5Y Historicals for ABR Holdings Ltd (533)

5Y Historical Financials

Stock Price

0.41 SGD


Key Metrics	Latest
Total Revenue	135.6 M
Adjusted EBITDA	6.682 M
EBITDA Margin	4.9%
Net Profit Margin	2.8%
Total Assets	178.4 M
Total Debt	55.292 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	85.98	74.63	101.73	116.85	135.58	135.58	116.85	135.58
% Growth		(0.13)	0.36	0.15	0.16			0.16

Adjusted EBITDA	(1.42)	(5.17)	3.94	2.15	6.68	6.68	2.15	6.68
% Margin	(0.02)	(0.07)	0.04	0.02	0.05	0.05	0.02	0.05

Adjusted EBIT	(5.20)	(8.39)	0.51	(1.92)	2.06	2.06	(1.92)	2.06
% Margin	(0.06)	(0.11)	0.00	(0.02)	0.02	0.02	(0.02)	0.02

Adjusted Net Income	(2.04)	(2.94)	1.87	0.90	3.75	3.75	0.90	3.75
% Margin	(0.02)	(0.04)	0.02	0.01	0.03	0.03	0.01	0.03

Adjusted Basic EPS	(0.01)	(0.01)	0.01	0.00	0.02	0.02	0.00	0.02

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
SGD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	86	75	102	117	136	136	117	136
% Growth	NA	-13.2%	36.3%	14.9%	16.0%			16.0%

Cost of Revenue	(50)	(44)	(56)	(68)	(78)	(78)	(68)	(78)
Gross Profit	36	31	45	48	58	58	48	58
% Revenue	41.8%	41.4%	44.7%	41.4%	42.6%	42.6%	41.4%	42.6%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(27)	(25)	(28)	(31)	(36)	(36)	(31)	(36)
General and Admin	(14)	(15)	(17)	(19)	(19)	(19)	(19)	(19)
Other Inc / (Exp)	12	10	3	7	4	4	7	4
Total Operating Exp	(29)	(29)	(42)	(43)	(52)	(52)	(43)	(52)

Operating Income	7	2	3	5	6	6	5	6
% Revenue	8.2%	2.1%	3.2%	4.3%	4.5%	4.5%	4.3%	4.5%

Interest Expense	(1)	(0)	(0)	(1)	(2)	(2)	(1)	(2)
Pre-tax Income	7	1	3	4	4	4	4	4
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(0)	1	(0)	(1)	(1)	(1)	(1)	(1)
Net Income to Company	6	2	3	4	4	4	4	4
% Margin	7.1%	2.7%	2.5%	3.1%	2.8%	2.8%	3.1%	2.8%

Minority Interest in Earnings	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)
Net Income to Stockholders	6	2	2	4	4	4	4	4

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	6	2	2	4	4	4	4	4
% Margin	7.0%	3.3%	2.4%	3.0%	2.7%	2.7%	3.0%	2.7%

As Reported
Basic EPS (Continuing Ops)	0.03	0.01	0.01	0.02	0.02	0.02	0.02	0.02
Diluted EPS (Continuing Ops)	0.03	0.01	0.01	0.02	0.02	0.02	0.02	0.02

WA Basic Shares Out.	201.00	201.00	201.00	201.00	201.05	201.05	201.00	201.05
WA Diluted Shares Out.	201.00	201.00	201.00	201.00	201.05	201.05	201.00	201.05

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	7	1	3	4	4	4	4	4
Addback: Net Interest Expense	1	0	0	1	2	2	1	2
Addback: Other Non Operating Expenses, Total	(1)	(3)	(2)	(3)	(4)	(4)	(3)	(4)
Addback: Depreciation & Amortization	4	3	3	4	5	5	4	5
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	(0)	(2)	(0)	(1)	0	0	(1)	0
Addback: Gain (Loss) On Sale Of Assets	(0)	(0)	0	0	0	0	0	0
Addback: Asset Writedown	1	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	(12)	(5)	(0)	(3)	0	0	(3)	0
Adjusted EBITDA	(1)	(5)	4	2	7	7	2	7
% Margin	-1.7%	-6.9%	3.9%	1.8%	4.9%	4.9%	1.8%	4.9%

Adjusted EBIT	(5)	(8)	1	(2)	2	2	(2)	2
% Margin	-6.0%	-11.2%	0.5%	-1.6%	1.5%	1.5%	-1.6%	1.5%

Adjusted Net Income Reconciliation
Net Income to Company	6	2	3	4	4	4	4	4
Addback: Unusual Items	(11)	(7)	(1)	(4)	0	0	(4)	0
Less: Tax Benefit of Unusual Items (26%)	3	2	0	1	0	0	1	0
Adjusted Net Income	(2)	(3)	2	1	4	4	1	4
% Margin	-2.4%	-3.9%	1.8%	0.8%	2.8%	2.8%	0.8%	2.8%

Loading Error

5Y Historical Financials