Venture Corporation Ltd
SGX:V03
Income Statement
Earnings Waterfall
Venture Corporation Ltd
Revenue
|
3B
SGD
|
Cost of Revenue
|
-2.6B
SGD
|
Gross Profit
|
449m
SGD
|
Operating Expenses
|
-148.3m
SGD
|
Operating Income
|
300.8m
SGD
|
Other Expenses
|
-30.8m
SGD
|
Net Income
|
270m
SGD
|
Income Statement
Venture Corporation Ltd
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 |
2 432
N/A
|
2 419
-1%
|
2 402
-1%
|
2 428
+1%
|
2 388
-2%
|
2 344
-2%
|
2 320
-1%
|
2 300
-1%
|
2 330
+1%
|
2 390
+3%
|
2 404
+1%
|
2 414
+0%
|
2 465
+2%
|
2 483
+1%
|
2 543
+2%
|
2 637
+4%
|
2 657
+1%
|
2 679
+1%
|
2 701
+1%
|
2 714
+0%
|
2 874
+6%
|
3 087
+7%
|
3 417
+11%
|
3 773
+10%
|
4 005
+6%
|
4 018
+0%
|
3 957
-2%
|
3 665
-7%
|
3 485
-5%
|
3 557
+2%
|
3 509
-1%
|
3 607
+3%
|
3 633
+1%
|
3 167
-13%
|
3 013
-5%
|
3 079
+2%
|
3 107
+1%
|
3 471
+12%
|
3 864
+11%
|
3 650
-6%
|
3 025
-17%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 107)
|
(2 107)
|
(2 106)
|
(2 134)
|
(2 101)
|
(2 067)
|
(2 041)
|
(2 015)
|
(2 040)
|
(2 091)
|
(2 099)
|
(2 106)
|
(2 150)
|
(2 158)
|
(2 209)
|
(2 292)
|
(2 303)
|
(2 320)
|
(2 337)
|
(2 339)
|
(2 457)
|
(2 649)
|
(2 940)
|
(3 222)
|
(3 383)
|
(3 358)
|
(3 246)
|
(2 990)
|
(2 847)
|
(2 923)
|
(2 913)
|
(3 019)
|
(3 058)
|
(2 662)
|
(2 519)
|
(2 584)
|
(2 623)
|
(2 932)
|
(3 284)
|
(3 115)
|
(2 576)
|
|
Gross Profit |
326
N/A
|
312
-4%
|
297
-5%
|
293
-1%
|
287
-2%
|
278
-3%
|
279
+1%
|
285
+2%
|
289
+2%
|
299
+3%
|
305
+2%
|
308
+1%
|
315
+2%
|
325
+3%
|
334
+3%
|
345
+3%
|
354
+3%
|
359
+1%
|
364
+1%
|
375
+3%
|
417
+11%
|
438
+5%
|
477
+9%
|
551
+16%
|
621
+13%
|
660
+6%
|
711
+8%
|
675
-5%
|
638
-5%
|
635
0%
|
595
-6%
|
589
-1%
|
575
-2%
|
505
-12%
|
494
-2%
|
495
+0%
|
484
-2%
|
539
+11%
|
579
+7%
|
534
-8%
|
449
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(174)
|
(170)
|
(166)
|
(162)
|
(154)
|
(150)
|
(151)
|
(157)
|
(158)
|
(161)
|
(160)
|
(159)
|
(230)
|
(238)
|
(244)
|
(248)
|
(184)
|
(180)
|
(179)
|
(179)
|
(212)
|
(217)
|
(220)
|
(218)
|
(193)
|
(183)
|
(207)
|
(210)
|
(215)
|
(205)
|
(174)
|
(167)
|
(170)
|
(160)
|
(159)
|
(148)
|
(135)
|
(139)
|
(143)
|
(146)
|
(148)
|
|
Selling, General & Administrative |
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
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(2)
|
|
Research & Development |
(30)
|
(29)
|
(29)
|
(29)
|
(24)
|
(23)
|
(24)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(31)
|
(40)
|
(41)
|
(45)
|
(42)
|
(37)
|
(35)
|
(33)
|
(37)
|
(36)
|
(38)
|
(39)
|
(50)
|
(57)
|
(84)
|
(91)
|
(83)
|
(75)
|
(50)
|
(39)
|
(37)
|
(37)
|
(36)
|
(30)
|
(19)
|
(17)
|
(17)
|
(22)
|
(30)
|
|
Depreciation & Amortization |
(47)
|
(47)
|
(47)
|
(46)
|
(44)
|
(43)
|
(43)
|
(42)
|
(42)
|
(42)
|
(41)
|
(41)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(42)
|
(45)
|
(41)
|
(38)
|
(36)
|
(31)
|
(32)
|
(33)
|
(32)
|
(31)
|
(32)
|
(33)
|
(36)
|
(39)
|
(42)
|
(42)
|
(39)
|
(37)
|
(34)
|
(33)
|
(32)
|
(31)
|
|
Other Operating Expenses |
(97)
|
(95)
|
(90)
|
(88)
|
(85)
|
(83)
|
(85)
|
(87)
|
(88)
