Lion Asiapac Ltd
SGX:BAZ
Income Statement
Earnings Waterfall
Lion Asiapac Ltd
Income Statement
Lion Asiapac Ltd
| 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-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
|
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
|
|
| Revenue |
106
N/A
|
114
+8%
|
89
-22%
|
82
-8%
|
62
-24%
|
55
-12%
|
48
-12%
|
41
-14%
|
44
+6%
|
28
-37%
|
32
+16%
|
33
+2%
|
24
-28%
|
31
+29%
|
31
0%
|
33
+9%
|
37
+11%
|
35
-4%
|
31
-12%
|
31
+1%
|
31
-2%
|
28
-10%
|
32
+17%
|
30
-6%
|
33
+8%
|
35
+7%
|
32
-9%
|
35
+9%
|
30
-14%
|
26
-12%
|
23
-14%
|
15
-31%
|
11
-29%
|
9
-20%
|
8
-10%
|
8
0%
|
8
+4%
|
9
+6%
|
10
+12%
|
10
+6%
|
12
+20%
|
24
+94%
|
30
+23%
|
33
+10%
|
33
-1%
|
23
-29%
|
24
+3%
|
22
-7%
|
17
-24%
|
22
+28%
|
17
-23%
|
17
0%
|
19
+16%
|
21
+11%
|
25
+17%
|
28
+11%
|
30
+8%
|
31
+3%
|
30
-1%
|
33
+9%
|
30
-8%
|
27
-10%
|
29
+5%
|
29
+2%
|
26
-12%
|
39
+50%
|
38
-2%
|
34
-10%
|
17
-50%
|
27
+58%
|
25
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(91)
|
(98)
|
(75)
|
(68)
|
(53)
|
(47)
|
(41)
|
(34)
|
(35)
|
(20)
|
(24)
|
(25)
|
(16)
|
(22)
|
(21)
|
(23)
|
(25)
|
(23)
|
(20)
|
(21)
|
(22)
|
(19)
|
(23)
|
(21)
|
(23)
|
(25)
|
(23)
|
(26)
|
(22)
|
(19)
|
(16)
|
(11)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(18)
|
(23)
|
(25)
|
(25)
|
(16)
|
(15)
|
(14)
|
(10)
|
(13)
|
(10)
|
(10)
|
(12)
|
(15)
|
(18)
|
(21)
|
(23)
|
(25)
|
(25)
|
(28)
|
(25)
|
(23)
|
(24)
|
(24)
|
(22)
|
(30)
|
(28)
|
(24)
|
(13)
|
(20)
|
(18)
|
|
| Gross Profit |
15
N/A
|
16
+4%
|
14
-10%
|
14
-3%
|
9
-37%
|
8
-13%
|
7
-3%
|
7
-1%
|
9
+29%
|
8
-12%
|
8
-2%
|
8
0%
|
8
-6%
|
8
+11%
|
9
+14%
|
11
+12%
|
12
+14%
|
12
-1%
|
11
-11%
|
10
-5%
|
9
-15%
|
9
+0%
|
10
+13%
|
10
-1%
|
10
+2%
|
10
0%
|
9
-10%
|
9
-3%
|
8
-9%
|
7
-8%
|
6
-14%
|
5
-22%
|
4
-17%
|
3
-16%
|
3
-9%
|
3
+1%
|
3
+1%
|
3
+8%
|
4
+13%
|
4
+6%
|
5
+10%
|
6
+26%
|
7
+15%
|
7
+14%
|
8
+3%
|
7
-6%
|
9
+21%
|
9
-2%
|
7
-22%
|
9
+29%
|
7
-20%
|
7
-2%
|
7
+3%
|
7
-3%
|
7
+2%
|
7
-3%
|
7
-3%
|
6
-7%
|
6
-9%
|
5
-2%
|
5
-1%
|
5
-14%
|
4
-2%
|
6
+23%
|
3
-38%
|
9
+161%
|
10
+15%
|
10
-1%
|
4
-61%
|
8
+93%
|
7
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(6)
|
(4)
|
(12)
|
29
|
74
|
73
|
(9)
|
45
|
(2)
|
(2)
|
(5)
|
(4)
|
(6)
|
(7)
|
(10)
|
(20)
|
(19)
|
(19)
|
(9)
|
(6)
|
(7)
|
(7)
|
(10)
|
(8)
|
(8)
|
(8)
|
(14)
|
(57)
|
(56)
|
(56)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
12
|
12
|
12
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(8)
|
(10)
|
(10)
|
(5)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(4)
|
(4)
|
1
|
2
|
(6)
|
35
|
78
|
77
|
(6)
|
48
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
(16)
|
(15)
|
(14)
|
(4)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(9)
|
(53)
|
(53)
|
(52)
|
(5)
|
(5)
|
(6)
|
(6)
|
(1)
|
19
|
19
|
19
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
5
N/A
|
5
+6%
|
9
+61%
|
10
+15%
|
(4)
N/A
|
37
N/A
|
81
+121%
|
80
-1%
|
0
-100%
|
53
+26 510%
|
6
-89%
|
6
-2%
|
3
-49%
|
5
+66%
|
4
-16%
|
4
-7%
|
3
-31%
|
(8)
N/A
|
(8)
-4%
|
(8)
+1%
|
0
N/A
|
2
+1 030%
|
3
+15%
|
3
-1%
|
0
-84%
|
2
+315%
|
1
-46%
|
1
-25%
|
(6)
N/A
|
(50)
-740%
|
(50)
-1%
|
(51)
-1%
|
(4)
+92%
|
(5)
-25%
|
(6)
-9%
|
(6)
-1%
|
(5)
+7%
|
15
N/A
|
16
+4%
|
16
+4%
|
1
-93%
|
3
+169%
|
3
-5%
|
3
-7%
|
0
-86%
|
1
+40%
|
1
+108%
|
2
+54%
