Design Capital Income Statement

Financials in millions SGD. Fiscal year is January - December.

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	51.14	61.83	89.51	96.53	89.18
Revenue Growth (YoY)	-17.30%	-30.92%	-7.27%	8.24%	-21.97%
Cost of Revenue	34.88	42.92	61.9	67.66	62.11
Gross Profit	16.26	18.92	27.61	28.86	27.07
Selling, General & Admin	18.31	18.45	23.31	22.09	20.85
Operating Expenses	18.31	18.45	23.31	22.09	20.85
Operating Income	-2.05	0.46	4.3	6.77	6.22
Interest Expense	-0.6	-0.71	-0.76	-0.87	-0.82
Interest & Investment Income	1.07	1.24	0.74	0.19	0.11
Other Non Operating Income (Expenses)	0.36	0.36	0.27	0.43	0.37
EBT Excluding Unusual Items	-1.23	1.35	4.56	6.53	5.88
Gain (Loss) on Sale of Assets	0.02	0.08	0.14	-	-
Asset Writedown	-	-	-	-	-0.15
Other Unusual Items	-	-	-	-	1.37
Pretax Income	-1.21	1.44	4.7	6.53	7.34
Income Tax Expense	0.07	0.65	0.81	1.36	1.42
Earnings From Continuing Operations	-1.28	0.79	3.88	5.16	5.92
Minority Interest in Earnings	-0.45	-0.47	-0.99	-0.62	-1.12
Net Income	-1.73	0.32	2.89	4.54	4.8
Net Income to Common	-1.73	0.32	2.89	4.54	4.8
Net Income Growth	-	-88.90%	-36.34%	-5.43%	-35.20%
Shares Outstanding (Basic)	2,000	2,000	2,000	2,000	2,000
Shares Outstanding (Diluted)	2,000	2,000	2,000	2,000	2,000
EPS (Basic)	-0.00	0.00	0.00	0.00	0.00
EPS (Diluted)	-0.00	0.00	0.00	0.00	0.00
EPS Growth	-	-88.94%	-36.33%	-5.45%	-35.20%
Free Cash Flow	9.33	7.8	12.54	-11.08	4.1
Free Cash Flow Per Share	0.01	0.00	0.01	-0.01	0.00
Dividend Per Share	-	-	0.001	0.001	0.002
Dividend Growth	-	-	-1.69%	-62.23%	-20.76%
Gross Margin	31.79%	30.59%	30.85%	29.90%	30.36%
Operating Margin	-4.01%	0.75%	4.81%	7.02%	6.98%
Profit Margin	-3.38%	0.52%	3.23%	4.71%	5.39%
Free Cash Flow Margin	18.24%	12.61%	14.01%	-11.47%	4.60%
EBITDA	-1	1.57	5.22	7.59	7.09
EBITDA Margin	-1.95%	2.53%	5.83%	7.86%	7.95%
D&A For EBITDA	1.06	1.1	0.92	0.81	0.86
EBIT	-2.05	0.46	4.3	6.77	6.22
EBIT Margin	-4.01%	0.75%	4.81%	7.02%	6.98%
Effective Tax Rate	-	45.02%	17.33%	20.90%	19.31%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.