Parkway Life Real Estate Investment Trust
SGX:C2PU
Income Statement
Earnings Waterfall
Parkway Life Real Estate Investment Trust
Income Statement
Parkway Life Real Estate Investment Trust
| 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
7
|
0
|
14
|
0
|
14
|
0
|
0
|
|
| Revenue |
38
N/A
|
54
+43%
|
58
+8%
|
62
+6%
|
65
+5%
|
67
+2%
|
69
+3%
|
72
+4%
|
76
+7%
|
80
+5%
|
83
+4%
|
86
+3%
|
86
+1%
|
88
+2%
|
89
+1%
|
91
+2%
|
93
+2%
|
94
+1%
|
94
+0%
|
94
-1%
|
93
-1%
|
94
+1%
|
95
+2%
|
98
+3%
|
100
+2%
|
100
+0%
|
101
+0%
|
101
+0%
|
102
+1%
|
103
+1%
|
105
+2%
|
107
+2%
|
109
+2%
|
110
+1%
|
110
+0%
|
110
+0%
|
110
0%
|
110
0%
|
111
+1%
|
111
+0%
|
112
+1%
|
113
+1%
|
113
+1%
|
114
+1%
|
116
+1%
|
115
0%
|
117
+1%
|
118
+1%
|
118
+0%
|
121
+2%
|
121
+0%
|
120
-1%
|
121
+0%
|
121
+0%
|
121
+1%
|
130
+7%
|
144
+11%
|
147
+2%
|
145
-1%
|
145
0%
|
151
+4%
|
156
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(22)
|
(23)
|
(23)
|
(23)
|
(25)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(30)
|
|
| Gross Profit |
30
N/A
|
43
+43%
|
46
+7%
|
49
+6%
|
52
+6%
|
54
+2%
|
56
+4%
|
58
+4%
|
61
+6%
|
64
+5%
|
66
+3%
|
68
+3%
|
69
+1%
|
70
+1%
|
71
+2%
|
72
+2%
|
74
+3%
|
76
+2%
|
76
+1%
|
76
0%
|
76
-1%
|
76
+0%
|
77
+2%
|
79
+3%
|
81
+2%
|
81
+0%
|
81
+0%
|
82
+0%
|
82
+1%
|
83
+1%
|
85
+2%
|
86
+1%
|
87
+2%
|
88
+1%
|
89
+0%
|
89
+0%
|
89
-1%
|
88
0%
|
89
+1%
|
89
+0%
|
90
+1%
|
91
+1%
|
91
+1%
|
92
+0%
|
93
+1%
|
93
+0%
|
94
+0%
|
95
+1%
|
95
+0%
|
96
+1%
|
97
+1%
|
96
-1%
|
95
-1%
|
95
0%
|
95
0%
|
105
+11%
|
118
+13%
|
122
+3%
|
120
-1%
|
119
-1%
|
123
+4%
|
126
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Selling, General & Administrative |
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Operating Income |
30
N/A
|
42
+40%
|
46
+10%
|
49
+6%
|
52
+6%
|
53
+1%
|
56
+6%
|
58
+4%
|
61
+6%
|
64
+5%
|
66
+3%
|
68
+3%
|
69
+1%
|
70
+1%
|
71
+2%
|
72
+2%
|
74
+3%
|
76
+2%
|
76
+1%
|
76
0%
|
76
-1%
|
76
+0%
|
77
+2%
|
79
+3%
|
81
+2%
|
81
+0%
|
81
+0%
|
82
+0%
|
82
+1%
|
83
+1%
|
85
+2%
|
86
+1%
|
87
+2%
|
88
+1%
|
89
+0%
|
89
+0%
|
89
-1%
|
88
0%
|
89
+1%
|
89
+0%
|
90
+1%
|
91
+1%
|
91
+1%
|
92
+0%
|
93
+1%
|
93
+0%
|
94
+0%
|
95
+1%
|
95
+0%
|
95
+0%
|
96
+1%
|
95
0%
|
94
-1%
|
95
+1%
|
95
0%
|
105
+11%
|
118
+13%
|
122
+3%
|
120
-1%
|
119
-1%
|
123
+4%
|
126
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
52
|
(17)
|
(18)
|
(20)
|
(18)
|
22
|
21
|
20
|
19
|
8
|
9
|
9
|
9
|
38
|
39
|
37
|
39
|
46
|
46
|
49
|
49
|
29
|
26
|
25
|
27
|
53
|
53
|
55
|
50
|
(4)
|
(5)
|
(10)
|
(7)
|
12
|
13
|
17
|
19
|
22
|
19
|
19
|
20
|
70
|
73
|
72
|
69
|
39
|
34
|
38
|
39
|
