Boldtek Holdings Ltd
SGX:5VI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Boldtek Holdings Ltd
SGX:5VI
|
SG |
|
T
|
Techknowgreen Solutions Ltd
BSE:543991
|
IN |
|
LNA Sante SA
PAR:LNA
|
FR |
Income Statement
Earnings Waterfall
Boldtek Holdings Ltd
Income Statement
Boldtek Holdings Ltd
| Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Revenue |
103
N/A
|
127
+23%
|
115
-10%
|
110
-4%
|
128
+17%
|
150
+17%
|
148
-1%
|
109
-26%
|
73
-33%
|
61
-16%
|
95
+55%
|
104
+9%
|
79
-24%
|
77
-2%
|
53
-31%
|
38
-28%
|
60
+57%
|
68
+12%
|
53
-22%
|
43
-19%
|
13
-70%
|
(3)
N/A
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(93)
|
(116)
|
(105)
|
(102)
|
(118)
|
(137)
|
(138)
|
(100)
|
(67)
|
(56)
|
(89)
|
(97)
|
(69)
|
(68)
|
(48)
|
(36)
|
(55)
|
(61)
|
(49)
|
(40)
|
(33)
|
(22)
|
|
| Gross Profit |
10
N/A
|
11
+10%
|
10
-7%
|
8
-18%
|
11
+27%
|
13
+25%
|
10
-25%
|
9
-15%
|
6
-28%
|
5
-16%
|
6
+6%
|
7
+27%
|
10
+42%
|
9
-9%
|
5
-47%
|
2
-56%
|
5
+126%
|
6
+35%
|
3
-50%
|
3
-19%
|
(20)
N/A
|
(25)
-23%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(4)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(5)
|
(7)
|
(10)
|
(35)
|
(44)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
4
|
1
|
0
|
2
|
3
|
3
|
2
|
1
|
(3)
|
(29)
|
(34)
|
|
| Operating Income |
6
N/A
|
7
+5%
|
5
-24%
|
3
-44%
|
5
+62%
|
6
+28%
|
3
-46%
|
2
-37%
|
(1)
N/A
|
(0)
+29%
|
(1)
-186%
|
3
N/A
|
3
+7%
|
2
-34%
|
(2)
N/A
|
(3)
-48%
|
1
N/A
|
2
+7%
|
(4)
N/A
|
(7)
-108%
|
(56)
-658%
|
(69)
-23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(6)
|
1
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
7
+5%
|
5
-23%
|
3
-45%
|
4
+49%
|
5
+29%
|
2
-55%
|
1
-48%
|
(1)
N/A
|
(1)
-6%
|
1
N/A
|
2
+14%
|
1
-40%
|
1
-40%
|
(4)
N/A
|
(4)
+0%
|
1
N/A
|
1
-20%
|
(7)
N/A
|
(8)
-14%
|
(62)
-636%
|
(68)
-10%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
5
|
6
|
5
|
3
|
4
|
5
|
2
|
1
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(4)
|
(4)
|
1
|
0
|
(7)
|
(8)
|
(62)
|
(68)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
5
N/A
|
6
+7%
|
5
-11%
|
3
-39%
|
4
+38%
|
5
+18%
|
2
-58%
|
1
-38%
|
(1)
N/A
|
(1)
-11%
|
1
N/A
|
1
+36%
|
1
+1%
|
0
-50%
|
(4)
N/A
|
(4)
+1%
|
1
N/A
|
0
-21%
|
(7)
N/A
|
(8)
-16%
|
(62)
-712%
|
(68)
-10%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.01
-67%
|
0.02
+100%
|
0.03
+50%
|
0.01
-67%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.17
-750%
|
-0.19
-12%
|
|