H

Hs Optimus Holdings Ltd
SGX:504

Watchlist Manager
Hs Optimus Holdings Ltd
SGX:504
Watchlist
Price: 0.002 SGD -33.33% Market Closed
Market Cap: 10.8m SGD
Have any thoughts about
Hs Optimus Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Hs Optimus Holdings Ltd

Revenue
15.1m SGD
Cost of Revenue
-11.8m SGD
Gross Profit
3.3m SGD
Operating Expenses
-5.9m SGD
Operating Income
-2.6m SGD
Other Expenses
-429.7k SGD
Net Income
-3m SGD

Income Statement
Hs Optimus Holdings Ltd

Rotate your device to view
Income Statement
Currency: SGD
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 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
37
N/A
46
+22%
42
-9%
37
-11%
35
-6%
33
-5%
34
+3%
32
-5%
31
-5%
30
-1%
27
-12%
25
-5%
26
+2%
15
-43%
29
+99%
18
-38%
15
-17%
15
+1%
17
+9%
11
-35%
13
+22%
15
+16%
15
-1%
Gross Profit
Cost of Revenue
(25)
(30)
(29)
(28)
(27)
(31)
(31)
(31)
(30)
(25)
(24)
(23)
(22)
(13)
(25)
(15)
(12)
(12)
(14)
(10)
(11)
(12)
(12)
Gross Profit
13
N/A
16
+24%
13
-17%
10
-27%
8
-20%
2
-72%
3
+60%
2
-49%
1
-44%
5
+411%
2
-53%
3
+9%
3
+33%
2
-43%
5
+134%
4
-23%
3
-22%
3
+9%
3
-5%
1
-71%
2
+111%
3
+62%
3
+15%
Operating Income
Operating Expenses
(7)
(10)
(1)
(1)
(2)
(11)
(11)
(12)
(11)
(6)
(5)
(5)
(5)
(7)
(7)
(4)
(6)
(5)
(6)
(8)
(7)
(5)
(6)
Selling, General & Administrative
(7)
(11)
(11)
(11)
(12)
(11)
(11)
(12)
(11)
(6)
(6)
(5)
(5)
(7)
(11)
(4)
(6)
(6)
(7)
(9)
(7)
(5)
(6)
Other Operating Expenses
0
1
10
10
10
0
0
0
0
0
0
0
0
0
3
1
1
1
1
0
1
0
0
Operating Income
6
N/A
6
-6%
12
+110%
8
-31%
6
-26%
(9)
N/A
(7)
+18%
(10)
-40%
(10)
+2%
(1)
+90%
(3)
-205%
(2)
+28%
(1)
+39%
(5)
-273%
(3)
+38%
(0)
+99%
(3)
-10 924%
(2)
+13%
(3)
-37%
(8)
-129%
(5)
+37%
(2)
+63%
(3)
-45%
Pre-Tax Income
Interest Income Expense
(1)
8
(1)
(1)
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
1
0
0
0
0
0
Total Other Income
(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
5
N/A
13
+161%
11
-18%
7
-33%
5
-27%
(9)
N/A
(8)
+15%
(10)
-30%
(10)
-1%
(1)
+90%
(3)
-220%
(2)
+26%
(2)
+35%
(5)
-225%
(3)
+33%
2
N/A
(3)
N/A
(2)
+31%
(3)
-71%
(8)
-124%
(5)
+36%
(2)
+67%
(3)
-65%
Net Income
Tax Provision
(1)
(3)
(3)
(3)
(3)
1
1
1
1
(1)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
Income from Continuing Operations
4
10
8
4
3
(8)
(7)
(9)
(9)
(1)
(3)
(3)
(2)
(5)
(4)
2
(3)
(2)
(3)
(7)
(5)
(2)
(3)
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)
Net Income (Common)
4
N/A
10
+126%
8
-23%
4
-41%
3
-40%
(8)
N/A
(7)
+15%
(9)
-32%
(9)
-1%
(1)
+85%
(3)
-145%
(3)
+23%
(2)
+27%
(9)
-393%
(8)
+14%
2
N/A
(2)
N/A
(2)
+24%
(3)
-76%
(7)
-136%
(5)
+35%
(2)
+58%
(3)
-49%
EPS (Diluted)
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