Mewah International Inc
SGX:MV4
Income Statement
Earnings Waterfall
Mewah International Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-3.9B
USD
|
Gross Profit
|
259.1m
USD
|
Operating Expenses
|
-148.7m
USD
|
Operating Income
|
110.4m
USD
|
Other Expenses
|
-69.8m
USD
|
Net Income
|
40.6m
USD
|
Income Statement
Mewah International Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 468
N/A
|
4 349
-3%
|
4 114
-5%
|
3 868
-6%
|
3 621
-6%
|
3 484
-4%
|
3 179
-9%
|
3 128
-2%
|
3 194
+2%
|
3 149
-1%
|
3 307
+5%
|
3 444
+4%
|
3 439
0%
|
3 317
-4%
|
3 147
-5%
|
2 963
-6%
|
2 675
-10%
|
2 694
+1%
|
2 833
+5%
|
2 843
+0%
|
3 043
+7%
|
3 059
+1%
|
2 963
-3%
|
2 945
-1%
|
2 927
-1%
|
3 036
+4%
|
3 041
+0%
|
3 007
-1%
|
2 947
-2%
|
2 834
-4%
|
2 787
-2%
|
2 767
-1%
|
2 817
+2%
|
2 883
+2%
|
3 446
+20%
|
4 078
+18%
|
4 349
+7%
|
4 934
+13%
|
5 429
+10%
|
4 862
-10%
|
4 124
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 282)
|
(4 154)
|
(3 889)
|
(3 628)
|
(3 411)
|
(3 252)
|
(2 956)
|
(2 905)
|
(2 952)
|
(2 929)
|
(3 100)
|
(3 231)
|
(3 206)
|
(3 073)
|
(2 882)
|
(2 683)
|
(2 430)
|
(2 483)
|
(2 631)
|
(2 663)
|
(2 827)
|
(2 834)
|
(2 739)
|
(2 718)
|
(2 786)
|
(2 866)
|
(2 891)
|
(2 875)
|
(2 812)
|
(2 696)
|
(2 631)
|
(2 601)
|
(2 693)
|
(2 693)
|
(3 175)
|
(3 797)
|
(4 026)
|
(4 630)
|
(5 056)
|
(4 484)
|
(3 865)
|
|
Gross Profit |
186
N/A
|
195
+5%
|
225
+15%
|
240
+7%
|
210
-12%
|
232
+10%
|
223
-4%
|
223
+0%
|
241
+8%
|
220
-9%
|
207
-6%
|
213
+3%
|
233
+9%
|
245
+5%
|
265
+8%
|
280
+5%
|
245
-12%
|
210
-14%
|
201
-4%
|
181
-10%
|
216
+19%
|
226
+5%
|
224
-1%
|
227
+1%
|
141
-38%
|
170
+20%
|
149
-12%
|
132
-12%
|
135
+2%
|
139
+3%
|
155
+12%
|
166
+7%
|
124
-25%
|
190
+53%
|
271
+43%
|
281
+4%
|
323
+15%
|
304
-6%
|
373
+23%
|
377
+1%
|
259
-31%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(179)
|
(185)
|
(197)
|
(198)
|
(188)
|
(211)
|
(200)
|
(188)
|
(205)
|
(182)
|
(184)
|
(200)
|
(200)
|
(194)
|
(197)
|
(179)
|
(165)
|
(154)
|
(154)
|
(161)
|
(164)
|
(166)
|
(161)
|
(162)
|
(111)
|
(148)
|
(124)
|
(106)
|
(110)
|
(108)
|
(122)
|
(126)
|
(117)
|
(123)
|
(123)
|
(147)
|
(182)
|
(160)
|
(159)
|
(164)
|
(149)
|
|
Selling, General & Administrative |
(174)
|
(181)
|
(192)
|
(194)
|
(180)
|
(198)
|
(199)
|
(197)
|
(199)
|
(185)
|
(183)
|
(197)
|
(201)
|
(199)
|
(199)
|
(182)
|
(167)
|
(159)
|
(156)
|
(161)
|
(167)
|
(162)
|
(161)
|
(165)
|
(113)
|
(153)
|
(129)
|
(110)
|
(113)
|
(112)
|
(125)
|
(130)
|
(120)
|
(127)
|
(129)
|
(155)
|
(187)
|
(169)
|
(163)
|
(169)
|
(159)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(5)
|
(3)
|
(8)
|
(13)
|
(1)
|
9
|
(6)
|
3
|
(2)
|
(3)
|
2
|
5
|
3
|
3
|
2
|
5
|
2
|
0
|
2
|
(4)
|
0
|
3
|
2
