Baker Technology Ltd
SGX:BTP
Income Statement
Earnings Waterfall
Baker Technology Ltd
Income Statement
Baker Technology 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
51
N/A
|
36
-28%
|
35
-3%
|
43
+22%
|
74
+73%
|
93
+25%
|
93
0%
|
95
+3%
|
79
-17%
|
67
-15%
|
57
-14%
|
42
-26%
|
48
+14%
|
53
+9%
|
65
+24%
|
70
+7%
|
81
+16%
|
106
+30%
|
111
+5%
|
115
+3%
|
98
-14%
|
88
-10%
|
85
-3%
|
84
-1%
|
83
-1%
|
77
-8%
|
72
-6%
|
73
+1%
|
86
+19%
|
96
+11%
|
91
-5%
|
75
-17%
|
54
-28%
|
32
-41%
|
28
-14%
|
27
-2%
|
22
-20%
|
17
-23%
|
10
-41%
|
6
-43%
|
5
-11%
|
5
-6%
|
7
+45%
|
17
+150%
|
33
+93%
|
48
+47%
|
66
+37%
|
70
+7%
|
64
-8%
|
59
-9%
|
63
+7%
|
62
-2%
|
69
+12%
|
86
+24%
|
99
+14%
|
91
-8%
|
91
+1%
|
104
+14%
|
92
-12%
|
63
-32%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(39)
|
(28)
|
(25)
|
(33)
|
(52)
|
(65)
|
(59)
|
(46)
|
(28)
|
(17)
|
(15)
|
(15)
|
(24)
|
(27)
|
(39)
|
(43)
|
(58)
|
(83)
|
(86)
|
(86)
|
(73)
|
(62)
|
(62)
|
(62)
|
(60)
|
(54)
|
(50)
|
(51)
|
(64)
|
(70)
|
(65)
|
(54)
|
(39)
|
(22)
|
(20)
|
(21)
|
(16)
|
(12)
|
(6)
|
(2)
|
(2)
|
(3)
|
(4)
|
(10)
|
(23)
|
(32)
|
(43)
|
(47)
|
(47)
|
(53)
|
(54)
|
(47)
|
(51)
|
(59)
|
(67)
|
(65)
|
(63)
|
(68)
|
(56)
|
(46)
|
|
| Gross Profit |
11
N/A
|
9
-25%
|
10
+16%
|
10
+1%
|
22
+117%
|
28
+27%
|
34
+22%
|
49
+44%
|
51
+4%
|
50
-3%
|
43
-14%
|
27
-36%
|
25
-9%
|
26
+4%
|
26
+0%
|
27
+4%
|
24
-13%
|
23
-2%
|
26
+11%
|
28
+10%
|
25
-11%
|
26
+4%
|
24
-9%
|
22
-6%
|
24
+6%
|
23
-5%
|
22
-2%
|
22
-2%
|
23
+5%
|
26
+13%
|
25
-1%
|
21
-16%
|
15
-28%
|
10
-36%
|
7
-23%
|
6
-26%
|
6
+2%
|
5
-14%
|
4
-20%
|
4
-5%
|
3
-29%
|
2
-42%
|
2
+51%
|
7
+183%
|
9
+44%
|
16
+66%
|
23
+46%
|
23
+1%
|
17
-25%
|
6
-68%
|
9
+59%
|
15
+71%
|
18
+21%
|
27
+48%
|
32
+18%
|
26
-18%
|
28
+7%
|
36
+29%
|
36
-1%
|
16
-54%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
11
|
13
|
21
|
(6)
|
4
|
0
|
(3)
|
(8)
|
(9)
|
(6)
|
(12)
|
(8)
|
(13)
|
(16)
|
(12)
|
(12)
|
(0)
|
60
|
59
|
(10)
|
49
|
(8)
|
(9)
|
(8)
|
(7)
|
(9)
|
(7)
|
(11)
|
(4)
|
(5)
|
(3)
|
(11)
|
(6)
|
(4)
|
(7)
|
(9)
|
(12)
|
(14)
|
(6)
|
(11)
|
(12)
|
(15)
