Paranovus Entertainment Technology Ltd
NASDAQ:PAVS
Income Statement
Earnings Waterfall
Paranovus Entertainment Technology Ltd
Income Statement
Paranovus Entertainment Technology Ltd
| Mar-2019 | Sep-2019 | Mar-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
64
N/A
|
95
+49%
|
65
-32%
|
71
+10%
|
96
+35%
|
89
-7%
|
96
+7%
|
98
+3%
|
51
-48%
|
0
N/A
|
0
N/A
|
0
+4%
|
12
+17 265%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(32)
|
(47)
|
(35)
|
(53)
|
(82)
|
(86)
|
(95)
|
(93)
|
(49)
|
0
|
(0)
|
(0)
|
(10)
|
|
| Gross Profit |
32
N/A
|
48
+49%
|
30
-37%
|
18
-40%
|
14
-22%
|
4
-74%
|
1
-85%
|
5
+786%
|
3
-50%
|
0
N/A
|
0
N/A
|
0
-3%
|
2
+27 448%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(10)
|
(16)
|
(15)
|
(17)
|
(27)
|
(51)
|
(67)
|
(66)
|
(54)
|
(2)
|
(4)
|
(2)
|
(9)
|
|
| Selling, General & Administrative |
(8)
|
(13)
|
(13)
|
(15)
|
(25)
|
(50)
|
(56)
|
(64)
|
(53)
|
(2)
|
(2)
|
(2)
|
(4)
|
|
| Research & Development |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Operating Income |
22
N/A
|
32
+45%
|
15
-51%
|
2
-90%
|
(13)
N/A
|
(48)
-275%
|
(67)
-41%
|
(61)
+10%
|
(52)
+15%
|
(2)
+95%
|
(4)
-70%
|
(2)
+45%
|
(6)
-172%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(8)
|
16
|
(2)
|
0
|
(4)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
22
N/A
|
32
+45%
|
16
-51%
|
2
-89%
|
(13)
N/A
|
(58)
-357%
|
(67)
-16%
|
(69)
-2%
|
(39)
+43%
|
(4)
+89%
|
(4)
-1%
|
(7)
-61%
|
(6)
+10%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(3)
|
(5)
|
(3)
|
(1)
|
(0)
|
4
|
1
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
19
|
27
|
13
|
1
|
(13)
|
(54)
|
(66)
|
(72)
|
(40)
|
(4)
|
(4)
|
(7)
|
(6)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
5
|
8
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
19
N/A
|
27
+45%
|
13
-53%
|
1
-94%
|
(12)
N/A
|
(49)
-295%
|
(59)
-19%
|
(72)
-23%
|
(44)
+38%
|
(10)
+77%
|
(20)
-98%
|
(8)
+61%
|
(7)
+14%
|
|
| EPS (Diluted) |
1 627.82
N/A
|
2 360
+45%
|
1 064.59
-55%
|
60.39
-94%
|
-924.27
N/A
|
-2 430.33
-163%
|
-2 890.81
-19%
|
-1 263.47
+56%
|
-826.45
+35%
|
-213.94
+74%
|
-79.95
+63%
|
-9.33
+88%
|
-8.05
+14%
|
|