Income Statement

Revenue

+29%

+122%

10Y

Currency: SGD

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	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	(18)	0	0	0	(17)	0	0	0	(9)	0	0	0	0	0	0	0	(8)	0	0	0	(7)	0	0	0	6	0	0	0	19	0	0	0	24	0	0	0	32	0	0	0	28	0	0	0	44	0	0	0	55	0	45	21	42	55	92	138	168	173	160	0
Revenue	87 N/A	78 -10%	52 -34%	45 -13%	42 -8%	43 +2%	44 +2%	40 -8%	70 +75%	144 +106%	169 +18%	192 +14%	197 +2%	167 -15%	251 +50%	278 +11%	393 +41%	586 +49%	624 +7%	700 +12%	596 -15%	445 -25%	401 -10%	324 -19%	302 -7%	318 +5%	942 +196%	1 099 +17%	1 159 +6%	1 142 -2%	675 -41%	565 -16%	539 -5%	587 +9%	450 -23%	400 -11%	342 -15%	289 -15%	295 +2%	303 +3%	462 +52%	486 +5%	348 -28%	308 -11%	139 -55%	96 -31%	116 +22%	127 +9%	100 -22%	114 +14%	117 +3%	123 +5%	130 +6%	136 +5%	278 +104%	293 +5%	299 +2%	305 +2%	169 -44%	166 -2%	165 -1%	171 +4%	177 +4%	186 +5%	197 +6%	201 +2%	210 +5%	211 +0%	212 +1%	215 +1%	216 +0%	266 +23%	348 +31%	369 +6%	436 +18%	413 -5%	445 +8%	519 +17%	528 +2%	476 -10%
Gross Profit
Cost of Revenue	(66)	(56)	(36)	(30)	(27)	(29)	(28)	(25)	(46)	(102)	(119)	(134)	(139)	(111)	(172)	(194)	(257)	(369)	(359)	(396)	(323)	(234)	(218)	(171)	(155)	(166)	(490)	(547)	(608)	(595)	(367)	(332)	(299)	(324)	(248)	(234)	(214)	(188)	(190)	(193)	(310)	(329)	(247)	(214)	(93)	(40)	(41)	(34)	(85)	(5)	(5)	0	0	0	(108)	(118)	(125)	(131)	(25)	(19)	(15)	(16)	(15)	(13)	(11)	(5)	(4)	(3)	(3)	(1)	(2)	(38)	(104)	(108)	(127)	(109)	(138)	(193)	(207)	(175)
Gross Profit	21 N/A	22 +5%	16 -28%	16 -3%	15 -6%	14 -3%	15 +8%	15 -3%	24 +62%	41 +75%	50 +22%	58 +15%	58 -1%	57 -1%	79 +39%	84 +6%	136 +63%	217 +59%	266 +22%	304 +14%	273 -10%	210 -23%	183 -13%	154 -16%	147 -4%	152 +3%	452 +198%	552 +22%	551 0%	546 -1%	308 -44%	233 -24%	240 +3%	262 +9%	202 -23%	166 -18%	127 -23%	101 -21%	105 +4%	110 +5%	152 +38%	158 +4%	101 -36%	95 -6%	46 -51%	56 +21%	76 +37%	93 +23%	54 -41%	109 +100%	112 +3%	0 N/A	0 N/A	0 N/A	64 N/A	101 +57%	174 +72%	174 +0%	145 -17%	148 +2%	150 +2%	155 +3%	162 +5%	173 +7%	186 +8%	196 +5%	206 +5%	208 +1%	210 +1%	214 +2%	214 +0%	228 +6%	243 +7%	261 +7%	309 +19%	304 -2%	307 +1%	326 +6%	321 -2%	300 -6%
Operating Income
Operating Expenses	(4)	(15)	(11)	(11)	(5)	(6)	(7)	(6)	(7)	(11)	(11)	(10)	(7)	(9)	(11)	(14)	(7)	(11)	53	54	(30)	69	6	12	(18)	(5)	(66)	(75)	(55)	(51)	27	26	(28)	97	81	102	58	50	72	55	(15)	74	73	69	(18)	(6)	(28)	(24)	52	(30)	(31)	(39)	(24)	(18)	(13)	(16)	(33)	(26)	(27)	(22)	(27)	(27)	(30)	(33)	(35)	(34)	(34)	(41)	(37)	(38)	(45)	(42)	(47)	22	(35)	24	(32)	(64)	(57)	(69)
Selling, General & Administrative	(5)	(5)	(5)	(6)	(6)	(7)	(6)	(6)	(6)	(6)	(7)	(7)	(9)	(9)	(10)	(11)	(15)	(19)	(25)	(25)	(24)	(22)	(16)	(17)	(16)	(15)	(23)	(26)	(22)	(22)	(17)	(14)	(22)	(23)	(21)	(18)	(18)	(13)	(10)	(13)	(15)	(15)	(16)	(17)	(17)	(19)	(21)	(25)	(26)	(27)	(27)	(27)	(38)	(40)	(40)	(39)	(33)	(34)	(39)	(40)	(35)	(36)	(34)	(35)	(38)	(36)	(36)	(35)	(36)	(37)	(34)	(37)	(39)	(38)	(32)	(34)	(39)	(45)	(51)	(50)
