AF Global Ltd
SGX:L38
Income Statement
Earnings Waterfall
AF Global Ltd
Income Statement
AF Global 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
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
61
N/A
|
63
+3%
|
61
-2%
|
62
+1%
|
62
+1%
|
59
-5%
|
58
-1%
|
56
-3%
|
61
+8%
|
63
+4%
|
60
-4%
|
66
+9%
|
61
-7%
|
60
-1%
|
60
+0%
|
60
0%
|
60
0%
|
60
0%
|
60
0%
|
60
0%
|
59
-1%
|
59
0%
|
58
-2%
|
56
-2%
|
57
+0%
|
56
-1%
|
56
-1%
|
55
0%
|
55
-2%
|
53
-2%
|
53
-1%
|
54
+2%
|
81
+50%
|
55
-32%
|
55
0%
|
55
-1%
|
54
-1%
|
54
+0%
|
55
+1%
|
55
+1%
|
36
-35%
|
33
-7%
|
28
-17%
|
21
-25%
|
34
+63%
|
58
+71%
|
66
+14%
|
64
-2%
|
28
-56%
|
21
-25%
|
11
-49%
|
5
-57%
|
5
+18%
|
9
+73%
|
16
+75%
|
25
+52%
|
28
+15%
|
30
+6%
|
31
+5%
|
31
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25)
|
(25)
|
(24)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(32)
|
(31)
|
(32)
|
(32)
|
(32)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(42)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(17)
|
(15)
|
(12)
|
(9)
|
(16)
|
(28)
|
(31)
|
(31)
|
(15)
|
(13)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
|
| Gross Profit |
36
N/A
|
38
+5%
|
37
-1%
|
36
-4%
|
35
-2%
|
31
-12%
|
29
-6%
|
27
-6%
|
30
+12%
|
31
+3%
|
29
-7%
|
33
+14%
|
29
-13%
|
29
-1%
|
29
+1%
|
29
+0%
|
29
+0%
|
29
-1%
|
29
-1%
|
28
-1%
|
28
-1%
|
28
0%
|
27
-2%
|
27
-3%
|
27
+1%
|
26
-2%
|
26
-1%
|
26
+1%
|
26
-2%
|
25
-4%
|
25
-1%
|
26
+4%
|
39
+52%
|
27
-30%
|
27
+0%
|
27
0%
|
26
-4%
|
26
+0%
|
27
+2%
|
27
+0%
|
19
-30%
|
18
-2%
|
16
-15%
|
12
-22%
|
18
+45%
|
30
+70%
|
35
+16%
|
34
-4%
|
14
-59%
|
8
-41%
|
1
-86%
|
(3)
N/A
|
(2)
+37%
|
1
N/A
|
7
+411%
|
14
+100%
|
17
+23%
|
18
+10%
|
20
+7%
|
20
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(24)
|
(25)
|
(25)
|
(25)
|
(22)
|
(25)
|
(24)
|
(23)
|
(22)
|
(23)
|
(23)
|
(25)
|
(24)
|
(26)
|
(27)
|
(26)
|
(25)
|
(25)
|
(25)
|
(35)
|
(35)
|
(38)
|
(38)
|
(30)
|
(29)
|
(26)
|
(38)
|
(21)
|
(16)
|
(15)
|
(24)
|
(21)
|
(23)
|
(24)
|
(15)
|
(15)
|
(13)
|
(11)
|
(17)
|
(28)
|
(34)
|
(34)
|
(16)
|
(14)
|
(11)
|
(10)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(16)
|
(19)
|
(16)
|
|
| Selling, General & Administrative |
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(20)
|
(18)
|
(17)
|
(18)
|
(18)
|
(21)
|
(17)
|
(16)
|
(16)
|
(22)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(19)
|
(19)
|
(22)
|
(22)
|
(23)
|
(22)
|
(19)
|
(29)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(10)
|
(9)
|
(8)
|
(7)
|
(10)
|
(17)
|
(20)
|
(20)
|
(10)
|
(9)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
| Other Operating Expenses |
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(8)
|
(7)
|
(7)
|
(1)
|
(8)
|
(8)
|
(7)
|
(0)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(16)
|
(16)
|
(16)
|
(16)
|
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(4)
|
(2)
|
(10)
|
(8)
|
(10)
|
(10)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(12)
|
(14)
|
(14)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(8)
|
(10)
|
(7)
|
|
| Operating Income |
11
N/A
|
10
-5%
|
10
-2%
|
8
-18%
|
7
-20%
|
4
-44%
