Global Investments Ltd
SGX:B73
Income Statement
Earnings Waterfall
Global Investments Ltd
Income Statement
Global Investments Ltd
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
96
N/A
|
88
-8%
|
90
+1%
|
86
-4%
|
56
-35%
|
46
-17%
|
53
+14%
|
51
-4%
|
45
-12%
|
42
-8%
|
19
-53%
|
21
+6%
|
25
+19%
|
30
+21%
|
32
+7%
|
25
-22%
|
20
-18%
|
15
-26%
|
16
+7%
|
17
+5%
|
18
+8%
|
25
+36%
|
35
+42%
|
35
-2%
|
36
+3%
|
34
-6%
|
27
-19%
|
26
-6%
|
31
+20%
|
32
+2%
|
36
+14%
|
36
0%
|
28
-21%
|
23
-19%
|
30
+30%
|
34
+15%
|
35
+3%
|
42
+21%
|
34
-19%
|
34
0%
|
47
+37%
|
35
-24%
|
31
-14%
|
30
-1%
|
12
-60%
|
27
+123%
|
40
+48%
|
33
-16%
|
26
-22%
|
2
-94%
|
19
+1 106%
|
46
+147%
|
22
-53%
|
(22)
N/A
|
(27)
-21%
|
1
N/A
|
14
+1 418%
|
25
+73%
|
30
+20%
|
19
-36%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(22)
|
(24)
|
(23)
|
(21)
|
(19)
|
(16)
|
(13)
|
(9)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
74
N/A
|
64
-14%
|
67
+4%
|
65
-3%
|
36
-44%
|
31
-16%
|
40
+31%
|
42
+5%
|
39
-7%
|
38
-2%
|
17
-56%
|
18
+8%
|
22
+23%
|
27
+23%
|
29
+8%
|
23
-23%
|
18
-19%
|
13
-28%
|
14
+8%
|
15
+6%
|
16
+8%
|
23
+40%
|
33
+46%
|
33
-1%
|
33
+0%
|
31
-4%
|
24
-23%
|
22
-8%
|
29
+29%
|
29
+0%
|
31
+7%
|
31
+1%
|
23
-24%
|
18
-23%
|
28
+54%
|
32
+16%
|
32
+1%
|
38
+16%
|
27
-28%
|
26
-3%
|
40
+52%
|
31
-23%
|
28
-9%
|
29
+2%
|
10
-66%
|
25
+151%
|
37
+50%
|
31
-17%
|
22
-27%
|
(2)
N/A
|
16
N/A
|
42
+153%
|
17
-59%
|
(25)
N/A
|
(30)
-18%
|
(1)
+96%
|
12
N/A
|
23
+85%
|
28
+22%
|
17
-39%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(7)
|
(7)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(1)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(2)
|
(7)
|
(7)
|
(6)
|
(0)
|
(3)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(5)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(0)
|
(2)
|
(0)
|
(2)
|
(0)
|
(2)
|
(0)
|
(2)
|
(0)
|
(2)
|
(0)
|
(2)
|
|
| Operating Income |
69
N/A
|
58
-16%
|
60
+4%
|
57
-4%
|
27
-54%
|
20
-24%
|
29
+43%
|
31
+6%
|
28
-9%
|
28
0%
|
8
-70%
|
11
+26%
|
18
+70%
|
24
+32%
|
26
+11%
|
20
-25%
|
15
-23%
|
10
-35%
|
11
+11%
|
12
+7%
|
13
+12%
|
19
+50%
|
30
+55%
|
30
-1%
|
30
+1%
|
27
-13%
|
21
-22%
|
21
+4%
|
26
+23%
|
29
+9%
|
28
-1%
|
29
+1%
|
21
-26%
|
16
-25%
|
26
+61%
|
30
+17%
|
30
+1%
|
32
+6%
|
24
-27%
|
24
+2%
|
38
+57%
|
29
-24%
|
26
-10%
|
26
+1%
|
7
-72%
|
22
+200%
|
34
+54%
|
28
-18%
|
20
-28%
|
(4)
N/A
|
14
N/A
|
40
+174%
|
15
-62%
|
(27)
N/A
|
(32)
-17%
|
(3)
+90%
|
10
N/A
|
21
+101%
|
26
+25%
|
15
-42%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
12
|