|
1
-40%
|
1
+36%
|
1
-27%
|
0
-51%
|
2
+332%
|
2
-24%
|
1
-31%
|
0
-62%
|
(1)
N/A
|
(2)
-34%
|
(2)
+10%
|
(1)
+16%
|
(1)
+39%
|
(0)
+44%
|
(0)
+56%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+32%
|
0
-92%
|
(1)
N/A
|
1
N/A
|
2
+66%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
(0)
|
(0)
|
0
|
2
|
(0)
|
(0)
|
(0)
|
88
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
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
|
1
|
1
|
1
|
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
|
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 |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
2
|
(2)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
(0)
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
6
N/A
|
5
-8%
|
8
+61%
|
10
+17%
|
2
-78%
|
37
+1 565%
|
81
+121%
|
80
-2%
|
88
+10%
|
53
-40%
|
6
-89%
|
6
-2%
|
4
-29%
|
5
+18%
|
4
-16%
|
4
-7%
|
(8)
N/A
|
(8)
-5%
|
(8)
-4%
|
(8)
+1%
|
2
N/A
|
2
-2%
|
3
+15%
|
3
-1%
|
2
-19%
|
2
-21%
|
1
-46%
|
1
-25%
|
(49)
N/A
|
(49)
+1%
|
(49)
-1%
|
(50)
-1%
|
(3)
+95%
|
(4)
-41%
|
(4)
-12%
|
(4)
-2%
|
16
N/A
|
17
+6%
|
17
+4%
|
18
+4%
|
1
-94%
|
0
-90%
|
(0)
N/A
|
(0)
+26%
|
(1)
-1 021%
|
(1)
+33%
|
(0)
+80%
|
0
N/A
|
1
+3 900%
|
1
+82%
|
1
-28%
|
0
-57%
|
1
+177%
|
1
-47%
|
0
-89%
|
(1)
N/A
|
(1)
-126%
|
(2)
-62%
|
(3)
-44%
|
(3)
+9%
|
(3)
+3%
|
(2)
+35%
|
(1)
+71%
|
(0)
+36%
|
1
N/A
|
1
-2%
|
1
+28%
|
0
-74%
|
(1)
N/A
|
(8)
-468%
|
(8)
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(14)
|
(14)
|
(14)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
11
|
11
|
14
|
14
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(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)
|
|
| Income from Continuing Operations |
5
|
4
|
7
|
9
|
1
|
30
|
68
|
66
|
75
|
45
|
5
|
4
|
3
|
4
|
15
|
15
|
6
|
6
|
(7)
|
(7)
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(47)
|
(46)
|
(47)
|
(48)
|
(2)
|
(4)
|
(4)
|
(3)
|
16
|
16
|
17
|
17
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(2)
|
(9)
|
(8)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
5
N/A
|
4
-6%
|
7
+74%
|
9
+17%
|
4
-59%
|
33
+835%
|
70
+113%
|
68
-2%
|
75
+10%
|
45
-40%
|
5
-88%
|
5
-4%
|
3
-45%
|
4
+29%
|
15
+324%
|
15
-1%
|
6
-62%
|
6
-4%
|
(7)
N/A
|
(7)
+4%
|
2
N/A
|
2
+4%
|
2
+27%
|
2
-3%
|
2
-22%
|
1
-37%
|
0
-60%
|
0
-4%
|
(47)
N/A
|
(46)
+2%
|
(47)
-1%
|
(48)
-2%
|
(2)
+95%
|
(4)
-61%
|
(4)
+0%
|
(3)
+21%
|
16
N/A
|
16
+5%
|
17
+2%
|
17
+1%
|
1
-94%
|
0
-98%
|
(0)
N/A
|
(0)
+25%
|
(1)
-637%
|
(1)
+29%
|
(0)
+63%
|
(0)
+46%
|
1
N/A
|
1
+97%
|
1
-30%
|
0
-68%
|
1
+300%
|
0
-54%
|
(0)
N/A
|
(1)
-1 047%
|
(2)
-106%
|
(2)
-57%
|
(3)
-41%
|
(3)
+10%
|
(3)
+4%
|
(2)
+33%
|
(0)
+96%
|
0
N/A
|
2
+1 440%
|
1
-23%
|
1
-42%
|
0
-74%
|
(1)
N/A
|
(8)
-857%
|
(7)
+11%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.09
+50%
|
0.1
+11%
|
0.04
-60%
|
0.4
+900%
|
0.87
+117%
|
0.86
-1%
|
0.93
+8%
|
0.56
-40%
|
0.06
-89%
|
0.05
-17%
|
0.04
-20%
|
0.04
N/A
|
0.18
+350%
|
0.18
N/A
|
0.07
-61%
|
0.06
-14%
|
-0.09
N/A
|
-0.08
+11%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0
N/A
|
0
N/A
|
-0.58
N/A
|
-0.58
N/A
|
-0.58
N/A
|
-0.59
-2%
|
-0.03
+95%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.19
N/A
|
0.2
+5%
|
0.2
N/A
|
0.21
+5%
|
0.01
-95%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.11
-450%
|
-0.1
+9%
|
|