AnAn International Ltd
SGX:Y35
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
AnAn International Ltd
SGX:Y35
|
SG |
Income Statement
Earnings Waterfall
AnAn International Ltd
Income Statement
AnAn International Ltd
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Revenue |
28
N/A
|
31
+11%
|
35
+13%
|
39
+11%
|
40
+4%
|
40
-1%
|
34
-16%
|
35
+4%
|
52
+50%
|
45
-14%
|
44
-2%
|
36
-18%
|
14
-60%
|
3
-81%
|
2
-32%
|
(1)
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
|
10
N/A
|
159
+1 542%
|
227
+42%
|
696
+207%
|
740
+6%
|
977
+32%
|
1 060
+8%
|
639
-40%
|
679
+6%
|
327
-52%
|
177
-46%
|
155
-12%
|
224
+44%
|
474
+112%
|
702
+48%
|
968
+38%
|
1 087
+12%
|
999
-8%
|
1 385
+39%
|
1 686
+22%
|
2 012
+19%
|
2 296
+14%
|
2 136
-7%
|
2 052
-4%
|
1 985
-3%
|
2 026
+2%
|
1 970
-3%
|
1 869
-5%
|
1 730
-7%
|
1 680
-3%
|
1 651
-2%
|
1 441
-13%
|
1 367
-5%
|
1 195
-13%
|
1 203
+1%
|
1 443
+20%
|
1 651
+14%
|
1 926
+17%
|
2 178
+13%
|
2 596
+19%
|
2 896
+12%
|
3 186
+10%
|
3 211
+1%
|
2 945
-8%
|
2 796
-5%
|
2 566
-8%
|
2 476
-3%
|
2 456
-1%
|
2 396
-2%
|
2 476
+3%
|
2 458
-1%
|
2 516
+2%
|
2 653
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(18)
|
(18)
|
(18)
|
(15)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(158)
|
(225)
|
(692)
|
(736)
|
(973)
|
(1 055)
|
(636)
|
(674)
|
(323)
|
(173)
|
(151)
|
(207)
|
(447)
|
(673)
|
(938)
|
(1 067)
|
(987)
|
(1 358)
|
(1 645)
|
(1 954)
|
(2 228)
|
(2 073)
|
(1 994)
|
(1 933)
|
(1 970)
|
(1 914)
|
(1 813)
|
(1 674)
|
(1 624)
|
(1 593)
|
(1 381)
|
(1 304)
|
(1 128)
|
(1 135)
|
(1 374)
|
(1 576)
|
(1 832)
|
(2 070)
|
(2 473)
|
(2 757)
|
(3 036)
|
(3 064)
|
(2 803)
|
(2 664)
|
(2 451)
|
(2 367)
|
(2 354)
|
(2 293)
|
(2 375)
|
(2 355)
|
(2 403)
|
(2 513)
|
|
| Gross Profit |
22
N/A
|
25
+12%
|
29
+16%
|
31
+10%
|
31
-2%
|
31
+1%
|
25
-20%
|
25
-1%
|
34
+39%
|
27
-22%
|
26
-3%
|
22
-16%
|
14
-34%
|
4
-74%
|
3
-14%
|
(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
|
2
+1 600%
|
2
+12%
|
3
+74%
|
3
+3%
|
4
+21%
|
5
+17%
|
4
-19%
|
6
+44%
|
5
-19%
|
4
-16%
|
4
+3%
|
17
+341%
|
27
+60%
|
29
+5%
|
30
+5%
|
20
-34%
|
12
-39%
|
27
+121%
|
42
+55%
|
59
+41%
|
68
+16%
|
63
-8%
|
59
-6%
|
52
-11%
|
56
+7%
|
57
+1%
|
56
0%
|
56
0%
|
55
-2%
|
58
+5%
|
60
+4%
|
63
+5%
|
67
+7%
|
68
+1%
|
70
+3%
|
74
+7%
|
94
+26%
|
107
+14%
|
123
+14%
|
139
+13%
|
150
+8%
|
147
-2%
|
141
-4%
|
133
-6%
|
114
-14%
|
109
-4%
|
103
-6%
|
104
+1%
|
101
-3%
|
103
+2%
|
113
+10%
|
140
+24%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(12)
|
(14)
|
(17)
|
(17)
|
(16)
|
(12)
|
(12)
|
(20)
|
(34)
|
(40)
|
(46)
|
(50)
|
(14)
|
(8)
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(0)
|
12
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(17)
|
(27)
|
(37)
|
(175)
|
(190)