|
(91)
|
(91)
|
(92)
|
(157)
|
(156)
|
(160)
|
(161)
|
(98)
|
(100)
|
(102)
|
(104)
|
(130)
|
(139)
|
(144)
|
(142)
|
(110)
|
(94)
|
(89)
|
(87)
|
(100)
|
(97)
|
(92)
|
(92)
|
(93)
|
(82)
|
(79)
|
(79)
|
(77)
|
(88)
|
(93)
|
(92)
|
(85)
|
|
Operating Income |
152
N/A
|
142
-7%
|
131
-8%
|
131
+0%
|
133
+2%
|
128
-4%
|
128
0%
|
128
+1%
|
131
+2%
|
138
+6%
|
145
+5%
|
149
+3%
|
86
-42%
|
88
+2%
|
91
+4%
|
97
+7%
|
170
+76%
|
179
+5%
|
185
+3%
|
196
+6%
|
205
+5%
|
221
+8%
|
257
+16%
|
333
+30%
|
428
+29%
|
476
+11%
|
505
+6%
|
465
-8%
|
423
-9%
|
430
+2%
|
421
-2%
|
421
+0%
|
405
-4%
|
344
-15%
|
335
-3%
|
347
+3%
|
349
+1%
|
400
+15%
|
436
+9%
|
388
-11%
|
301
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
8
|
11
|
10
|
10
|
10
|
9
|
11
|
9
|
7
|
3
|
5
|
7
|
10
|
12
|
13
|
11
|
7
|
11
|
8
|
11
|
13
|
9
|
8
|
4
|
6
|
8
|
11
|
10
|
10
|
10
|
13
|
15
|
15
|
8
|
7
|
11
|
11
|
12
|
19
|
30
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
158
N/A
|
149
-5%
|
141
-5%
|
141
-1%
|
143
+2%
|
138
-4%
|
137
-1%
|
139
+2%
|
140
+1%
|
145
+4%
|
149
+2%
|
154
+4%
|
93
-40%
|
97
+5%
|
102
+5%
|
109
+7%
|
182
+66%
|
186
+2%
|
195
+5%
|
204
+4%
|
216
+6%
|
233
+8%
|
266
+14%
|
341
+28%
|
444
+30%
|
482
+9%
|
513
+6%
|
476
-7%
|
433
-9%
|
441
+2%
|
431
-2%
|
435
+1%
|
420
-3%
|
360
-14%
|
343
-5%
|
353
+3%
|
360
+2%
|
411
+14%
|
449
+9%
|
407
-9%
|
331
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
1
|
(1)
|
(4)
|
(6)
|
(9)
|
(8)
|
(9)
|
(12)
|
(11)
|
(16)
|
(17)
|
(19)
|
(22)
|
(25)
|
(28)
|
(29)
|
(31)
|
(32)
|
(35)
|
(40)
|
(46)
|
(57)
|
(71)
|
(75)
|
(77)
|
(71)
|
(63)
|
(63)
|
(61)
|
(60)
|
(57)
|
(47)
|
(45)
|
(46)
|
(47)
|
(64)
|
(79)
|
(72)
|
(60)
|
|
Income from Continuing Operations |
157
|
151
|
142
|
139
|
139
|
132
|
128
|
131
|
131
|
134
|
137
|
138
|
76
|
78
|
80
|
85
|
154
|
157
|
165
|
171
|
181
|
193
|
220
|
284
|
373
|
408
|
436
|
405
|
370
|
377
|
370
|
375
|
363
|
312
|
297
|
307
|
312
|
346
|
370
|
336
|
271
|
|
Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
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)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
Net Income (Common) |
157
N/A
|
151
-4%
|
143
-6%
|
140
-2%
|
140
N/A
|
132
-5%
|
129
-3%
|
131
+2%
|
131
N/A
|
134
+2%
|
137
+3%
|
138
+1%
|
76
-45%
|
78
+2%
|
80
+3%
|
85
+5%
|
154
+82%
|
157
+2%
|
165
+5%
|
171
+4%
|
181
+5%
|
194
+7%
|
220
+14%
|
284
+29%
|
373
+31%
|
408
+9%
|
436
+7%
|
405
-7%
|
370
-9%
|
377
+2%
|
370
-2%
|
375
+1%
|
363
-3%
|
312
-14%
|
297
-5%
|
307
+3%
|
312
+2%
|
346
+11%
|
370
+7%
|
335
-9%
|
270
-19%
|
|
EPS (Diluted) |
0.57
N/A
|
0.55
-4%
|
0.52
-5%
|
0.51
-2%
|
0.51
N/A
|
0.48
-6%
|
0.47
-2%
|
0.48
+2%
|
0.48
N/A
|
0.49
+2%
|
0.5
+2%
|
0.5
N/A
|
0.28
-44%
|
0.28
N/A
|
0.29
+4%
|
0.31
+7%
|
0.56
+81%
|
0.57
+2%
|
0.6
+5%
|
0.62
+3%
|
0.65
+5%
|
0.69
+6%
|
0.77
+12%
|
0.99
+29%
|
1.3
+31%
|
1.41
+8%
|
1.51
+7%
|
0.83
-45%
|
1.27
+53%
|
1.3
+2%
|
1.27
-2%
|
1.27
N/A
|
1.25
-2%
|
1.07
-14%
|
1.02
-5%
|
1.05
+3%
|
1.07
+2%
|
1.19
+11%
|
1.27
+7%
|
1.15
-9%
|
0.93
-19%
|