2
|
15
|
13
|
252
|
246
|
244
|
(56)
|
(72)
|
(13)
|
(7)
|
(16)
|
(32)
|
32
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Pre-Tax Income |
82
N/A
|
25
-69%
|
28
+10%
|
29
+4%
|
34
+16%
|
75
+121%
|
77
+2%
|
78
+2%
|
80
+3%
|
72
-10%
|
75
+4%
|
78
+3%
|
78
0%
|
108
+38%
|
110
+2%
|
110
0%
|
113
+3%
|
122
+7%
|
122
+0%
|
125
+2%
|
124
0%
|
105
-16%
|
103
-1%
|
104
+1%
|
107
+3%
|
134
+25%
|
134
+0%
|
136
+2%
|
132
-3%
|
79
-40%
|
80
+1%
|
76
-5%
|
80
+6%
|
100
+25%
|
102
+1%
|
106
+5%
|
108
+1%
|
110
+2%
|
108
-2%
|
108
+0%
|
110
+1%
|
161
+46%
|
164
+2%
|
163
0%
|
162
-1%
|
132
-18%
|
128
-3%
|
132
+4%
|
134
+1%
|
96
-28%
|
110
+14%
|
108
-2%
|
347
+220%
|
341
-2%
|
338
-1%
|
48
-86%
|
47
-3%
|
108
+131%
|
112
+4%
|
102
-10%
|
91
-10%
|
158
+74%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(8)
|
(8)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
| Income from Continuing Operations |
82
|
25
|
27
|
28
|
32
|
73
|
74
|
75
|
77
|
65
|
68
|
69
|
69
|
102
|
104
|
104
|
107
|
115
|
116
|
119
|
119
|
98
|
97
|
98
|
100
|
121
|
121
|
123
|
119
|
67
|
68
|
63
|
67
|
92
|
93
|
97
|
99
|
101
|
100
|
100
|
102
|
152
|
155
|
154
|
152
|
123
|
119
|
124
|
126
|
87
|
100
|
98
|
337
|
332
|
331
|
41
|
39
|
100
|
105
|
95
|
84
|
153
|
|
| Net Income (Common) |
82
N/A
|
25
-70%
|
27
+8%
|
28
+3%
|
32
+16%
|
73
+128%
|
74
+2%
|
75
+1%
|
77
+3%
|
65
-16%
|
68
+4%
|
69
+2%
|
69
-1%
|
102
+48%
|
104
+2%
|
104
0%
|
107
+3%
|
115
+7%
|
116
+1%
|
119
+2%
|
119
0%
|
98
-17%
|
97
-1%
|
98
+1%
|
100
+3%
|
121
+21%
|
121
+0%
|
123
+2%
|
119
-4%
|
67
-44%
|
68
+1%
|
63
-7%
|
67
+6%
|
92
+36%
|
93
+1%
|
97
+5%
|
99
+1%
|
101
+3%
|
100
-1%
|
100
+0%
|
102
+2%
|
152
+49%
|
155
+2%
|
154
0%
|
152
-1%
|
123
-19%
|
119
-4%
|
124
+4%
|
126
+2%
|
87
-31%
|
100
+15%
|
98
-2%
|
337
+242%
|
332
-2%
|
331
0%
|
41
-88%
|
39
-4%
|
100
+155%
|
105
+4%
|
95
-9%
|
84
-12%
|
153
+82%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.04
-71%
|
0.05
+25%
|
0.05
N/A
|
0.06
+20%
|
0.12
+100%
|
0.13
+8%
|
0.13
N/A
|
0.13
N/A
|
0.11
-15%
|
0.11
N/A
|
0.11
N/A
|
0.11
N/A
|
0.17
+55%
|
0.17
N/A
|
0.17
N/A
|
0.18
+6%
|
0.19
+6%
|
0.19
N/A
|
0.2
+5%
|
0.2
N/A
|
0.16
-20%
|
0.17
+6%
|
0.17
N/A
|
0.17
N/A
|
0.2
+18%
|
0.2
N/A
|
0.2
N/A
|
0.19
-5%
|
0.11
-42%
|
0.11
N/A
|
0.1
-9%
|
0.11
+10%
|
0.15
+36%
|
0.15
N/A
|
0.16
+7%
|
0.16
N/A
|
0.17
+6%
|
0.16
-6%
|
0.16
N/A
|
0.16
N/A
|
0.25
+56%
|
0.25
N/A
|
0.25
N/A
|
0.25
N/A
|
0.2
-20%
|
0.2
N/A
|
0.2
N/A
|
0.21
+5%
|
0.14
-33%
|
0.17
+21%
|
0.16
-6%
|
0.56
+250%
|
0.55
-2%
|
0.55
N/A
|
0.07
-87%
|
0.07
N/A
|
0.17
+143%
|
0.17
N/A
|
0.16
-6%
|
0.13
-19%
|
0.23
+77%
|
|