Incredible Holdings Ltd
SGX:RDR
Income Statement
Earnings Waterfall
Incredible Holdings Ltd
Income Statement
Incredible Holdings Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10
N/A
|
4
-60%
|
5
+20%
|
5
-4%
|
5
+14%
|
6
+12%
|
5
-11%
|
5
-13%
|
10
+126%
|
14
+36%
|
15
+11%
|
17
+11%
|
15
-15%
|
15
+2%
|
13
-12%
|
14
+8%
|
22
+54%
|
21
-2%
|
20
-6%
|
15
-26%
|
6
-59%
|
5
-18%
|
5
+5%
|
5
-12%
|
3
-24%
|
3
-5%
|
3
-6%
|
3
+3%
|
3
+2%
|
9
+181%
|
11
+21%
|
7
-35%
|
9
+21%
|
8
-14%
|
3
-57%
|
18
+460%
|
23
+28%
|
12
-50%
|
10
-15%
|
5
-48%
|
7
+41%
|
3
-56%
|
3
+6%
|
4
+8%
|
1
-82%
|
1
-5%
|
0
-29%
|
0
-57%
|
0
-52%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(11)
|
(9)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(8)
|
(10)
|
(7)
|
(8)
|
(7)
|
(3)
|
(18)
|
(23)
|
(11)
|
(9)
|
(4)
|
(6)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
(1)
N/A
|
(1)
+16%
|
1
N/A
|
1
-2%
|
1
+8%
|
1
+4%
|
1
-3%
|
1
-20%
|
4
+292%
|
7
+51%
|
9
+36%
|
10
+14%
|
7
-30%
|
8
+9%
|
6
-23%
|
7
+19%
|
13
+84%
|
12
-8%
|
9
-24%
|
6
-35%
|
2
-67%
|
1
-44%
|
1
+31%
|
1
-23%
|
1
-31%
|
1
-11%
|
1
-13%
|
1
+4%
|
1
+1%
|
1
+3%
|
1
-9%
|
1
-15%
|
1
+7%
|
0
-11%
|
0
-21%
|
0
+10%
|
1
+83%
|
1
+14%
|
1
+9%
|
1
-24%
|
1
+1%
|
0
-83%
|
0
+12%
|
0
+13%
|
0
-70%
|
0
+28%
|
0
+30%
|
0
-21%
|
0
-18%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(6)
|
(10)
|
(10)
|
(9)
|
(13)
|
(12)
|
(9)
|
(7)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(8)
|
(3)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(3)
|
(5)
|
(9)
|
(7)
|
(11)
|
(9)
|
(6)
|
(7)
|
(9)
|
(10)
|
(13)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
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
|
|
| Other Operating Expenses |
(6)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
(0)
|
(1)
|
0
|
(4)
|
0
|
(2)
|
0
|
(3)
|
(0)
|
0
|
0
|
(5)
|
(3)
|
(2)
|
4
|
2
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(2)
|
1
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
|
| Operating Income |
(7)
N/A
|
(3)
+52%
|
(1)
+70%
|
(2)
-60%
|
(1)
+30%
|
0
N/A
|
(1)
N/A
|
(1)
+6%
|
1
N/A
|
1
+2%
|
(0)
N/A
|
(0)
-1 050%
|
(4)
-1 561%
|
(3)
+28%
|
0
N/A
|
(2)
N/A
|
3
N/A
|
3
-14%
|
(4)
N/A
|
(6)
-43%
|
(7)
-29%
|
(6)
+16%
|
1
N/A
|
0
-68%
|
(1)
N/A
|
(1)
-3%
|
(2)
-35%
|
(2)
+5%
|
(2)
-33%
|
(2)
-6%
|
(2)
+21%
|
(2)
-10%
|
(2)
-14%
|
(2)
+1%
|
(3)
-50%
|
(3)
-7%
|
(4)
-9%
|
(7)
-82%
|
(2)
+65%
|
(3)
-41%
|
(4)
-15%
|
(2)
+43%
|
(3)
-14%
|
(4)
-64%
|
(3)
+39%
|
(2)
+34%
|
(2)
+8%
|
(0)
+96%
|
(0)
-42%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(17)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
2
|
0
|
2
|
(1)
|
0
|
(0)
|
2
|
(0)
|
1
|
(0)
|
(0)
|
0
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
2
|
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
|
|
| Pre-Tax Income |
(25)
N/A
|
(8)
+67%
|
(1)
+87%
|
(2)
-95%
|
(2)
-3%
|
(1)
+61%
|
(1)
+7%
|
(1)
-27%
|
1
N/A
|
1
+6%
|
(0)
N/A
|
(0)
-136%
|
(4)
-1 450%
|
(3)
+30%
|
(3)
-20%
|
(3)
+23%
|
4
N/A
|
3
-28%
|
(5)
N/A
|
(6)
-30%
|
(8)
-30%
|
(7)
+10%
|
1
N/A
|
0
-91%
|
(1)
N/A
|
(1)
-3%
|
(2)
-49%
|
(2)
+4%
|
(2)
-20%
|
(2)
-6%
|
(2)
+21%
|
(2)
-9%
|
(2)
-21%
|
(2)
-1%
|
(3)
-40%
|
(3)
-5%
|
(6)
-81%
|
(7)
-11%
|
(4)
+40%
|
(4)
+14%
|
(4)
-14%
|
(2)
+43%
|
(3)
-16%
|
(5)
-78%
|
(3)
+33%
|
(2)
+28%
|
(2)
+8%
|
(0)
+91%
|
(0)
+24%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Income from Continuing Operations |
(24)
|
(7)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
3
|
2
|
(5)
|
(6)
|
(8)
|
(7)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(5)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(24)
N/A
|
(9)
+62%
|
(3)
+64%
|
(3)
+18%
|
0
N/A
|
2
+1 258%
|
(0)
N/A
|
(1)
-57%
|
0
N/A
|
1
+30%
|
0
-55%
|
0
-89%
|
(4)
N/A
|
(3)
+30%
|
(3)
-24%
|
(3)
+22%
|
3
N/A
|
2
-44%
|
(5)
N/A
|
(6)
-25%
|
(8)
-31%
|
(7)
+11%
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(3)
-2%
|
(2)
+24%
|
(2)
+4%
|
(3)
-24%
|
(3)
-13%
|
(2)
+34%
|
(2)
+1%
|
(2)
-25%
|
(2)
-1%
|
(4)
-72%
|
(4)
-4%
|
(6)
-48%
|
(7)
-11%
|
(4)
+41%
|
(4)
+14%
|
(4)
-14%
|
(2)
+43%
|
(3)
-16%
|
(5)
-78%
|
(3)
+33%
|
(2)
+28%
|
(2)
+8%
|
(0)
+91%
|
(0)
+24%
|
|
| EPS (Diluted) |
-7.75
N/A
|
-2.75
+65%
|
-0.68
+75%
|
-0.43
+37%
|
0.01
N/A
|
0.25
+2 400%
|
-0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
0.02
+100%
|
0
N/A
|
0
N/A
|
-0.07
N/A
|
-0.05
+29%
|
-0.06
-20%
|
-0.05
+17%
|
0.04
N/A
|
0.02
-50%
|
-0.06
N/A
|
-0.08
-33%
|
-0.09
-12%
|
-0.07
+22%
|
0.01
N/A
|
0
N/A
|
-0.08
N/A
|
-0.05
+38%
|
-0.07
-40%
|
-0.02
+71%
|
-0.02
N/A
|
-0.02
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
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
|
|