ST Group Food Industries Holdings Ltd
SGX:DRX
Income Statement
Earnings Waterfall
ST Group Food Industries Holdings Ltd
Revenue
|
68.2m
AUD
|
Cost of Revenue
|
-45.8m
AUD
|
Gross Profit
|
22.4m
AUD
|
Operating Expenses
|
-18.2m
AUD
|
Operating Income
|
4.2m
AUD
|
Other Expenses
|
-2.4m
AUD
|
Net Income
|
1.8m
AUD
|
Income Statement
ST Group Food Industries Holdings Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
56
N/A
|
42
-25%
|
63
+49%
|
45
-29%
|
45
-1%
|
47
+5%
|
60
+28%
|
66
+10%
|
68
+4%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(34)
|
(29)
|
(42)
|
(30)
|
(31)
|
(33)
|
(41)
|
(45)
|
(46)
|
|
Gross Profit |
22
N/A
|
14
-39%
|
21
+52%
|
15
-26%
|
14
-11%
|
14
+1%
|
19
+37%
|
21
+11%
|
22
+7%
|
|
Operating Income | ||||||||||
Operating Expenses |
(15)
|
(10)
|
(14)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
|
Selling, General & Administrative |
(4)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Depreciation & Amortization |
(5)
|
(7)
|
(11)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
|
Other Operating Expenses |
(6)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(9)
|
|
Operating Income |
7
N/A
|
4
-47%
|
6
+60%
|
4
-34%
|
2
-46%
|
1
-54%
|
3
+230%
|
4
+33%
|
4
-7%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(3)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
|
Pre-Tax Income |
3
N/A
|
2
-42%
|
3
+82%
|
2
-30%
|
1
-65%
|
(1)
N/A
|
1
N/A
|
3
+137%
|
3
-5%
|
|
Net Income | ||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
2
|
1
|
2
|
2
|
1
|
(1)
|
0
|
2
|
2
|
|
Income to Minority Interest |
(0)
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
1
-56%
|
1
+52%
|
1
-13%
|
1
-8%
|
0
-65%
|
2
+320%
|
2
+27%
|
2
-9%
|
|
EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|