SES - Delayed Quote SGD

Combine Will International Holdings Limited (N0Z.SI)

0.9500 +0.0250 (+2.70%)
At close: April 26 at 1:11 PM GMT+8
Currency in HKD All numbers in thousands
Download
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,113,174.0000
1,113,174.0000
1,341,352.0000
1,140,423.0000
957,082.0000
Cost of Revenue
984,720.0000
984,720.0000
1,198,492.0000
1,045,430.0000
877,789.0000
Gross Profit
128,454.0000
128,454.0000
142,860.0000
94,993.0000
79,293.0000
Operating Expense
77,593.0000
77,593.0000
77,621.0000
72,255.0000
48,576.0000
Operating Income
50,861.0000
50,861.0000
65,239.0000
22,738.0000
30,717.0000
Net Non Operating Interest Income Expense
-26,491.0000
-26,491.0000
-21,215.0000
-17,229.0000
-18,917.0000
Pretax Income
48,846.0000
48,846.0000
60,746.0000
46,759.0000
33,468.0000
Tax Provision
6,315.0000
6,315.0000
17,989.0000
5,944.0000
2,549.0000
Net Income Common Stockholders
42,531.0000
42,531.0000
42,757.0000
40,815.0000
30,919.0000
Diluted NI Available to Com Stockholders
42,531.0000
42,531.0000
42,757.0000
40,815.0000
30,919.0000
Basic EPS
1.32
--
1.32
1.26
0.96
Diluted EPS
1.32
--
1.32
1.26
0.96
Basic Average Shares
32,327.4000
--
32,327.4000
32,327.4000
32,327.4000
Diluted Average Shares
32,327.4000
--
32,327.4000
32,327.4000
32,327.4000
Total Operating Income as Reported
78,172.0000
78,172.0000
83,464.0000
65,203.0000
52,762.0000
Total Expenses
1,062,313.0000
1,062,313.0000
1,276,113.0000
1,117,685.0000
926,365.0000
Net Income from Continuing & Discontinued Operation
42,531.0000
42,531.0000
42,757.0000
40,815.0000
30,919.0000
Normalized Income
38,868.7680
38,868.7680
49,207.2214
43,906.7413
34,291.0076
Interest Income
2,835.0000
2,835.0000
1,503.0000
1,215.0000
377.0000
Interest Expense
29,326.0000
29,326.0000
22,718.0000
18,444.0000
19,294.0000
Net Interest Income
-26,491.0000
-26,491.0000
-21,215.0000
-17,229.0000
-18,917.0000
EBIT
78,172.0000
78,172.0000
83,464.0000
65,203.0000
52,762.0000
EBITDA
178,121.0000
178,121.0000
177,659.0000
153,763.0000
132,465.0000
Reconciled Cost of Revenue
984,720.0000
984,720.0000
1,198,492.0000
1,045,430.0000
877,789.0000
Reconciled Depreciation
99,949.0000
99,949.0000
94,195.0000
88,560.0000
79,703.0000
Net Income from Continuing Operation Net Minority Interest
42,531.0000
42,531.0000
42,757.0000
40,815.0000
30,919.0000
Total Unusual Items Excluding Goodwill
4,206.0000
4,206.0000
-9,164.0000
-3,542.0000
-3,650.0000
Total Unusual Items
4,206.0000
4,206.0000
-9,164.0000
-3,542.0000
-3,650.0000
Normalized EBITDA
173,915.0000
173,915.0000
186,823.0000
157,305.0000
136,115.0000
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0001
0.0001
Tax Effect of Unusual Items
543.7680
543.7680
-2,713.7786
-450.2587
-277.9924
12/31/2020 - 6/23/2008

Upgrade to begin using 40 years of financial statements and get so much more.

Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.

Upgrade