|
(15)
|
8
|
7
|
5
|
(4)
|
(28)
|
(24)
|
(18)
|
(34)
|
(11)
|
(18)
|
(20)
|
(22)
|
(21)
|
(20)
|
(22)
|
(26)
|
|
| Selling, General & Administrative |
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(28)
|
(28)
|
(26)
|
(20)
|
(19)
|
(14)
|
(17)
|
(22)
|
(23)
|
(21)
|
(21)
|
(23)
|
(22)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
18
|
18
|
24
|
(0)
|
10
|
7
|
4
|
0
|
(1)
|
2
|
(4)
|
0
|
(4)
|
(6)
|
(1)
|
0
|
11
|
71
|
69
|
0
|
58
|
1
|
0
|
(0)
|
2
|
0
|
3
|
0
|
7
|
7
|
9
|
0
|
4
|
7
|
3
|
2
|
(2)
|
(4)
|
4
|
0
|
1
|
1
|
1
|
25
|
25
|
25
|
25
|
0
|
2
|
2
|
(15)
|
3
|
(1)
|
1
|
1
|
0
|
0
|
1
|
(4)
|
|
| Operating Income |
2
N/A
|
20
+724%
|
23
+13%
|
31
+36%
|
16
-48%
|
31
+95%
|
34
+9%
|
46
+35%
|
44
-5%
|
41
-6%
|
37
-10%
|
16
-57%
|
16
+4%
|
13
-21%
|
10
-24%
|
15
+51%
|
12
-21%
|
23
+96%
|
86
+276%
|
87
+2%
|
16
-82%
|
75
+381%
|
16
-78%
|
14
-15%
|
16
+14%
|
16
+0%
|
14
-15%
|
14
+6%
|
12
-17%
|
22
+84%
|
20
-6%
|
18
-10%
|
5
-74%
|
3
-31%
|
4
+19%
|
(2)
N/A
|
(4)
-83%
|
(8)
-116%
|
(10)
-29%
|
(2)
+75%
|
(8)
-217%
|
(11)
-37%
|
(12)
-13%
|
(9)
+30%
|
17
N/A
|
23
+33%
|
28
+24%
|
19
-31%
|
(11)
N/A
|
(18)
-72%
|
(10)
+48%
|
(19)
-94%
|
7
N/A
|
9
+26%
|
12
+31%
|
4
-63%
|
7
+74%
|
16
+116%
|
14
-13%
|
(9)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
1
|
6
|
(1)
|
(2)
|
(1)
|
2
|
1
|
16
|
16
|
14
|
17
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
8
|
8
|
2
|
8
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
(3)
|
(3)
|
(2)
|
2
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(2)
|
(3)
|
(10)
|
(9)
|
(6)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
6
|
(1)
|
|
| Non-Reccuring Items |
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
(25)
|
(0)
|
0
|
(16)
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
21
N/A
|
20
-2%
|
23
+15%
|
31
+34%
|
22
-29%
|
30
+33%
|
32
+9%
|
45
+38%
|
46
+3%
|
42
-10%
|
53
+28%
|
32
-40%
|
30
-6%
|
29
-3%
|
11
-64%
|
15
+46%
|
11
-31%
|
23
+114%
|
86
+277%
|
87
+2%
|
85
-3%
|
75
-12%
|
25
-67%
|
22
-10%
|
26
+17%
|
24
-7%
|
14
-44%
|
14
+6%
|
16
+14%
|
22
+33%
|
20
-6%
|
18
-10%
|
11