Depreciation & Amortization	(1)	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(0)
Other Operating Expenses	3	(10)	(6)	(5)	3	0	(0)	0	(0)	(5)	(4)	(3)	3	(0)	(1)	(3)	8	8	79	79	(6)	90	22	29	(2)	10	(43)	(49)	(33)	(28)	44	40	(5)	120	102	121	76	63	82	68	(0)	89	89	86	(1)	13	(7)	1	78	(3)	(5)	(13)	15	22	27	23	(0)	8	12	18	8	9	4	2	3	3	2	(6)	(1)	(2)	(11)	(5)	(7)	59	(3)	58	6	(19)	(5)	(18)
Operating Income	18 N/A	7 -59%	5 -29%	5 -8%	10 +104%	8 -21%	9 +12%	9 -1%	16 +93%	31 +86%	39 +29%	48 +22%	51 +6%	48 -6%	68 +42%	70 +4%	130 +84%	206 +59%	319 +55%	358 +12%	243 -32%	279 +15%	190 -32%	165 -13%	129 -22%	147 +14%	387 +163%	477 +23%	496 +4%	496 0%	335 -32%	259 -23%	213 -18%	359 +69%	283 -21%	268 -5%	185 -31%	151 -19%	177 +17%	165 -7%	137 -17%	232 +70%	174 -25%	164 -6%	29 -83%	50 +76%	48 -5%	69 +46%	66 -4%	79 +20%	81 +2%	84 +3%	106 +27%	118 +11%	156 +33%	158 +1%	141 -11%	148 +5%	118 -21%	126 +7%	123 -2%	128 +4%	132 +3%	140 +6%	151 +8%	162 +7%	172 +6%	167 -3%	173 +4%	175 +1%	169 -3%	186 +10%	196 +6%	282 +44%	274 -3%	327 +19%	275 -16%	262 -5%	263 +0%	231 -12%
Pre-Tax Income
Interest Income Expense	1	1	(0)	(0)	(2)	6	6	7	8	(1)	(1)	(3)	(2)	(3)	(3)	(2)	(5)	(5)	(7)	(10)	83	(9)	(11)	(10)	(4)	(12)	(68)	(65)	(49)	(44)	39	45	157	53	37	38	43	32	25	37	68	27	28	13	506	495	486	474	256	253	254	257	151	146	142	148	96	130	149	176	149	144	176	179	169	135	67	29	192	242	(5)	15	161	82	(96)	(427)	(493)	(309)	(147)	(88)
Non-Reccuring Items	(12)	0	0	0	(2)	0	0	0	(3)	0	0	0	(1)	0	0	0	0	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	73	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	0	0	0	0	0	0	0	(0)	0	6	0	0	0	0	0	0	0	36	35
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	(0)	(0)	0	(2)	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	(2)	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
Pre-Tax Income	7 N/A	8 +18%	5 -37%	5 -6%	6 +28%	14 +130%	15 +5%	15 +4%	21 +42%	29 +37%	38 +30%	46 +19%	48 +5%	45 -6%	65 +45%	68 +5%	124 +81%	202 +63%	312 +55%	348 +11%	330 -5%	270 -18%	179 -34%	155 -13%	125 -19%	135 +8%	318 +136%	411 +29%	447 +9%	452 +1%	374 -17%	303 -19%	370 +22%	412 +11%	320 -22%	306 -4%	228 -25%	182 -20%	202 +11%	202 0%	207 +3%	259 +25%	201 -22%	176 -12%	607 +244%	545 -10%	534 -2%	543 +2%	322 -41%	332 +3%	335 +1%	341 +2%	258 -24%	264 +2%	298 +13%	306 +3%	237 -23%	279 +18%	267 -4%	302 +13%	279 -7%	271 -3%	308 +14%	319 +4%	320 +0%	297 -7%	240 -19%	195 -18%	365 +87%	417 +14%	171 -59%	201 +18%	358 +78%	364 +2%	178 -51%	(100) N/A	(219) -120%	(47) +78%	152 N/A	178 +17%
Net Income
