Phi Group Inc
OTC:PHIG
Income Statement
Earnings Waterfall
Phi Group Inc
Income Statement
Phi Group Inc
| Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
2
|
2
|
3
|
|
| Revenue |
691
N/A
|
760
+10%
|
881
+16%
|
|
| Operating Income | ||||
| Operating Expenses |
(594)
|
(708)
|
(765)
|
|
| Selling, General & Administrative |
(594)
|
(711)
|
(784)
|
|
| Other Operating Expenses |
0
|
3
|
20
|
|
| Operating Income |
96
N/A
|
52
-46%
|
116
+124%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(3)
|
(1)
|
(5)
|
|
| Non-Reccuring Items |
(4)
|
(0)
|
(1)
|
|
| Total Other Income |
2
|
6
|
12
|
|
| Pre-Tax Income |
92
N/A
|
56
-39%
|
122
+116%
|
|
| Net Income | ||||
| Tax Provision |
(22)
|
1
|
(22)
|
|
| Income from Continuing Operations |
70
|
58
|
100
|
|
| Net Income (Common) |
70
N/A
|
58
-17%
|
100
+74%
|
|
| EPS (Diluted) |
2.22
N/A
|
1.85
-17%
|
3.26
+76%
|
|