Vibropower Corporation Ltd
SGX:BJD
Income Statement
Earnings Waterfall
Vibropower Corporation Ltd
Income Statement
Vibropower Corporation Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
50
N/A
|
72
+44%
|
85
+18%
|
73
-15%
|
61
-16%
|
56
-9%
|
52
-7%
|
52
0%
|
67
+31%
|
71
+5%
|
56
-21%
|
44
-21%
|
31
-29%
|
28
-10%
|
33
+18%
|
30
-8%
|
32
+4%
|
35
+10%
|
39
+12%
|
38
-3%
|
31
-18%
|
33
+7%
|
28
-15%
|
22
-23%
|
18
-18%
|
20
+11%
|
25
+27%
|
19
-23%
|
14
-26%
|
16
+14%
|
15
-5%
|
15
-1%
|
11
-28%
|
6
-45%
|
12
+104%
|
16
+31%
|
15
-5%
|
15
-1%
|
10
-36%
|
9
-11%
|
14
+60%
|
11
-16%
|
5
-56%
|
8
+67%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41)
|
(59)
|
(72)
|
(61)
|
(51)
|
(46)
|
(42)
|
(42)
|
(54)
|
(56)
|
(41)
|
(31)
|
(22)
|
(21)
|
(26)
|
(24)
|
(25)
|
(28)
|
(30)
|
(29)
|
(25)
|
(27)
|
(23)
|
(18)
|
(18)
|
(19)
|
(22)
|
(16)
|
(11)
|
(13)
|
(12)
|
(12)
|
(10)
|
(6)
|
(10)
|
(11)
|
(13)
|
(14)
|
(9)
|
(9)
|
(12)
|
(9)
|
(4)
|
(6)
|
|
| Gross Profit |
9
N/A
|
13
+47%
|
13
+5%
|
11
-17%
|
11
-5%
|
10
-7%
|
10
+1%
|
10
-3%
|
13
+37%
|
15
+12%
|
14
-5%
|
13
-5%
|
9
-34%
|
7
-20%
|
7
+0%
|
6
-12%
|
7
+6%
|
7
+9%
|
9
+22%
|
9
-3%
|
6
-35%
|
6
+13%
|
6
-11%
|
3
-39%
|
0
-96%
|
1
+559%
|
3
+300%
|
3
-13%
|
4
+18%
|
3
-3%
|
3
-2%
|
3
-1%
|
2
-54%
|
(0)
N/A
|
3
N/A
|
5
+84%
|
2
-59%
|
1
-30%
|
0
-78%
|
(1)
N/A
|
2
N/A
|
2
+10%
|
1
-63%
|
2
+162%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(5)
|
(5)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
(8)
|
(7)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(4)
|
(4)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
2
N/A
|
4
+69%
|
5
+23%
|
5
-8%
|
4
-11%
|
3
-23%
|
2
-23%
|
3
+22%
|
5
+77%
|
6
+10%
|
6
-4%
|
5
-4%
|
4
-32%
|
2
-40%
|
0
-79%
|
(1)
N/A
|
1
N/A
|
2
+131%
|
3
+52%
|
3
-2%
|
1
-80%
|
1
+133%
|
2
+57%
|
(0)
N/A
|
(8)
-1 504%
|
(6)
+25%
|
1
N/A
|
1
-16%
|
1
+4%
|
1
+14%
|
1
+16%
|
1
-19%
|
(1)
N/A
|
(2)
-232%
|
1
N/A
|
3
+293%
|
(2)
N/A
|
(2)
-28%
|
(4)
-97%
|
(4)
-6%
|
(1)
+87%
|
(2)
-184%
|
(3)
-117%
|
(2)
+47%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| 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
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
|
| Total Other Income |
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(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
|
|
| Pre-Tax Income |
2
N/A
|
4
+74%
|
5
+21%
|
4
-17%
|
3
-29%
|
2
-31%
|
1
-40%
|
2
+40%
|
4
+170%
|
5
+20%
|
5
+5%
|
5
-9%
|
3
-35%
|
2
-39%
|
(0)
N/A
|
(2)
-322%
|
0
N/A
|
2
+319%
|
2
+58%
|
3
+2%
|
0
-80%
|
1
+149%
|
2
+47%
|
(1)
N/A
|
(8)
-908%
|
(6)
+22%
|
1
N/A
|
0
-20%
|
0
-4%
|
1
+39%
|
1
+17%
|
1
-15%
|
(3)
N/A
|
(5)
-62%
|
0
N/A
|
2
+1 508%
|
(3)
N/A
|
(3)
-7%
|
(7)
-102%
|
(6)
+17%
|
0
N/A
|
(2)
N/A
|
(5)
-103%
|
(3)
+34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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
|
0
|
0
|
|
| Income from Continuing Operations |
2
|
3
|
4
|
3
|
2
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
3
|
2
|
(1)
|
(2)
|
0
|
1
|
2
|
2
|
0
|
1
|
2
|
(1)
|
(8)
|
(6)
|
1
|
1
|
1
|
1
|
1
|
0
|
(3)
|
(5)
|
0
|
2
|
(3)
|
(4)
|
(7)
|
(6)
|
0
|
(2)
|
(4)
|
(3)
|
|
| 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
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
3
+64%
|
4
+31%
|
3
-14%
|
2
-37%
|
1
-30%
|
1
-39%
|
1
+24%
|
3
+222%
|
4
+24%
|
4
-4%
|
4
-10%
|
3
-28%
|
2
-39%
|
(1)
N/A
|
(2)
-205%
|
0
N/A
|
1
+517%
|
2
+53%
|
2
+2%
|
0
-84%
|
1
+186%
|
2
+69%
|
(1)
N/A
|
(8)
-899%
|
(6)
+22%
|
1
N/A
|
1
-13%
|
1
-1%
|
1
+21%
|
0
-28%
|
0
-30%
|
(3)
N/A
|
(5)
-58%
|
0
N/A
|
2
+1 269%
|
(3)
N/A
|
(4)
-6%
|
(7)
-100%
|
(6)
+16%
|
0
N/A
|
(3)
N/A
|
(4)
-48%
|
(2)
+54%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.1
+43%
|
0.13
+30%
|
0.11
-15%
|
0.07
-36%
|
0.05
-29%
|
0.03
-40%
|
0.04
+33%
|
0.13
+225%
|
0.14
+8%
|
0.12
-14%
|
0.11
-8%
|
0.08
-27%
|
0.05
-38%
|
-0.02
N/A
|
-0.06
-200%
|
0.01
N/A
|
0.04
+300%
|
0.06
+50%
|
0.07
+17%
|
0.01
-86%
|
0.03
+200%
|
0.05
+67%
|
-0.03
N/A
|
-0.24
-700%
|
-0.18
+25%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
-0.08
N/A
|
-0.08
N/A
|
0
N/A
|
0.03
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.1
-100%
|
-0.08
+20%
|
0
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.04
+33%
|
|