|
(196)
|
(194)
|
(73)
|
(58)
|
(53)
|
(55)
|
(52)
|
(53)
|
(52)
|
(52)
|
(56)
|
(58)
|
(63)
|
(67)
|
(76)
|
(79)
|
(80)
|
(83)
|
(84)
|
(84)
|
(88)
|
(89)
|
(89)
|
(92)
|
(92)
|
(98)
|
(104)
|
(103)
|
(103)
|
(110)
|
|
| Selling, General & Administrative |
(11)
|
(13)
|
(15)
|
(17)
|
(16)
|
(16)
|
(12)
|
(11)
|
(18)
|
(21)
|
(27)
|
(33)
|
(13)
|
(10)
|
(4)
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(18)
|
(27)
|
(38)
|
(52)
|
(53)
|
(55)
|
(55)
|
(77)
|
(53)
|
(53)
|
(53)
|
(53)
|
(53)
|
(53)
|
(53)
|
(57)
|
(56)
|
(60)
|
(64)
|
(66)
|
(70)
|
(70)
|
(73)
|
(78)
|
(78)
|
(83)
|
(85)
|
(96)
|
(101)
|
(102)
|
(107)
|
(99)
|
(97)
|
(102)
|
(110)
|
|
| 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
|
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 |
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(13)
|
(14)
|
(13)
|
(37)
|
(5)
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
13
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(123)
|
(137)
|
(141)
|
(140)
|
4
|
(4)
|
(1)
|
(3)
|
1
|
0
|
1
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(10)
|
(9)
|
(9)
|
(10)
|
(5)
|
(6)
|
(5)
|
(4)
|
7
|
10
|
10
|
10
|
(5)
|
(6)
|
(1)
|
0
|
|
| Operating Income |
11
N/A
|
13
+13%
|
14
+10%
|
14
+1%
|
14
-1%
|
15
+9%
|
13
-16%
|
13
N/A
|
15
+14%
|
(7)
N/A
|
(15)
-99%
|
(24)
-66%
|
(36)
-48%
|
(11)
+70%
|
(4)
+59%
|
3
N/A
|
(1)
N/A
|
(1)
+40%
|
(1)
-67%
|
(2)
-70%
|
(1)
+47%
|
(2)
-100%
|
(0)
+78%
|
12
N/A
|
(1)
N/A
|
0
N/A
|
0
-33%
|
1
+550%
|
1
-15%
|
1
+18%
|
2
+31%
|
1
-71%
|
2
+260%
|
1
-36%
|
(0)
N/A
|
(0)
N/A
|
13
N/A
|
22
+66%
|
23
+3%
|
23
+2%
|
12
-50%
|
4
-69%
|
9
+162%
|
15
+55%
|
21
+45%
|
(107)
N/A
|
(128)
-20%
|
(138)
-8%
|
(142)
-3%
|
(17)
+88%
|
(1)
+93%
|
3
N/A
|
1
-73%
|
3
+233%
|
5
+74%
|
8
+59%
|
11
+36%
|
11
+0%
|
10
-13%
|
7
-29%
|
8
+15%
|
18
+131%
|
28
+55%
|
43
+52%
|
56
+31%
|
66
+18%
|
63
-5%
|
53
-16%
|
43
-19%
|
26
-41%
|
18
-31%
|
10
-42%
|
6
-40%
|
(3)
N/A
|
(0)
+99%
|
10
N/A
|
31
+201%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(3)
|
(4)
|
(5)
|
(2)
|
(9)
|
(10)
|
(9)
|
(3)
|
(6)
|
(7)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(10)
|
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
|
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
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(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)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
11
N/A
|
13
+15%
|
14
+11%
|
14
-2%
|
14
N/A
|
14
+1%
|
11
-19%
|
11
N/A
|
2
-78%
|
(9)
N/A
|
(17)
-76%
|
(26)
-58%
|
(37)
-40%
|
(12)
+68%
|
(6)
+51%
|
2
N/A
|
(3)
N/A
|
(3)
+7%
|
(3)
-16%
|
(3)
-7%
|
(15)
-381%
|
(2)
+86%
|
(0)
+81%
|
12
N/A
|
(1)
N/A
|
0
N/A
|
0
-67%
|
1
+900%
|
1
-30%
|
1
+29%
|
1
+33%
|
0
-83%
|
2
+700%
|
1
-35%
|
