Livingstone Health Holdings Ltd
SGX:PRH
Income Statement
Earnings Waterfall
Livingstone Health Holdings Ltd
Income Statement
Livingstone Health Holdings Ltd
| Jun-2020 | Dec-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
0
-98%
|
24
+6 978%
|
41
+67%
|
34
-16%
|
35
+1%
|
33
-5%
|
30
-9%
|
25
-15%
|
25
+0%
|
28
+8%
|
29
+5%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(18)
|
(0)
|
(4)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| Gross Profit |
0
N/A
|
0
-94%
|
20
+86 784%
|
33
+66%
|
27
-17%
|
28
+1%
|
27
-1%
|
24
-10%
|
20
-18%
|
20
+1%
|
22
+8%
|
23
+4%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(15)
|
(46)
|
(23)
|
(24)
|
(25)
|
(24)
|
(22)
|
(23)
|
(21)
|
(22)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(12)
|
(20)
|
(18)
|
(18)
|
(19)
|
(17)
|
(15)
|
(15)
|
(17)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
(2)
|
(24)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(4)
|
|
| Operating Income |
(0)
N/A
|
(1)
-178%
|
5
N/A
|
(13)
N/A
|
5
N/A
|
3
-28%
|
2
-35%
|
1
-62%
|
(2)
N/A
|
(2)
-43%
|
1
N/A
|
0
-51%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(20)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-140%
|
(16)
-2 191%
|
(14)
+12%
|
4
N/A
|
3
-31%
|
2
-39%
|
0
-74%
|
(3)
N/A
|
(3)
+3%
|
0
N/A
|
0
+4%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(17)
|
(15)
|
4
|
3
|
1
|
0
|
(3)
|
(3)
|
0
|
0
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-140%
|
(17)
-2 261%
|
(15)
+8%
|
3
N/A
|
2
-38%
|
1
-61%
|
(0)
N/A
|
(3)
-2 708%
|
(3)
+2%
|
1
N/A
|
1
+19%
|
|
| EPS (Diluted) |
0
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.06
-20%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
|