-40%
|
1
-94%
|
1
+83%
|
(4)
N/A
|
(9)
-136%
|
(9)
+6%
|
(11)
-32%
|
(13)
-15%
|
(11)
+14%
|
(14)
-23%
|
(13)
+7%
|
16
N/A
|
14
-11%
|
19
+34%
|
18
-6%
|
(15)
N/A
|
(17)
-14%
|
(18)
-7%
|
(26)
-43%
|
(19)
+26%
|
2
N/A
|
8
+237%
|
11
+34%
|
4
-67%
|
3
-12%
|
15
+369%
|
20
+33%
|
(10)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
20
|
20
|
22
|
30
|
19
|
25
|
27
|
37
|
39
|
35
|
47
|
29
|
27
|
26
|
8
|
12
|
8
|
20
|
82
|
83
|
82
|
71
|
21
|
19
|
22
|
21
|
11
|
11
|
14
|
18
|
17
|
16
|
9
|
0
|
0
|
(4)
|
(8)
|
(8)
|
(10)
|
(12)
|
(11)
|
(14)
|
(13)
|
17
|
14
|
19
|
18
|
(15)
|
(18)
|
(19)
|
(26)
|
(19)
|
3
|
9
|
11
|
4
|
4
|
15
|
19
|
(11)
|
|
| 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
|
3
|
4
|
7
|
11
|
9
|
5
|
12
|
12
|
3
|
2
|
2
|
5
|
5
|
1
|
(1)
|
(1)
|
|
| Net Income (Common) |
20
N/A
|
20
-1%
|
22
+14%
|
30
+33%
|
19
-37%
|
25
+32%
|
27
+8%
|
37
+38%
|
39
+4%
|
35
-9%
|
47
+36%
|
29
-39%
|
27
-5%
|
26
-4%
|
8
-71%
|
12
+55%
|
8
-36%
|
20
+160%
|
82
+314%
|
83
+2%
|
82
-2%
|
71
-13%
|
21
-70%
|
19
-10%
|
22
+17%
|
21
-7%
|
11
-50%
|
11
+7%
|
14
+20%
|
18
+34%
|
17
-5%
|
16
-10%
|
9
-41%
|
0
-100%
|
0
+3 200%
|
(4)
N/A
|
(8)
-119%
|
(8)
+10%
|
(10)
-32%
|
(12)
-21%
|
(11)
+11%
|
(14)
-27%
|
(13)
+8%
|
17
N/A
|
18
+5%
|
23
+33%
|
25
+8%
|
(4)
N/A
|
(9)
-126%
|
(14)
-46%
|
(14)
-1%
|
(7)
+47%
|
6
N/A
|
11
+84%
|
13
+24%
|
8
-37%
|
8
-2%
|
16
+94%
|
18
+13%
|
(12)
N/A
|
|
| EPS (Diluted) |
0.15
N/A
|
0.15
N/A
|
0.17
+13%
|
0.22
+29%
|
0.14
-36%
|
0.19
+36%
|
0.2
+5%
|
0.29
+45%
|
0.3
+3%
|
0.27
-10%
|
0.24
-11%
|
0.14
-42%
|
0.14
N/A
|
0.13
-7%
|
0.05
-62%
|
0.05
N/A
|
0.04
-20%
|
0.14
+250%
|
0.42
+200%
|
0.43
+2%
|
0.41
-5%
|
0.35
-15%
|
0.12
-66%
|
0.11
-8%
|
0.12
+9%
|
0.11
-8%
|
0.05
-55%
|
0.05
N/A
|
0.07
+40%
|
0.08
+14%
|
0.08
N/A
|
0.07
-12%
|
0.05
-29%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.05
+17%
|
-0.07
-40%
|
-0.06
+14%
|
0.09
N/A
|
0.09
N/A
|
0.12
+33%
|
0.13
+8%
|
-0.02
N/A
|
-0.05
-150%
|
-0.07
-40%
|
-0.07
N/A
|
-0.04
+43%
|
0.03
N/A
|
0.05
+67%
|
0.07
+40%
|
0.04
-43%
|
0.04
N/A
|
0.08
+100%
|
0.09
+12%
|
-0.06
N/A
|
|