Vibrant Group Ltd. | Income Statement
Fiscal year is May-April. All values SGD Thousands.
2013
2014
2015
2016
2017
2018
2019
Sales/Revenue
171,056.00
191,422.00
203,204.00
280,731.00
184,620.00
175,475
281,737
Cost of Goods Sold (COGS) incl. D&A
133,449.00
141,286.00
149,423.00
217,393.00
124,954.00
119,772
215,260
Gross Income
37,607.00
50,136.00
53,781.00
63,338.00
59,666.00
55,703
66,477
SG&A Expense
39,908.00
39,129.00
43,300.00
41,582.00
43,846.00
47,324
38,208
EBIT
2,301.00
8,343.00
10,481.00
21,756.00
15,820.00
8,379
28,269
Unusual Expense
13,920.00
44.00
1,226.00
3,523.00
529.00
51,165
8,624
Non Operating Income/Expense
26,674.00
23,456.00
24,160.00
14,674.00
25,417.00
42,699
6,835
Interest Expense
1,582.00
6,564.00
9,405.00
12,848.00
13,711.00
13,804
16,306
Pretax Income
44,849.00
47,583.00
27,438.00
25,436.00
31,697.00
96,913
15,699
Income Tax
3,627.00
3,313.00
2,562.00
3,628.00
4,895.00
714
6,001
Equity in Affiliates
-
-
1,727.00
6,950.00
6,329.00
3,107
270
Consolidated Net Income
41,222.00
44,270.00
26,603.00
28,758.00
20,473.00
93,092
9,968
Net Income
38,361.00
42,658.00
30,003.00
10,023.00
3,422.00
88,688
2,579
Net Income After Extraordinaries
38,361.00
42,658.00
30,003.00
10,023.00
3,422.00
88,688
452
Net Income Available to Common
38,361.00
42,658.00
30,003.00
10,023.00
3,422.00
88,688
5,610
EPS (Basic)
0.08
0.09
0.06
0.02
0.01
0.13
0.01
Basic Shares Outstanding
473,331.60
494,859.80
513,314.60
539,636.00
581,677.00
677,700
692,641.60
EPS (Diluted)
0.08
0.09
0.06
0.02
0.01
0.13
0.01
Diluted Shares Outstanding
473,331.60
494,859.80
513,314.60
539,636.00
581,677.00
677,700
692,641.60
EBITDA
4,498.00
17,501.00
20,753.00
32,548.00
28,685.00
21,167
39,162
Other Operating Expense
-
2,664.00
-
-
-
-
-
Non-Operating Interest Income
4,188.00
3,766.00
3,428.00
5,377.00
4,700.00
2,376
1,947
Minority Interest Expense
2,861.00
1,612.00
3,400.00
18,735.00
17,051.00
4,404
7,389
Equity in Affiliates (Pretax)
3,950.00
18,538.00
-
-
-
-
-
About Vibrant Group
View Profile