|
4
+21%
|
3
-44%
|
5
+118%
|
7
+23%
|
7
+11%
|
8
+10%
|
5
-38%
|
6
+10%
|
7
+30%
|
6
-21%
|
6
-1%
|
4
-28%
|
4
+2%
|
2
-55%
|
1
-25%
|
2
+15%
|
2
+15%
|
2
-7%
|
2
+31%
|
(8)
N/A
|
(9)
-14%
|
(12)
-27%
|
(12)
-1%
|
(5)
+61%
|
(4)
+13%
|
(0)
+89%
|
1
N/A
|
6
+444%
|
11
+74%
|
12
+10%
|
2
-81%
|
5
+119%
|
3
-35%
|
3
-24%
|
3
+28%
|
4
+11%
|
3
-23%
|
1
-68%
|
0
-64%
|
2
+371%
|
1
-54%
|
(1)
N/A
|
(2)
-351%
|
(5)
-127%
|
(10)
-92%
|
(13)
-30%
|
(11)
+18%
|
(7)
+34%
|
(3)
+58%
|
2
N/A
|
5
+144%
|
2
-47%
|
0
-85%
|
4
+1 113%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(6)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
0
|
10
|
12
|
12
|
11
|
10
|
1
|
(0)
|
1
|
7
|
4
|
5
|
7
|
8
|
7
|
7
|
6
|
3
|
5
|
6
|
6
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
|
| Non-Reccuring Items |
7
|
3
|
4
|
1
|
1
|
1
|
(8)
|
(7)
|
(7)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
2
|
4
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(9)
|
73
|
73
|
73
|
82
|
0
|
(4)
|
(4)
|
4
|
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
|
|
| Total Other Income |
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
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
|
|
| Pre-Tax Income |
13
N/A
|
9
-28%
|
7
-21%
|
4
-45%
|
3
-30%
|
1
-76%
|
(6)
N/A
|
(7)
-10%
|
(3)
+52%
|
(2)
+28%
|
4
N/A
|
8
+89%
|
4
-42%
|
5
+17%
|
(3)
N/A
|
79
N/A
|
79
0%
|
77
-2%
|
81
+4%
|
(2)
N/A
|
(1)
+43%
|
1
N/A
|
10
+1 423%
|
8
-18%
|
8
-3%
|
(4)
N/A
|
(9)
-131%
|
(12)
-31%
|
(2)
+83%
|
7
N/A
|
8
+11%
|
11
+37%
|
11
+7%
|
8
-29%
|
11
+39%
|
13
+17%
|
9
-28%
|
10
+4%
|
9
-9%
|
10
+17%
|
11
+9%
|
11
-2%
|
10
-8%
|
7
-32%
|
4
-44%
|
7
+80%
|
7
+1%
|
6
-19%
|
1
-86%
|
(2)
N/A
|
(8)
-239%
|
(11)
-44%
|
(8)
+27%
|
(5)
+46%
|
(1)
+87%
|
4
N/A
|
5
+43%
|
3
-45%
|
0
-86%
|
5
+1 082%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
10
|
6
|
4
|
1
|
(0)
|
(2)
|
(6)
|
(7)
|
(5)
|
(5)
|
1
|
4
|
2
|
3
|
(5)
|
77
|
76
|
75
|
77
|
(6)
|
(5)
|
(3)
|
6
|
5
|
5
|
(7)
|
(12)
|
(14)
|
(4)
|
5
|
6
|
9
|
8
|
5
|
8
|
10
|
7
|
8
|
7
|
8
|
9
|
9
|
8
|
5
|
2
|
4
|
3
|
2
|
(0)
|
(3)
|
(8)
|
(12)
|
(9)
|
(5)
|
(1)
|
4
|
7
|
3
|
1
|
5
|
|
| Income to Minority Interest |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(1)
|
1
|
3
|
4
|
3
|
2
|
0
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
|
| Net Income (Common) |
8
N/A
|
3
-64%
|
0
-100%
|
(3)
N/A
|
(4)
-50%
|
(5)
-15%
|
(9)
-80%
|
(10)
-5%
|
(8)
+13%
|
(8)
+1%
|
(2)
+77%
|
(1)
+67%
|
(2)
-160%
|
(1)
+65%
|
(8)
-1 391%
|
73
N/A
|
73
-1%
|
71
-3%
|
73
+3%
|
(10)
N/A
|
(9)
+6%
|
(8)
+16%
|
1
N/A
|
1
-56%
|
1
+2%
|
(11)
N/A
|
(14)
-33%
|
(17)
-18%
|
(7)
+60%
|
3
N/A
|
4
+12%
|
6
+76%
|
5
-25%
|
3
-38%
|
6
+104%
|
8
+28%
|
5
-36%
|
5
+7%
|
4
-22%
|
5
+33%
|
6
+16%
|
5
-12%
|
6
+2%
|
4
-30%
|
(1)
N/A
|
1
N/A
|
19
+2 880%
|
18
-7%
|
19
+7%
|
(2)
N/A
|
(5)
-154%
|
(8)
-54%
|
(6)
+23%
|
(3)
+42%
|
(1)
+84%
|
2
N/A
|
3
+55%
|
(1)
N/A
|
(3)
-193%
|
1
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
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
N/A
|
0
N/A
|
-0.01
N/A
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|