Sim Leisure Group Ltd
SGX:URR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sim Leisure Group Ltd
SGX:URR
|
MY |
|
Liberty Media Corp
NASDAQ:LSXMA
|
US |
|
Stemmer Imaging AG
XETRA:S9I
|
DE |
Income Statement
Earnings Waterfall
Sim Leisure Group Ltd
Income Statement
Sim Leisure Group Ltd
| Dec-2018 | Jun-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
2
|
1
|
0
|
0
|
1
|
0
|
3
|
0
|
2
|
0
|
3
|
0
|
4
|
0
|
0
|
|
| Revenue |
21
N/A
|
21
+0%
|
22
+3%
|
18
-19%
|
10
-46%
|
10
+9%
|
18
+70%
|
39
+121%
|
68
+73%
|
97
+43%
|
135
+40%
|
167
+23%
|
168
+1%
|
154
-8%
|
138
-10%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(16)
|
(23)
|
(51)
|
(77)
|
(88)
|
(85)
|
(88)
|
(90)
|
|
| Gross Profit |
12
N/A
|
12
-1%
|
13
+9%
|
10
-27%
|
1
-93%
|
1
-26%
|
6
+1 123%
|
24
+272%
|
44
+87%
|
46
+4%
|
58
+26%
|
79
+35%
|
83
+6%
|
66
-20%
|
48
-28%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(11)
|
(11)
|
9
|
7
|
(8)
|
(7)
|
(8)
|
(7)
|
(19)
|
(30)
|
(30)
|
(25)
|
(27)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(11)
|
(11)
|
(8)
|
(10)
|
(8)
|
(8)
|
(11)
|
(17)
|
(28)
|
(31)
|
(30)
|
(26)
|
(28)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
17
|
17
|
0
|
1
|
3
|
10
|
9
|
2
|
1
|
1
|
1
|
|
| Operating Income |
10
N/A
|
8
-19%
|
3
-68%
|
(2)
N/A
|
10
N/A
|
8
-21%
|
(1)
N/A
|
16
N/A
|
37
+123%
|
39
+6%
|
39
0%
|
49
+27%
|
53
+8%
|
41
-23%
|
21
-50%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
0
|
(4)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
45
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
8
N/A
|
3
-64%
|
2
-28%
|
2
-9%
|
8
+333%
|
5
-36%
|
(5)
N/A
|
13
N/A
|
34
+161%
|
36
+6%
|
35
-3%
|
45
+27%
|
49
+9%
|
38
-22%
|
61
+59%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(6)
|
(8)
|
(8)
|
(8)
|
(6)
|
(10)
|
(13)
|
(11)
|
(17)
|
|
| Income from Continuing Operations |
6
|
1
|
0
|
0
|
8
|
5
|
(10)
|
5
|
26
|
28
|
29
|
35
|
36
|
27
|
44
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(11)
|
(13)
|
(9)
|
(3)
|
|
| Net Income (Common) |
6
N/A
|
1
-82%
|
0
-78%
|
0
+109%
|
8
+1 625%
|
4
-52%
|
(12)
N/A
|
4
N/A
|
22
+528%
|
23
+2%
|
22
-3%
|
24
+9%
|
23
-4%
|
18
-20%
|
41
+123%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.01
-83%
|
0
N/A
|
0
N/A
|
0.06
N/A
|
0.03
-50%
|
-0.08
N/A
|
0.02
N/A
|
0.13
+550%
|
0.14
+8%
|
0.13
-7%
|
0.14
+8%
|
0.14
N/A
|
0.11
-21%
|
0.25
+127%
|
|