Koda Ltd
SGX:BJZ
Income Statement
Earnings Waterfall
Koda Ltd
Income Statement
Koda 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
1
|
1
|
1
|
0
|
|
| Revenue |
61
N/A
|
59
-4%
|
55
-6%
|
49
-10%
|
43
-12%
|
40
-7%
|
38
-6%
|
38
+1%
|
39
+2%
|
42
+8%
|
44
+5%
|
44
N/A
|
44
-2%
|
41
-6%
|
40
-3%
|
39
-1%
|
41
+3%
|
43
+7%
|
47
+8%
|
50
+6%
|
50
+1%
|
50
0%
|
51
+0%
|
50
0%
|
50
0%
|
52
+3%
|
52
+1%
|
52
0%
|
51
-2%
|
50
-3%
|
47
-5%
|
42
-11%
|
40
-6%
|
38
-5%
|
37
-1%
|
40
+8%
|
43
+8%
|
47
+7%
|
49
+6%
|
50
+1%
|
48
-3%
|
51
+5%
|
52
+3%
|
56
+7%
|
59
+5%
|
57
-3%
|
58
+1%
|
57
-1%
|
62
+8%
|
60
-2%
|
100
+66%
|
83
-17%
|
77
-7%
|
79
+3%
|
70
-11%
|
44
-38%
|
39
-11%
|
46
+17%
|
53
+17%
|
53
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(43)
|
(41)
|
(39)
|
(35)
|
(31)
|
(29)
|
(28)
|
(28)
|
(29)
|
(31)
|
(33)
|
(33)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(31)
|
(35)
|
(38)
|
(38)
|
(38)
|
(36)
|
(36)
|
(37)
|
(39)
|
(40)
|
(40)
|
(39)
|
(38)
|
(36)
|
(32)
|
(30)
|
(28)
|
(27)
|
(29)
|
(31)
|
(33)
|
(34)
|
(33)
|
(31)
|
(32)
|
(34)
|
(36)
|
(38)
|
(38)
|
(40)
|
(39)
|
(43)
|
(42)
|
(69)
|
(56)
|
(52)
|
(55)
|
(49)
|
(32)
|
(28)
|
(33)
|
(37)
|
(36)
|
|
| Gross Profit |
18
N/A
|
18
-3%
|
16
-10%
|
14
-11%
|
12
-17%
|
11
-10%
|
10
-7%
|
10
+1%
|
10
+1%
|
11
+7%
|
11
+5%
|
11
+0%
|
11
-2%
|
10
-7%
|
10
-2%
|
10
+3%
|
11
+8%
|
12
+7%
|
12
-2%
|
12
+5%
|
12
+0%
|
13
+1%
|
15
+16%
|
14
-4%
|
14
-3%
|
13
-2%
|
12
-8%
|
12
0%
|
12
+1%
|
12
-3%
|
11
-6%
|
10
-10%
|
9
-8%
|
9
+1%
|
10
+9%
|
11
+11%
|
13
+11%
|
14
+11%
|
16
+14%
|
17
+6%
|
17
+1%
|
19
+9%
|
19
+0%
|
19
+5%
|
20
+5%
|
19
-6%
|
18
-5%
|
18
-3%
|
19
+8%
|
18
-5%
|
31
+71%
|
27
-12%
|
25
-10%
|
25
+0%
|
21
-14%
|
12
-43%
|
10
-13%
|
13
+23%
|
16
+25%
|
17
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(20)
|
(17)
|
(15)
|
(17)
|
(17)
|
(13)
|
(15)
|
(16)
|
(17)
|
(15)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(22)
|
(17)
|
(18)
|
(18)
|
(16)
|
(15)
|
(16)
|
(17)
|
(17)
|
(16)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
(1)
|
2
|
1
|
0
|
1
|
0
|
|
| Operating Income |
9
N/A
|
8
-4%
|
5
-39%
|
4
-30%
|
1
-67%
|
(0)
N/A
|
(1)
-164%
|
(1)
-8%
|
(1)
+6%
|
(0)
+41%
|
(0)
+84%
|
(0)
+43%
|
(0)
-750%
|
(2)
-403%
|
(3)
-95%
|
(4)
-9%
|
(3)
+9%
|
(3)
+15%
|
(3)
-13%
|
(2)
+41%
|
(2)
+2%
