Combine Will International Holdings Limited (SGX:N0Z)
Singapore · Delayed Price · Currency is SGD 1.350
0.00 (0.00%)
Aug 11, 2026, 11:46 AM SGT
SGX:N0Z Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 1,680 | 1,811 | 1,471 | 1,113 | 1,341 | 1,140 | |
Revenue Growth | -0.14% | 23.09% | 32.17% | -17.01% | 17.62% | 19.16% |
Cost of Revenue | 1,497 | 1,621 | 1,317 | 981.49 | 1,197 | 1,040 |
Gross Profit | 183.24 | 190.36 | 154.5 | 131.69 | 144.71 | 100.41 |
Selling, General & Admin | 128.68 | 140.24 | 112.56 | 87.12 | 88.42 | 88.19 |
Other Operating Expenses | -21.39 | -20.39 | -18.79 | -16.98 | -27.34 | -48.06 |
Operating Expenses | 107.6 | 120.16 | 93.57 | 69.44 | 59.67 | 40.87 |
Operating Income | 75.64 | 70.19 | 60.94 | 62.25 | 85.05 | 59.54 |
Interest Expense | -25.87 | -28.94 | -31.19 | -29.33 | -22.72 | -18.44 |
Interest & Investment Income | 2.76 | 5.17 | 6.41 | 4.73 | 4.06 | 3.29 |
EBT Excluding Unusual Items | 52.53 | 46.43 | 36.15 | 37.65 | 66.38 | 44.39 |
Gain (Loss) on Sale of Investments | -1.63 | 2.14 | 0.85 | 8.82 | -11.79 | -3.96 |
Gain (Loss) on Sale of Assets | -0.23 | -0.23 | 23.5 | -0.29 | 1.19 | - |
Other Unusual Items | - | - | - | 2.67 | 4.96 | 6.33 |
Pretax Income | 50.68 | 48.34 | 60.5 | 48.85 | 60.75 | 46.76 |
Income Tax Expense | 8.47 | 11.19 | 14.77 | 6.32 | 17.99 | 5.94 |
Earnings From Continuing Operations | 42.21 | 37.15 | 45.73 | 42.53 | 42.76 | 40.82 |
Net Income to Company | 42.21 | 37.15 | 45.73 | 42.53 | 42.76 | 40.82 |
Minority Interest in Earnings | -3.88 | - | - | - | - | - |
Net Income | 38.33 | 37.15 | 45.73 | 42.53 | 42.76 | 40.82 |
Net Income to Common | 38.33 | 37.15 | 45.73 | 42.53 | 42.76 | 40.82 |
Net Income Growth | -5.27% | -18.77% | 7.53% | -0.53% | 4.76% | 32.01% |
Shares Outstanding (Basic) | 32 | 32 | 32 | 32 | 32 | 32 |
Shares Outstanding (Diluted) | 32 | 32 | 32 | 32 | 32 | 32 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 1.19 | 1.15 | 1.41 | 1.32 | 1.32 | 1.26 |
EPS (Diluted) | 1.19 | 1.15 | 1.41 | 1.32 | 1.32 | 1.26 |
EPS Growth | -5.27% | -18.77% | 7.53% | -0.53% | 4.76% | 32.01% |
Free Cash Flow | -42.59 | -138.7 | -66.9 | 78.18 | 143.42 | 95.74 |
Free Cash Flow Per Share | -1.32 | -4.29 | -2.07 | 2.42 | 4.44 | 2.96 |
Dividend Per Share | 0.303 | 0.303 | 0.285 | 0.296 | 0.291 | 0.289 |
Dividend Growth | 6.32% | 6.32% | -3.83% | 1.77% | 0.54% | -1.40% |
Gross Margin | 10.91% | 10.51% | 10.50% | 11.83% | 10.79% | 8.80% |
Operating Margin | 4.50% | 3.88% | 4.14% | 5.59% | 6.34% | 5.22% |
Profit Margin | 2.28% | 2.05% | 3.11% | 3.82% | 3.19% | 3.58% |
Free Cash Flow Margin | -2.54% | -7.66% | -4.55% | 7.02% | 10.69% | 8.39% |
EBITDA | 173.4 | 160.14 | 144.82 | 141.38 | 159.3 | 125.83 |
EBITDA Margin | 10.32% | 8.84% | 9.84% | 12.70% | 11.88% | 11.03% |
D&A For EBITDA | 97.75 | 89.95 | 83.88 | 79.14 | 74.26 | 66.3 |
EBIT | 75.64 | 70.19 | 60.94 | 62.25 | 85.05 | 59.54 |
EBIT Margin | 4.50% | 3.88% | 4.14% | 5.59% | 6.34% | 5.22% |
Effective Tax Rate | 16.72% | 23.15% | 24.41% | 12.93% | 29.61% | 12.71% |