Income Statement

Revenue

-59%

-96%

10Y

Currency: USD

	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	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	Mar-2019	Jun-2019	Sep-2019	Dec-2019
Revenue
Revenue	29 417 N/A	28 408 -3%	31 183 +10%	36 503 +17%	42 246 +16%	48 823 +16%	56 696 +16%	52 075 -8%	58 020 +11%	80 732 +39%	83 556 +3%	88 083 +5%	89 908 +2%	94 045 +5%	90 559 -4%	87 268 -4%	86 366 -1%	82 383 -5%	80 980 -2%	83 599 +3%	85 107 +2%	85 816 +1%	84 501 -2%	79 306 -6%	74 685 -6%	66 712 -11%	61 465 -8%	36 455 -41%	19 548 -46%	8 667 -56%	(746) N/A	7 489 N/A	7 168 -4%	6 434 -10%	5 667 -12%	5 202 -8%	4 947 -5%	3 185 -36%	3 025 -5%	2 657 -12%	3 511 +32%
Gross Profit
Cost of Revenue	(28 356)	(27 407)	(30 077)	(35 288)	(40 985)	(47 434)	(55 064)	(50 650)	(56 795)	(79 252)	(82 069)	(86 640)	(88 391)	(92 534)	(89 134)	(85 831)	(84 937)	(80 799)	(79 260)	(81 943)	(83 487)	(84 325)	(83 109)	(77 928)	(73 297)	(66 597)	(61 518)	(36 869)	(20 038)	(8 154)	959	(8 577)	(8 482)	(8 880)	(8 108)	(6 240)	(5 917)	(2 978)	(2 805)	(2 474)	(3 304)
Gross Profit	1 060 N/A	1 000 -6%	1 106 +11%	1 215 +10%	1 262 +4%	1 389 +10%	1 632 +17%	1 424 -13%	1 224 -14%	1 480 +21%	1 485 +0%	1 441 -3%	1 516 +5%	1 511 0%	1 426 -6%	1 438 +1%	1 430 -1%	1 584 +11%	1 721 +9%	1 657 -4%	1 621 -2%	1 491 -8%	1 390 -7%	1 376 -1%	1 385 +1%	115 -92%	(53) N/A	(415) -683%	(490) -18%	512 N/A	213 -58%	(1 086) N/A	(1 312) -21%	(2 446) -86%	(2 440) +0%	(1 038) +57%	(970) +7%	207 N/A	220 +6%	183 -17%	207 +13%
Operating Income
Operating Expenses	(168)	(141)	(298)	(373)	(610)	(671)	(774)	(551)	(560)	(824)	(742)	(739)	(723)	(699)	(612)	(551)	(471)	(565)	(537)	(553)	(640)	(715)	(608)	(624)	(602)	(659)	(615)	(506)	(481)	(489)	(320)	(387)	(675)	(592)	(1 173)	(1 101)	(650)	(206)	(129)	(158)	(166)
Selling, General & Administrative	(393)	(358)	(423)	(500)	(581)	(629)	(739)	(563)	(583)	(679)	(747)	(738)	(717)	(658)	(596)	(528)	(453)	(443)	(539)	(565)	(585)	(537)	(546)	(563)	(575)	(532)	(552)	(444)	(441)	(387)	(320)	(385)	(334)	(499)	(335)	(263)	(226)	(94)	(100)	(117)	(149)
Depreciation & Amortization	0	0	0	0	0	0	(36)	0	0	(40)	0	0	0	(41)	0	0	0	(36)	0	0	0	(28)	0	0	0	(31)	0	0	0	(30)	0	0	0	(26)	0	0	0	0	0	0	(6)
Other Operating Expenses	224	217	125	127	(29)	(42)	0	12	23	(105)	5	(1)	(6)	0	(14)	(23)	(19)	(85)	2	12	(54)	(150)	(60)	(59)	(26)	(96)	(64)	(62)	(39)	(71)	1	0	(341)	(67)	(837)	(838)	(424)	(112)	(29)	(41)	(11)
Operating Income	892 N/A	859 -4%	808 -6%	842 +4%	652 -23%	718 +10%	858 +19%	873 +2%	664 -24%	656 -1%	744 +13%	703 -6%	794 +13%	812 +2%	813 +0%	886 +9%	958 +8%	1 019 +6%	1 184 +16%	1 104 -7%	981 -11%	776 -21%	784 +1%	754 -4%	786 +4%	(544) N/A	(667) -23%	(919) -38%	(969) -5%	24 N/A	(106) N/A	(1 473) -1 290%	(1 987) -35%	(3 038) -53%	(3 613) -19%	(2 139) +41%	(1 620) +24%	1 N/A	91 +10 351%	25 -72%	41 +59%
Pre-Tax Income
