Pae Ltd
BSE:517230
Income Statement
Earnings Waterfall
Pae Ltd
Revenue
|
2k
INR
|
Operating Expenses
|
-6.4m
INR
|
Operating Income
|
-6.4m
INR
|
Other Expenses
|
1.2m
INR
|
Net Income
|
-5.2m
INR
|
Income Statement
Pae Ltd
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
0
-80%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Gross Profit | |||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
-80%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | |||||||||||
Operating Expenses |
(11)
|
(11)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(8)
|
(7)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
Operating Income |
(11)
N/A
|
(11)
+6%
|
(7)
+31%
|
(7)
+1%
|
(7)
N/A
|
(7)
+1%
|
(7)
-6%
|
(7)
+11%
|
(6)
+7%
|
(6)
-3%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(60)
|
(62)
|
(8)
|
(5)
|
(1)
|
2
|
(1)
|
(1)
|
(4)
|
(3)
|
|
Non-Reccuring Items |
81
|
81
|
130
|
50
|
113
|
113
|
127
|
63
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
6
|
6
|
6
|
11
|
10
|
10
|
10
|
5
|
|
Pre-Tax Income |
10
N/A
|
9
-11%
|
122
+1 211%
|
44
-64%
|
111
+151%
|
119
+8%
|
64
-46%
|
65
+2%
|
(0)
N/A
|
(5)
-2 865%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
10
|
9
|
122
|
44
|
111
|
119
|
64
|
65
|
(0)
|
(5)
|
|
Net Income (Common) |
10
N/A
|
9
-11%
|
122
+1 210%
|
44
-64%
|
111
+151%
|
119
+8%
|
64
-46%
|
65
+1%
|
(0)
N/A
|
(5)
-1 808%
|
|
EPS (Diluted) |
1
N/A
|
0.89
-11%
|
11.67
+1 211%
|
4.22
-64%
|
10.6
+151%
|
11.53
+9%
|
6.17
-46%
|
6.52
+6%
|
-0.03
N/A
|
-0.51
-1 600%
|