|
(2)
+7%
|
1
N/A
|
0
-43%
|
1
+34%
|
1
+2%
|
(1)
N/A
|
(1)
+11%
|
(1)
+24%
|
(1)
+18%
|
(0)
+55%
|
(0)
+88%
|
(0)
-367%
|
0
N/A
|
2
+321%
|
3
+27%
|
4
+41%
|
4
+17%
|
5
+21%
|
5
+6%
|
5
-4%
|
6
+16%
|
6
+4%
|
6
+3%
|
7
+13%
|
7
-9%
|
6
-16%
|
5
-11%
|
6
+18%
|
5
-22%
|
11
+134%
|
10
-2%
|
9
-12%
|
8
-14%
|
4
-46%
|
(1)
N/A
|
(4)
-227%
|
(3)
+23%
|
(1)
+79%
|
1
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
8
-4%
|
5
-37%
|
3
-32%
|
1
-63%
|
(0)
N/A
|
(0)
+55%
|
(0)
-7%
|
(0)
+60%
|
0
N/A
|
0
-54%
|
0
+6%
|
(0)
N/A
|
(1)
-1 182%
|
(3)
-137%
|
(4)
-13%
|
(4)
+3%
|
(3)
+12%
|
(2)
+25%
|
(2)
+14%
|
(2)
+2%
|
(2)
+4%
|
1
N/A
|
1
N/A
|
1
+38%
|
1
+5%
|
(1)
N/A
|
(1)
+6%
|
(1)
+22%
|
(1)
-11%
|
(0)
+74%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+58%
|
3
+21%
|
4
+23%
|
4
+7%
|
5
+32%
|
5
+7%
|
5
-4%
|
6
+17%
|
6
+0%
|
6
+8%
|
7
+13%
|
7
-8%
|
6
-15%
|
5
-9%
|
6
+16%
|
5
-23%
|
10
+125%
|
11
+7%
|
9
-19%
|
7
-23%
|
4
-43%
|
(2)
N/A
|
(5)
-144%
|
(4)
+13%
|
(1)
+69%
|
1
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
8
|
8
|
4
|
3
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
6
|
5
|
5
|
6
|
4
|
9
|
9
|
7
|
5
|
3
|
(3)
|
(6)
|
(5)
|
(2)
|
1
|
|
| Income to Minority Interest |
(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
|
1
|
0
|
0
|
0
|
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)
|
|
| Net Income (Common) |
8
N/A
|
7
-2%
|
4
-43%
|
3
-35%
|
1
-72%
|
(1)
N/A
|
(0)
+59%
|
(0)
+10%
|
(0)
+30%
|
0
N/A
|
0
-4%
|
0
N/A
|
0
-63%
|
(1)
N/A
|
(3)
-153%
|
(3)
-7%
|
(3)
+3%
|
(3)
+13%
|
(3)
+1%
|
(2)
+6%
|
(2)
+1%
|
(2)
+3%
|
1
N/A
|
1
+18%
|
1
+9%
|
1
+18%
|
(1)
N/A
|
(1)
+8%
|
(1)
+8%
|
(1)
+8%
|
0
N/A
|
1
+31%
|
1
+17%
|
2
+181%
|
2
-6%
|
2
+12%
|
2
+24%
|
3
+12%
|
4
+59%
|
5
+14%
|
5
-1%
|
5
+18%
|
5
+0%
|
6
+10%
|
7
+15%
|
6
-8%
|
5
-15%
|
5
-9%
|
6
+15%
|
4
-21%
|
9
+110%
|
9
0%
|
7
-20%
|
6
-23%
|
3
-48%
|
(3)
N/A
|
(5)
-93%
|
(5)
+17%
|
(2)
+61%
|
1
N/A
|
|
| EPS (Diluted) |
0.09
N/A
|
0.09
N/A
|
0.05
-44%
|
0.04
-20%
|
0.01
-75%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.07
+250%
|
0.07
N/A
|
0.08
+14%
|
0.06
-25%
|
0.08
+33%
|
0.07
-12%
|
0.08
+14%
|
0.07
-12%
|
0.06
-14%
|
0.06
N/A
|
0.07
+17%
|
0.05
-29%
|
0.11
+120%
|
0.11
N/A
|
0.09
-18%
|
0.07
-22%
|
0.04
-43%
|
-0.03
N/A
|
-0.07
-133%
|
-0.05
+29%
|
-0.02
+60%
|
0.01
N/A
|
|