8
|
(17)
|
(48)
|
(50)
|
(51)
|
(30)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
4
|
(1)
|
(0)
|
1
|
(3)
|
2
|
2
|
2
|
(1)
|
1
|
2
|
1
|
7
|
0
|
(4)
|
(6)
|
(9)
|
(5)
|
(3)
|
(0)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
(10)
|
(33)
|
(46)
|
(137)
|
(161)
|
(138)
|
(130)
|
(58)
|
(30)
|
(31)
|
(25)
|
(10)
|
(4)
|
(4)
|
(4)
|
(2)
|
3
|
3
|
3
|
5
|
(0)
|
0
|
0
|
(3)
|
0
|
0
|
(0)
|
2
|
0
|
1
|
8
|
(2)
|
(2)
|
(7)
|
(20)
|
(11)
|
(10)
|
(7)
|
(5)
|
3
|
4
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
69
N/A
|
59
-14%
|
35
-40%
|
(6)
N/A
|
(158)
-2 582%
|
(190)
-21%
|
(160)
+16%
|
(129)
+20%
|
(31)
+76%
|
(1)
+96%
|
(22)
-1 739%
|
(15)
+34%
|
8
N/A
|
18
+141%
|
26
+41%
|
14
-46%
|
13
-8%
|
14
+5%
|
10
-23%
|
17
+62%
|
20
+15%
|
21
+9%
|
29
+36%
|
31
+6%
|
29
-5%
|
28
-5%
|
27
-1%
|
21
-22%
|
25
+17%
|
22
-11%
|
20
-9%
|
32
+58%
|
17
-46%
|
14
-21%
|
17
+26%
|
9
-49%
|
17
+96%
|
22
+28%
|
16
-25%
|
18
+7%
|
39
+122%
|
30
-23%
|
29
-2%
|
30
+3%
|
7
-75%
|
23
+205%
|
34
+51%
|
28
-17%
|
20
-30%
|
(5)
N/A
|
14
N/A
|
40
+174%
|
15
-62%
|
(28)
N/A
|
(35)
-25%
|
(7)
+81%
|
9
N/A
|
20
+131%
|
26
+27%
|
15
-42%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
69
|
59
|
35
|
(6)
|
(157)
|
(192)
|
(162)
|
(131)
|
(34)
|
(2)
|
(23)
|
(16)
|
7
|
17
|
25
|
13
|
12
|
13
|
10
|
16
|
19
|
21
|
29
|
30
|
29
|
27
|
27
|
21
|
24
|
22
|
20
|
32
|
17
|
13
|
17
|
9
|
17
|
22
|
16
|
17
|
39
|
30
|
29
|
30
|
7
|
22
|
34
|
28
|
20
|
(5)
|
14
|
39
|
15
|
(28)
|
(35)
|
(7)
|
9
|
20
|
26
|
15
|
|
| Net Income (Common) |
69
N/A
|
59
-14%
|
35
-42%
|
(6)
N/A
|
(157)
-2 567%
|
(192)
-23%
|
(162)
+16%
|
(131)
+19%
|
(34)
+74%
|
(2)
+94%
|
(23)
-1 094%
|
(16)
+33%
|
7
N/A
|
17
+165%
|
25
+43%
|
13
-47%
|
12
-7%
|
13
+5%
|
10
-23%
|
16
+66%
|
19
+16%
|
21
+9%
|
29
+37%
|
30
+7%
|
29
-5%
|
27
-5%
|
27
-1%
|
21
-23%
|
24
+18%
|
22
-11%
|
20
-9%
|
32
+60%
|
17
-47%
|
13
-21%
|
17
+27%
|
9
-49%
|
17
+98%
|
22
+28%
|
16
-25%
|
17
+7%
|
39
+123%
|
30
-23%
|
29
-2%
|
30
+3%
|
7
-76%
|
22
+207%
|
34
+51%
|
28
-17%
|
20
-30%
|
(5)
N/A
|
14
N/A
|
39
+175%
|
15
-62%
|
(28)
N/A
|
(35)
-25%
|
(7)
+80%
|
9
N/A
|
20
+133%
|
26
+27%
|
15
-43%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.14
-12%
|
0.08
-43%
|
-0.01
N/A
|
-0.35
-3 400%
|
-0.43
-23%
|
-0.36
+16%
|
-0.29
+19%
|
-0.08
+72%
|
0
N/A
|
-0.05
N/A
|
-0.04
+20%
|
0.01
N/A
|
0.04
+300%
|
0.03
-25%
|
0.04
+33%
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
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
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
|