)
|
(43)
|
(44)
|
(45)
|
(51)
|
(60)
|
(65)
|
|
Selling, General & Administrative |
(17)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(28)
|
(24)
|
(24)
|
(24)
|
(32)
|
(25)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(28)
|
(35)
|
(35)
|
(29)
|
(23)
|
(14)
|
(13)
|
(18)
|
(15)
|
(23)
|
(22)
|
(25)
|
|
Depreciation & Amortization |
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(14)
|
(14)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
|
Other Operating Expenses |
5
|
5
|
5
|
5
|
(10)
|
(10)
|
(11)
|
(11)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(27)
|
(22)
|
(28)
|
(28)
|
(26)
|
(22)
|
(28)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(35)
|
(33)
|
(33)
|
(40)
|
(36)
|
(32)
|
(27)
|
(20)
|
(20)
|
(15)
|
(21)
|
(20)
|
(30)
|
(32)
|
|
Operating Income |
38
N/A
|
38
+1%
|
38
-1%
|
40
+5%
|
38
-4%
|
42
+10%
|
43
+2%
|
42
-1%
|
22
-47%
|
20
-9%
|
22
+11%
|
22
-2%
|
22
-1%
|
22
+0%
|
20
-7%
|
19
-4%
|
18
-9%
|
16
-12%
|
15
-7%
|
16
+12%
|
15
-6%
|
16
+3%
|
17
+6%
|
17
-2%
|
20
+20%
|
20
-1%
|
21
+6%
|
21
+1%
|
23
+6%
|
26
+14%
|
32
+24%
|
32
+1%
|
25
-23%
|
15
-39%
|
13
-18%
|
18
+41%
|
16
-8%
|
15
-11%
|
21
+45%
|
24
+15%
|
26
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
15
|
(4)
|
(5)
|
(6)
|
(0)
|
20
|
23
|
24
|
24
|
(5)
|
(8)
|
(9)
|
14
|
13
|
12
|
12
|
14
|
12
|
8
|
7
|
8
|
9
|
(27)
|
(26)
|
(9)
|
(10)
|
(12)
|
(16)
|
(16)
|
|
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
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
13
|
13
|
1
|
21
|
21
|
21
|
1
|
7
|
7
|
6
|
1
|
3
|
3
|
3
|
1
|
2
|
1
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
0
|
4
|
2
|
3
|
0
|
2
|
1
|
|
Pre-Tax Income |
35
N/A
|
35
+0%
|
34
-1%
|
36
+4%
|
34
-5%
|
37
+10%
|
38
+3%
|
38
0%
|
30
-22%
|
28
-6%
|
31
+9%
|
31
-1%
|
38
+25%
|
39
+1%
|
36
-7%
|
35
-2%
|
18
-48%
|
43
+134%
|
44
+4%
|
46
+3%
|
40
-12%
|
13
-67%
|
12
-11%
|
11
-8%
|
34
+218%
|
35
+2%
|
34
-2%
|
33
-2%
|
37
+10%
|
37
+2%
|
41
+11%
|
42
+0%
|
35
-16%
|
26
-26%
|
(11)
N/A
|
(4)
+61%
|
10
N/A
|
7
-28%
|
9
+29%
|
10
+8%
|
11
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(10)
|
(11)
|
(10)
|
(10)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
29
|
29
|
28
|
29
|
29
|
32
|
33
|
33
|
27
|
25
|
28
|
27
|
35
|
36
|
33
|
32
|
14
|
39
|
41
|
42
|
37
|
10
|
8
|
7
|
24
|
24
|
24
|
23
|
32
|
33
|
36
|
36
|
28
|
20
|
(11)
|
(5)
|
8
|
5
|
6
|
7
|
7
|
|
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
|
0
|
0
|
0
|
|
Net Income (Common) |
29
N/A
|
29
-2%
|
28
-1%
|
29
+4%
|
29
0%
|
32
+10%
|
33
+2%
|
33
+1%
|
27
-19%
|
25
-6%
|
28
+10%
|
27
-1%
|
35
+29%
|
36
+1%
|
33
-8%
|
32
-3%
|
14
-55%
|
39
+173%
|
41
+5%
|
42
+3%
|
37
-12%
|
10
-72%
|
8
-18%
|
8
-9%
|
24
+212%
|
24
+2%
|
24
-2%
|
23
-3%
|
32
+39%
|
33
+2%
|
36
+10%
|
36
-1%
|
28
-21%
|
20
-28%
|
(11)
N/A
|
(5)
+57%
|
8
N/A
|
5
-37%
|
6
+35%
|
7
+10%
|
7
+1%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.05
-17%
|
0.02
-60%
|
0.06
+200%
|
0.07
+17%
|
0.08
+14%
|
0.06
-25%
|
0.02
-67%
|
0.01
-50%
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.06
+100%
|
0.05
-17%
|
0.06
+20%
|
0.06
N/A
|
0.05
-17%
|
0.03
-40%
|
-0.02
N/A
|
-0.01
+50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|