SAG Holdings Limited (SAG)

SAG Holdings Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2023	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	59.52	59.52	51.45	43.22	48.94
Revenue Growth (YoY)	15.70%	15.70%	19.03%	-11.68%	-
Cost of Revenue	48.61	48.61	42.17	35.27	41.19
Gross Profit	10.91	10.91	9.28	7.95	7.75
Selling, General & Admin	8.38	8.38	7.67	6.85	6.75
Operating Expenses	8.38	8.38	7.67	6.85	6.75
Operating Income	2.53	2.53	1.61	1.11	1
Interest Expense	-1.03	-1.03	-0.63	-0.54	-0.77
Interest & Investment Income	0	0	0	0.09	0.19
Currency Exchange Gain (Loss)	0.15	0.15	0.59	0.29	-0.16
Other Non Operating Income (Expenses)	0.26	0.26	0.29	0.43	0.84
Pretax Income	1.9	1.9	1.85	1.38	1.1
Income Tax Expense	0.28	0.28	0.33	0.01	0.13
Earnings From Continuing Operations	1.63	1.63	1.53	1.37	0.97
Minority Interest in Earnings	-0.08	-0.08	-0.08	-	-
Net Income	1.55	1.55	1.45	1.37	0.97
Net Income to Common	1.55	1.55	1.45	1.37	0.97
Net Income Growth	6.90%	6.90%	5.69%	41.22%	-
Shares Outstanding (Basic)	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9
Shares Change (YoY)	-	-	-4.00%	-	-
EPS (Basic)	0.17	0.17	0.16	0.15	0.10
EPS (Diluted)	0.17	0.17	0.16	0.15	0.10
EPS Growth	6.90%	6.90%	10.09%	46.35%	-
Free Cash Flow	1.16	1.16	-2.34	3.09	2.79
Free Cash Flow Per Share	0.13	0.13	-0.26	0.33	0.30
Gross Margin	18.33%	18.33%	18.04%	18.40%	15.84%
Operating Margin	4.25%	4.25%	3.13%	2.56%	2.05%
Profit Margin	2.60%	2.60%	2.82%	3.17%	1.99%
Free Cash Flow Margin	1.95%	1.95%	-4.55%	7.15%	5.71%
EBITDA	2.66	2.66	1.77	1.28	1.18
EBITDA Margin	4.46%	4.46%	3.43%	2.96%	2.42%
D&A For EBITDA	0.13	0.13	0.16	0.17	0.18
EBIT	2.53	2.53	1.61	1.11	1
EBIT Margin	4.25%	4.25%	3.13%	2.56%	2.05%
Effective Tax Rate	14.44%	14.44%	17.55%	0.58%	11.56%

Source: S&P Capital IQ. Standard template. Financial Sources.