Digilife Technologies Ltd
SGX:BAI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Digilife Technologies Ltd
SGX:BAI
|
SG |
|
Caica Digital Inc
TSE:2315
|
JP |
|
Merit Medical Systems Inc
NASDAQ:MMSI
|
US |
|
E
|
Evergreen International Holdings Ltd
HKEX:238
|
CN |
|
A
|
Alamos Gold Inc
NYSE:AGI
|
CA |
|
S
|
Sinnar Bidi Udyog Ltd
BSE:509887
|
IN |
|
Ji Yao Holding Group Co Ltd
SZSE:300108
|
CN |
|
Anant Raj Ltd
NSE:ANANTRAJ
|
IN |
|
Mega Manunggal Property Tbk PT
IDX:MMLP
|
ID |
|
AltC Acquisition Corp
NYSE:OKLO
|
US |
|
Avidxchange Holdings Inc
NASDAQ:AVDX
|
US |
|
I
|
INC SA
WSE:INC
|
PL |
|
OK Rusal MKPAO
MOEX:RUAL
|
RU |
|
Maja Agung Latexindo PT Tbk
IDX:SURI
|
ID |
|
Sportsmans Warehouse Holdings Inc
NASDAQ:SPWH
|
US |
Income Statement
Earnings Waterfall
Digilife Technologies Ltd
Income Statement
Digilife Technologies 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 | Mar-2022 | Sep-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Revenue |
168
N/A
|
178
+6%
|
184
+3%
|
215
+17%
|
199
-7%
|
214
+7%
|
209
-2%
|
181
-13%
|
167
-8%
|
181
+8%
|
227
+26%
|
276
+22%
|
362
+31%
|
454
+25%
|
506
+12%
|
738
+46%
|
898
+22%
|
1 040
+16%
|
1 260
+21%
|
923
-27%
|
827
-10%
|
739
-11%
|
682
-8%
|
633
-7%
|
958
+51%
|
532
-44%
|
496
-7%
|
460
-7%
|
449
-2%
|
451
+0%
|
446
-1%
|
443
-1%
|
412
-7%
|
379
-8%
|
352
-7%
|
317
-10%
|
325
+3%
|
334
+3%
|
344
+3%
|
355
+3%
|
349
-2%
|
337
-3%
|
314
-7%
|
293
-7%
|
281
-4%
|
268
-5%
|
270
+1%
|
280
+4%
|
291
+4%
|
297
+2%
|
263
-12%
|
245
-7%
|
242
-1%
|
299
+24%
|
296
-1%
|
175
-41%
|
283
+62%
|
13
-96%
|
5
-57%
|
13
+133%
|
7
-48%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(84)
|
(89)
|
(92)
|
(109)
|
(101)
|
(111)
|
(109)
|
(95)
|
(91)
|
(109)
|
(152)
|
(201)
|
(281)
|
(349)
|
(409)
|
(627)
|
(785)
|
(944)
|
(1 146)
|
(866)
|
(786)
|
(697)
|
(636)
|
(592)
|
(893)
|
(486)
|
(454)
|
(423)
|
(418)
|
(422)
|
(417)
|
(415)
|
(384)
|
(353)
|
(326)
|
(294)
|
(299)
|
(306)
|
(316)
|
(326)
|
(319)
|
(307)
|
(285)
|
(264)
|
(252)
|
(240)
|
(242)
|
(252)
|
(265)
|
(273)
|
(241)
|
(223)
|
(220)
|
(272)
|
(271)
|
(161)
|
(260)
|
(6)
|
(2)
|
(6)
|
(3)
|
|
| Gross Profit |
84
N/A
|
89
+6%
|
93
+4%
|
106
+14%
|
98
-8%
|
103
+6%
|
100
-3%
|
86
-14%
|
76
-11%
|
72
-5%
|
75
+3%
|
75
+1%
|
81
+7%
|
105
+31%
|
97
-8%
|
111
+14%
|
113
+2%
|
96
-15%
|
114
+19%
|
57
-50%
|
41
-27%
|
42
+2%
|
47
+11%
|
42
-11%
|
66
+58%
|
46
-29%
|
42
-10%
|
38
-10%
|
31
-17%
|
29
-6%
|
29
-2%
|
28
-1%
|
28
0%
|
26
-8%
|
25
-2%
|
24
-6%
|
26
+10%
|
28
+5%
|
28
+2%
|
29
+3%
|
30
+3%
|
30
0%
|
29
-2%
|
29
-2%
|
29
+1%
|
28
-5%
|
28
+1%
|
29
+2%
|
26
-9%
|
25
-5%
|
22
-9%
|
22
-2%
|
22
-1%
|
27
+23%
|
25
-6%
|
14