Tax Provision	(4)	(4)	(0)	5	7	7	4	(2)	(5)	(6)	(8)	(10)	(10)	(9)	(14)	(15)	(23)	(37)	(44)	(50)	(45)	(33)	(29)	(25)	(25)	(24)	(69)	(82)	(86)	(88)	(52)	(42)	(53)	(56)	(48)	(45)	(24)	(21)	(20)	(18)	(24)	(25)	(15)	(13)	(4)	(3)	(5)	(7)	(7)	(10)	(9)	(8)	(17)	(16)	(25)	(26)	(20)	(24)	(17)	(24)	(28)	(27)	(29)	(27)	(50)	(49)	(49)	(50)	(34)	(37)	(29)	(35)	(18)	12	(11)	(40)	(40)	(46)	(43)	(27)
Income from Continuing Operations	3	4	5	10	13	21	18	14	16	23	30	36	38	36	52	54	101	165	268	298	286	237	150	130	100	111	249	329	361	364	322	261	317	356	271	261	204	161	182	184	183	234	187	163	603	542	529	536	315	322	326	333	241	248	274	280	217	255	250	278	251	244	279	292	270	248	191	145	331	380	142	165	340	376	167	(140)	(259)	(93)	110	151
Income to Minority Interest	(0)	(1)	0	0	0	1	0	0	0	(0)	(0)	(0)	(0)	0	0	0	(3)	(10)	(13)	(13)	(13)	(8)	(8)	(9)	(7)	(7)	(24)	(24)	(24)	(23)	(10)	(10)	(9)	(10)	(3)	(3)	(1)	(1)	(1)	0	0	(14)	(14)	(15)	(14)	(0)	0	0	0	1	1	1	1	1	1	1	(0)	(1)	(1)	(2)	(2)	(2)	(1)	(1)	(0)	0	1	1	1	0	(5)	(14)	(9)	(1)	(1)	0	(1)	(2)	(0)	(0)
Net Income (Common)	3 N/A	3 +26%	5 +35%	10 +111%	13 +34%	21 +63%	18 -14%	14 -25%	16 +18%	23 +40%	30 +31%	36 +20%	38 +7%	36 -6%	52 +45%	54 +4%	99 +82%	155 +57%	255 +65%	285 +12%	272 -4%	229 -16%	141 -38%	121 -15%	93 -23%	104 +12%	225 +115%	305 +36%	337 +10%	341 +1%	312 -9%	252 -19%	308 +23%	346 +12%	268 -22%	260 -3%	203 -22%	164 -19%	186 +14%	187 +1%	187 0%	223 +19%	177 -21%	153 -14%	592 +288%	544 -8%	530 -3%	536 +1%	315 -41%	323 +2%	327 +1%	334 +2%	242 -27%	249 +3%	275 +10%	281 +2%	217 -23%	255 +17%	249 -2%	276 +11%	249 -10%	242 -3%	278 +15%	291 +5%	270 -7%	248 -8%	191 -23%	146 -24%	332 +128%	381 +15%	137 -64%	152 +11%	331 +117%	375 +13%	166 -56%	(140) N/A	(260) -86%	(95) +63%	110 N/A	151 +37%
EPS (Diluted)	0 N/A	0 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.03 +50%	0.02 -33%	0.01 -50%	0.03 +200%	0.03 N/A	0.04 +33%	0.05 +25%	0.06 +20%	0.05 -17%	0.07 +40%	0.07 N/A	0.14 +100%	0.2 +43%	0.34 +70%	0.38 +12%	0.37 -3%	0.31 -16%	0.19 -39%	0.17 -11%	0.13 -24%	0.15 +15%	0.31 +107%	0.41 +32%	0.46 +12%	0.46 N/A	0.42 -9%	0.34 -19%	0.42 +24%	0.46 +10%	0.36 -22%	0.35 -3%	0.28 -20%	0.22 -21%	0.25 +14%	0.25 N/A	0.26 +4%	0.32 +23%	0.24 -25%	0.21 -13%	0.87 +314%	0.81 -7%	0.79 -2%	0.8 +1%	0.47 -41%	0.49 +4%	0.5 +2%	0.51 +2%	0.36 -29%	0.38 +6%	0.41 +8%	0.42 +2%	0.33 -21%	0.37 +12%	0.36 -3%	0.4 +11%	0.37 -8%	0.35 -5%	0.41 +17%	0.43 +5%	0.41 -5%	0.38 -7%	0.29 -24%	0.22 -24%	0.5 +127%	0.57 +14%	0.19 -67%	0.22 +16%	0.5 +127%	0.56 +12%	0.25 -55%	-0.21 N/A	-0.39 -86%	-0.14 +64%	0.17 N/A	0.23 +35%

Income Statement Balance Sheet Cash Flow Statement

Ho Bee Land Ltd
SGX:H13

Income Statement

Earnings Waterfall
Ho Bee Land Ltd

Income Statement
Ho Bee Land Ltd

See Also

Company

Help

Tools

Stocks

Ho Bee Land Ltd SGX:H13

Income Statement

Earnings Waterfall Ho Bee Land Ltd

Income Statement Ho Bee Land Ltd

See Also

Company

Help

Tools

Stocks

Ho Bee Land Ltd
SGX:H13

Earnings Waterfall
Ho Bee Land Ltd

Income Statement
Ho Bee Land Ltd