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
6
|
8
|
5
|
9
|
4
|
5
|
10
|
|
Operating Income |
6
N/A
|
10
+54%
|
28
+189%
|
42
+50%
|
22
-47%
|
21
-6%
|
22
+5%
|
35
+58%
|
36
+3%
|
38
+6%
|
23
-41%
|
14
-40%
|
33
+144%
|
51
+54%
|
69
+35%
|
101
+47%
|
80
-20%
|
56
-30%
|
47
-16%
|
20
-59%
|
51
+161%
|
60
+17%
|
63
+5%
|
64
+3%
|
29
-54%
|
22
-27%
|
25
+15%
|
26
+4%
|
25
-4%
|
31
+24%
|
34
+10%
|
40
+18%
|
7
-82%
|
67
+859%
|
148
+121%
|
134
-9%
|
141
+5%
|
144
+2%
|
214
+48%
|
214
+0%
|
110
-48%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
32
|
17
|
(1)
|
(20)
|
(4)
|
(8)
|
(12)
|
(21)
|
(13)
|
(19)
|
(16)
|
(11)
|
(29)
|
(46)
|
(53)
|
(85)
|
(67)
|
(43)
|
(33)
|
8
|
(7)
|
(20)
|
(10)
|
(13)
|
26
|
36
|
15
|
(2)
|
(15)
|
(28)
|
(26)
|
(21)
|
(7)
|
(28)
|
(8)
|
(0)
|
(24)
|
(48)
|
(51)
|
(53)
|
(51)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
5
|
2
|
2
|
2
|
(1)
|
2
|
2
|
2
|
(0)
|
3
|
(1)
|
(27)
|
(26)
|
(7)
|
(5)
|
(21)
|
(21)
|
(4)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
|
Pre-Tax Income |
38
N/A
|
27
-30%
|
28
+3%
|
22
-21%
|
18
-17%
|
13
-29%
|
10
-20%
|
14
+39%
|
23
+60%
|
20
-14%
|
6
-68%
|
3
-53%
|
4
+24%
|
5
+44%
|
16
+200%
|
16
+4%
|
13
-22%
|
14
+8%
|
15
+8%
|
27
+83%
|
39
+43%
|
40
+3%
|
53
+32%
|
56
+6%
|
57
+3%
|
60
+4%
|
41
-31%
|
24
-42%
|
12
-49%
|
5
-62%
|
9
+105%
|
19
+101%
|
3
-84%
|
38
+1 115%
|
112
+196%
|
108
-4%
|
110
+1%
|
92
-16%
|
142
+55%
|
139
-2%
|
55
-60%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
3
|
4
|
5
|
5
|
6
|
7
|
5
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(9)
|
(18)
|
(18)
|
(30)
|
(30)
|
(25)
|
(27)
|
(11)
|
(6)
|
3
|
6
|
2
|
(1)
|
8
|
(2)
|
(26)
|
(25)
|
(29)
|
(24)
|
(29)
|
(28)
|
(17)
|
|
Income from Continuing Operations |
39
|
30
|
31
|
27
|
24
|
19
|
17
|
19
|
20
|
17
|
5
|
3
|
3
|
4
|
14
|
14
|
7
|
8
|
9
|
18
|
21
|
22
|
23
|
26
|
32
|
33
|
31
|
18
|
15
|
11
|
12
|
18
|
12
|
36
|
86
|
83
|
81
|
68
|
113
|
112
|
39
|
|
Income to Minority Interest |
3
|
3
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
2
|
1
|
(2)
|
2
|
|
Net Income (Common) |
42
N/A
|
34
-21%
|
34
+1%
|
29
-16%
|
25
-13%
|
21
-17%
|
18
-11%
|
21
+13%
|
21
+1%
|
18
-14%
|
6
-68%
|
3
-40%
|
3
-21%
|
4
+48%
|
13
+233%
|
13
N/A
|
6
-51%
|
7
+9%
|
8
+11%
|
17
+116%
|
21
+22%
|
22
+5%
|
23
+6%
|
26
+13%
|
32
+24%
|
33
+2%
|
30
-8%
|
18
-42%
|
15
-16%
|
11
-27%
|
12
+12%
|
19
+55%
|
12
-38%
|
37
+215%
|
87
+136%
|
83
-4%
|
80
-4%
|
70
-13%
|
114
+63%
|
110
-4%
|
41
-63%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
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
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.06
+200%
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.08
+60%
|
0.07
-13%
|
0.03
-57%
|