-45%
|
23
+65%
|
7
-71%
|
3
-52%
|
7
+114%
|
3
-50%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(93)
|
(92)
|
(94)
|
(109)
|
(97)
|
(104)
|
(101)
|
(90)
|
(83)
|
(83)
|
(85)
|
(83)
|
(91)
|
(119)
|
(112)
|
(136)
|
(173)
|
(179)
|
(202)
|
(258)
|
(230)
|
(206)
|
(82)
|
(74)
|
(144)
|
(72)
|
(62)
|
(57)
|
(57)
|
(42)
|
(38)
|
(35)
|
(31)
|
(22)
|
(20)
|
(18)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(24)
|
(23)
|
(23)
|
(24)
|
(29)
|
(26)
|
(13)
|
(22)
|
(8)
|
(5)
|
(4)
|
(8)
|
|
| Selling, General & Administrative |
(73)
|
(75)
|
(77)
|
(88)
|
(82)
|
(87)
|
(85)
|
(76)
|
(69)
|
(66)
|
(67)
|
(62)
|
(65)
|
(84)
|
(77)
|
(93)
|
(108)
|
(120)
|
(153)
|
(95)
|
(81)
|
(68)
|
(65)
|
(59)
|
(80)
|
(43)
|
(36)
|
(30)
|
(30)
|
(27)
|
(29)
|
(28)
|
(26)
|
(22)
|
(20)
|
(18)
|
(20)
|
(16)
|
(11)
|
(6)
|
(22)
|
(0)
|
(0)
|
(0)
|
(20)
|
(0)
|
(0)
|
(0)
|
(21)
|
(10)
|
(18)
|
(18)
|
(20)
|
(23)
|
(20)
|
(10)
|
(7)
|
(6)
|
(0)
|
(5)
|
(0)
|
|
| Depreciation & Amortization |
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(12)
|
(16)
|
(15)
|
(19)
|
(18)
|
(17)
|
(21)
|
(11)
|
(8)
|
(8)
|
(9)
|
(9)
|
(13)
|
(19)
|
(19)
|
(19)
|
(7)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(14)
|
(11)
|
(10)
|
(12)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(20)
|
(20)
|
(24)
|
(46)
|
(42)
|
(28)
|
(152)
|
(140)
|
(130)
|
(9)
|
(6)
|
(51)
|
(10)
|
(7)
|
(8)
|
(20)
|
(9)
|
(6)
|
(5)
|
(4)
|
0
|
1
|
1
|
(3)
|
(9)
|
(15)
|
(21)
|
(5)
|
(27)
|
(27)
|
(26)
|
(7)
|
(27)
|
(27)
|
(27)
|
(5)
|
(14)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(14)
|
(1)
|
(4)
|
2
|
(8)
|
|
| Operating Income |
(8)
N/A
|
(3)
+63%
|
(2)
+48%
|
(2)
-50%
|
1
N/A
|
(1)
N/A
|
(1)
-40%
|
(4)
-214%
|
(6)
-45%
|
(10)
-63%
|
(10)
N/A
|
(7)
+30%
|
(10)
-38%
|
(14)
-41%
|
(15)
-8%
|
(25)
-65%
|
(60)
-138%
|
(83)
-38%
|
(88)
-6%
|
(202)
-131%
|
(188)
+7%
|
(164)
+13%
|
(36)
+78%
|
(32)
+11%
|
(78)
-145%
|
(26)
+67%
|
(20)
+23%
|
(19)
+4%
|
(26)
-37%
|
(13)
+50%
|
(9)
+29%
|
(7)
+23%
|
(2)
+69%
|
4
N/A
|
6
+55%
|
6
+2%
|
2
-67%
|
2
-8%
|
1
-22%
|
1
-7%
|
2
+33%
|
2
+4%
|
1
-22%
|
1
-38%
|
0
-56%
|
(1)
N/A
|
(1)
+30%
|
(1)
+37%
|
(1)
-139%
|
1
N/A
|
(0)
N/A
|
(1)
-196%
|
(3)
-230%
|
(3)
+7%
|
(0)
+87%
|
1
N/A
|
1
+17%
|
(1)
N/A
|
(1)
-7%
|
3
N/A
|
(5)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
3
|
2
|
2
|
0
|
1
|
2
|
1
|
3
|
2
|
1
|
7
|
13
|
12
|
8
|
(8)
|
(20)
|
(17)
|
(22)
|
(6)
|
(2)
|
(4)
|
(1)
|
(3)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Non-Reccuring Items |
7
|
3
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
7
|
10
|
10
|
10
|
3
|
2
|
(1)
|
(1)
|
0
|
2
|
(131)
|
(5)
|
0
|
3
|
1
|
1
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