(0)
N/A
|
(0)
-100%
|
13
N/A
|
22
+68%
|
22
+1%
|
22
+1%
|
11
-52%
|
3
-70%
|
9
+171%
|
14
+53%
|
19
+42%
|
(109)
N/A
|
(131)
-20%
|
(140)
-7%
|
(144)
-3%
|
(19)
+87%
|
(3)
+87%
|
1
N/A
|
(2)
N/A
|
(0)
+97%
|
2
N/A
|
5
+207%
|
9
+82%
|
10
+4%
|
9
-5%
|
6
-34%
|
6
+3%
|
17
+164%
|
26
+53%
|
40
+58%
|
53
+32%
|
64
+20%
|
60
-5%
|
50
-18%
|
38
-23%
|
19
-51%
|
8
-56%
|
1
-93%
|
(3)
N/A
|
(9)
-242%
|
(6)
+31%
|
3
N/A
|
23
+618%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(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)
|
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
0
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(5)
|
(7)
|
(11)
|
(15)
|
(20)
|
(19)
|
(16)
|
(13)
|
(6)
|
(4)
|
(0)
|
1
|
7
|
6
|
2
|
(6)
|
|
| Income from Continuing Operations |
9
|
11
|
12
|
12
|
13
|
14
|
11
|
11
|
2
|
(10)
|
(17)
|
(26)
|
(37)
|
(12)
|
(6)
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(15)
|
(2)
|
(0)
|
12
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
11
|
18
|
18
|
19
|
9
|
3
|
8
|
12
|
16
|
(110)
|
(131)
|
(139)
|
(142)
|
(19)
|
(3)
|
0
|
(3)
|
(2)
|
(1)
|
2
|
5
|
6
|
6
|
4
|
5
|
12
|
19
|
29
|
38
|
44
|
42
|
33
|
25
|
13
|
4
|
1
|
(2)
|
(2)
|
(0)
|
5
|
17
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
5
|
6
|
6
|
3
|
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)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(7)
|
(10)
|
(15)
|
(20)
|
(23)
|
(22)
|
(18)
|
(13)
|
(7)
|
(2)
|
(0)
|
1
|
1
|
(0)
|
(3)
|
(9)
|
|
| Net Income (Common) |
9
N/A
|
11
+14%
|
12
+15%
|
12
+1%
|
13
+6%
|
14
+8%
|
12
-19%
|
12
+3%
|
6
-54%
|
(5)
N/A
|
(11)
-128%
|
(21)
-93%
|
(71)
-242%
|
(16)
+77%
|
(11)
+30%
|
(4)
+63%
|
(3)
+34%
|
(3)
+7%
|
(3)
-12%
|
(3)
-7%
|
(15)
-393%
|
(2)
+86%
|
(0)
+80%
|
12
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
-38%
|
1
+40%
|
1
+43%
|
0
-90%
|
1
+1 200%
|
1
-45%
|
(0)
N/A
|
(1)
-25%
|
11
N/A
|
18
+66%
|
18
+2%
|
19
+1%
|
9
-53%
|
3
-69%
|
8
+190%
|
11
+44%
|
14
+20%
|
(111)
N/A
|
(132)
-18%
|
(139)
-6%
|
(142)
-2%
|
(21)
+85%
|
(6)
+72%
|
(2)
+62%
|
(5)
-137%
|
(3)
+40%
|
(2)
+21%
|
(1)
+59%
|
2
N/A
|
2
+47%
|
2
+4%
|
2
-35%
|
2
+5%
|
5
+207%
|
9
+70%
|
14
+65%
|
18
+28%
|
21
+17%
|
20
-7%
|
15
-23%
|
12
-22%
|
6
-53%
|
2
-65%
|
0
-90%
|
(1)
N/A
|
(1)
-19%
|
(0)
+80%
|
2
N/A
|
8
+222%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.03
-50%
|
-0.05
-67%
|
-0.14
-180%
|
-0.02
+86%
|
-0.01
+50%
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
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
|
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
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
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
|
0
N/A
|
0
N/A
|
0
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
|
|