Keppel Pacific Oak US REIT (SGX:CMOU)

SGX:CMOU Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Rental Revenue	101.52	150.76	147.98	141.26	139.59
Other Revenue	44.92	-	-	-	-
Total Revenue	146.44	150.76	147.98	141.26	139.59
Revenue Growth (YoY	-2.87%	1.88%	4.76%	1.19%	13.59%
Property Expenses	73.44	70.46	70.26	64.93	63.22
Selling, General & Administrative	3.74	3.52	3.5	2.43	2.33
Total Operating Expenses	77.18	73.98	73.76	67.35	65.54
Operating Income	69.26	76.78	74.21	73.9	74.05
Interest Expense	-34.78	-34.03	12.75	-2.75	-24.32
Interest & Investment Income	1.32	0.82	0.15	0.07	0.05
Other Non-Operating Income	-0.03	-0.06	-0.09	-0.13	-0.13
EBT Excluding Unusual Items	35.77	43.52	87.03	71.1	49.64
Gain (Loss) on Sale of Assets	-	-	0.19	-	-
Asset Writedown	-46.66	-142.26	-39.18	19.21	19.73
Pretax Income	-10.9	-98.75	48.03	90.31	69.37
Income Tax Expense	-4	-31.02	-0.45	12.96	12.99
Net Income	-6.89	-67.73	48.49	77.35	56.39
Net Income to Common	-6.89	-67.73	48.49	77.35	56.39
Net Income Growth	-	-	-37.32%	37.18%	-19.05%
Basic Shares Outstanding	1,044	1,044	1,044	984	939
Diluted Shares Outstanding	1,044	1,044	1,044	984	939
Shares Change (YoY)	0.00%	0.09%	6.10%	4.74%	11.27%
EPS (Basic)	-0.01	-0.06	0.05	0.08	0.06
EPS (Diluted)	-0.01	-0.06	0.05	0.08	0.06
EPS Growth	-	-	-40.92%	30.97%	-27.25%
Dividend Per Share	-	0.025	0.058	0.063	0.062
Dividend Growth	-	-56.90%	-8.52%	1.77%	3.66%
Operating Margin	47.30%	50.93%	50.15%	52.32%	53.05%
Profit Margin	-4.71%	-44.92%	32.77%	54.76%	40.39%
Free Cash Flow Margin	50.52%	55.88%	53.64%	58.70%	53.45%
EBIT	69.26	76.78	74.21	73.9	74.05
EBIT Margin	47.30%	50.93%	50.15%	52.32%	53.05%
Effective Tax Rate	-	-	-	14.35%	18.72%
Revenue as Reported	146.44	-	-	-	-

Source: S&P Capital IQ. Real Estate template. Financial Sources.