6
|
2
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(22)
|
(19)
|
(19)
|
(47)
|
(47)
|
(50)
|
(48)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
3
+38%
|
(1)
N/A
|
(1)
-180%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(3)
N/A
|
3
N/A
|
1
-50%
|
1
-54%
|
9
+1 450%
|
6
-37%
|
(1)
N/A
|
(8)
-1 057%
|
(35)
-328%
|
(80)
-131%
|
(98)
-22%
|
(241)
-147%
|
(213)
+11%
|
(191)
+11%
|
(165)
+13%
|
(36)
+78%
|
(34)
+5%
|
(70)
-103%
|
(51)
+28%
|
(41)
+19%
|
(39)
+5%
|
(62)
-61%
|
(59)
+5%
|
(59)
+1%
|
(55)
+6%
|
1
N/A
|
5
+475%
|
7
+46%
|
6
-14%
|
2
-74%
|
0
-88%
|
(0)
N/A
|
(0)
-100%
|
2
N/A
|
2
-5%
|
5
+145%
|
5
-1%
|
5
-2%
|
5
+6%
|
2
-61%
|
2
-6%
|
2
+2%
|
(0)
N/A
|
(2)
-594%
|
(3)
-46%
|
(4)
-49%
|
(4)
+1%
|
(1)
+70%
|
1
N/A
|
2
+38%
|
(1)
N/A
|
(1)
-35%
|
(0)
+79%
|
(4)
-2 343%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
3
|
7
|
10
|
5
|
3
|
(1)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
7
|
6
|
6
|
6
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
4
|
1
|
(0)
|
1
|
0
|
1
|
(3)
|
3
|
1
|
1
|
9
|
6
|
1
|
(7)
|
(31)
|
(73)
|
(88)
|
(236)
|
(211)
|
(191)
|
(170)
|
(39)
|
(37)
|
(72)
|
(52)
|
(40)
|
(38)
|
(56)
|
(53)
|
(53)
|
(49)
|
1
|
5
|
7
|
6
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
3
N/A
|
4
+18%
|
1
-85%
|
(0)
N/A
|
1
N/A
|
0
-90%
|
1
+800%
|
(3)
N/A
|
3
N/A
|
1
-48%
|
1
-38%
|
9
+963%
|
5
-39%
|
(0)
N/A
|
(7)
-3 400%
|
(33)
-364%
|
(77)
-136%
|
(91)
-18%
|
(236)
-160%
|
(213)
+10%
|
(192)
+10%
|
(171)
+11%
|
(39)
+77%
|
(37)
+5%
|
(72)
-95%
|
(52)
+28%
|
(40)
+23%
|
(38)
+5%
|
(56)
-48%
|
(53)
+5%
|
(53)
+1%
|
(49)
+6%
|
1
N/A
|
5
+369%
|
6
+42%
|
6
-14%
|
0
-92%
|
(1)
N/A
|
(1)
-38%
|
(2)
-36%
|
1
N/A
|
1
-9%
|
4
+414%
|
4
+6%
|
4
-1%
|
4
+8%
|
1
-68%
|
1
-5%
|
1
-17%
|
(1)
N/A
|
(3)
-161%
|
(4)
-43%
|
(4)
-7%
|
(7)
-62%
|
(4)
+40%
|
1
N/A
|
1
+27%
|
1
-8%
|
1
-2%
|
(3)
N/A
|
(16)
-370%
|
|
| EPS (Diluted) |
0.91
N/A
|
1
+10%
|
0.15
-85%
|
-0.04
N/A
|
0.24
N/A
|
0.01
-96%
|
0.22
+2 100%
|
-0.96
N/A
|
0.69
N/A
|
0.31
-55%
|
0.23
-26%
|
2.02
+778%
|
1.06
-48%
|
-0.03
N/A
|
-0.6
-1 900%
|
-2.57
-328%
|
-5.9
-130%
|
-6.91
-17%
|
-17.74
-157%
|
-16.12
+9%
|
-14
+13%
|
-14.25
-2%
|
-2.87
+80%
|
-2.46
+14%
|
-5.26
-114%
|
-3.81
+28%
|
-2.91
+24%
|
-2.75
+5%
|
-4.06
-48%
|
-3.9
+4%
|
-3.83
+2%
|
-3.6
+6%
|
0.09
N/A
|
0.32
+256%
|
0.46
+44%
|
0.41
-11%
|
0.03
-93%
|
-0.05
N/A
|
-0.07
-40%
|
-0.11
-57%
|
0.07
N/A
|
0.07
N/A
|
0.28
+300%
|
0.32
+14%
|
0.31
-3%
|
0.34
+10%
|
0.11
-68%
|
0.1
-9%
|
0.09
-10%
|
-0.09
N/A
|
-0.23
-156%
|
-0.31
-35%
|
-0.33
-6%
|
-0.53
-61%
|
-0.31
+42%
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
-0.26
N/A
|
-1.22
-369%
|
|