Interest Income Expense	(27)	(25)	(25)	(21)	(13)	(8)	(76)	(7)	(11)	(330)	(130)	(224)	(314)	(364)	(298)	(262)	(305)	(277)	(304)	(308)	(95)	(219)	(279)	(330)	(519)	(458)	(393)	(326)	(273)	(223)	(216)	(232)	(205)	(172)	(78)	(73)	(66)	(117)	(61)	(53)	3
Non-Reccuring Items	0	0	0	0	39	50	(59)	70	76	177	33	75	66	(13)	8	(50)	(68)	18	(78)	(98)	(90)	(279)	(362)	(338)	(337)	(712)	(730)	(740)	(760)	219	154	49	0	(706)	(138)	(114)	(147)	0	0	0	(92)
Total Other Income	(184)	(183)	(163)	(175)	(201)	(235)	0	(258)	(282)	0	(249)	(167)	(55)	0	0	(1)	(1)	0	(2)	1	1	0	(3)	(1)	(1)	0	0	(1)	(4)	0	(1)	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	681 N/A	651 -4%	620 -5%	645 +4%	476 -26%	524 +10%	723 +38%	677 -6%	446 -34%	503 +13%	398 -21%	387 -3%	491 +27%	436 -11%	523 +20%	573 +10%	584 +2%	760 +30%	802 +5%	699 -13%	797 +14%	278 -65%	142 -49%	85 -40%	(71) N/A	(1 714) -2 314%	(1 790) -4%	(1 986) -11%	(2 004) -1%	20 N/A	(170) N/A	(1 657) -875%	(2 192) -32%	(3 915) -79%	(3 829) +2%	(2 326) +39%	(1 832) +21%	(116) +94%	29 N/A	(28) N/A	(48) -74%
Net Income
Tax Provision	(52)	(41)	(65)	(65)	(59)	(82)	(116)	(128)	(72)	(64)	(52)	8	(6)	29	52	20	1	(40)	(70)	(70)	(90)	(36)	(26)	(16)	24	43	53	42	18	(69)	(70)	(9)	24	29	20	(39)	(58)	(24)	(27)	(19)	(8)
Income from Continuing Operations	629	610	555	580	416	442	607	551	375	440	347	397	487	465	576	593	586	720	733	631	708	242	118	71	(45)	(1 670)	(1 737)	(1 945)	(1 987)	(48)	(240)	(1 666)	(2 169)	(3 886)	(3 809)	(2 365)	(1 890)	(140)	2	(47)	(56)
Income to Minority Interest	(2)	0	1	1	2	2	(1)	(5)	(5)	(8)	(9)	(4)	(1)	6	6	1	0	(1)	(3)	2	0	1	1	1	0	(2)	(1)	(1)	0	1	0	0	0	1	1	1	1	(0)	(0)	0	0
Net Income (Common)	627 N/A	610 -3%	556 -9%	581 +4%	418 -28%	443 +6%	606 +37%	544 -10%	370 -32%	431 +16%	339 -21%	394 +16%	486 +23%	442 -9%	365 -17%	225 -38%	166 -26%	214 +29%	325 +52%	328 +1%	458 +40%	103 -77%	59 -43%	58 -2%	(69) N/A	(1 696) -2 358%	(1 762) -4%	(1 880) -7%	(1 933) -3%	(15) +99%	(185) -1 105%	(1 881) -917%	(3 024) -61%	(4 963) -64%	(4 905) +1%	(3 283) +33%	(2 211) +33%	(140) +94%	2 N/A	(47) N/A	(56) -19%
EPS (Diluted)	0.93 N/A	0.86 -8%	0.71 -17%	0.7 -1%	0.51 -27%	0.55 +8%	0.73 +33%	0.62 -15%	0.45 -27%	0.5 +11%	0.39 -22%	0.45 +15%	0.56 +24%	0.52 -7%	0.42 -19%	0.25 -40%	0.19 -24%	0.25 +32%	0.37 +48%	0.37 N/A	0.52 +41%	0.11 -79%	0.06 -45%	0.05 -17%	-0.08 N/A	-1.98 -2 375%	-2.08 -5%	-1.39 +33%	-1.65 -19%	-0.01 +99%	-0.14 -1 300%	-1.43 -921%	-2.3 -61%	-3.79 -65%	-3.69 +3%	-2.47 +33%	-1.66 +33%	-0.21 +87%	0 N/A	-0.07 N/A	-0.08 -14%

Income Statement Balance Sheet Cash Flow Statement

Noble Group Holdings Ltd
SGX:CGP

Income Statement

Earnings Waterfall
Noble Group Holdings Ltd

Income Statement
Noble Group Holdings Ltd

See Also

Company

Help

Tools

Stocks

Noble Group Holdings Ltd SGX:CGP

Income Statement

Earnings Waterfall Noble Group Holdings Ltd

Income Statement Noble Group Holdings Ltd

See Also

Company

Help

Tools

Stocks

Noble Group Holdings Ltd
SGX:CGP

Earnings Waterfall
Noble Group Holdings Ltd

Income Statement
Noble Group Holdings Ltd