PNE Industries Ltd
SGX:BDA
Income Statement
Earnings Waterfall
PNE Industries Ltd
Income Statement
PNE Industries Ltd
| Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Mar-2020 | Sep-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
|
0
|
0
|
0
|
0
|
|
| Revenue |
80
N/A
|
85
+7%
|
89
+5%
|
100
+12%
|
102
+2%
|
91
-11%
|
86
-6%
|
82
-4%
|
65
-21%
|
69
+7%
|
74
+6%
|
60
-18%
|
54
-11%
|
58
+8%
|
61
+5%
|
67
+10%
|
71
+6%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(61)
|
(66)
|
(70)
|
(78)
|
(80)
|
(71)
|
(66)
|
(63)
|
(52)
|
(56)
|
(59)
|
(49)
|
(43)
|
(47)
|
(50)
|
(56)
|
(61)
|
|
| Gross Profit |
19
N/A
|
19
+4%
|
20
+2%
|
22
+11%
|
22
+2%
|
20
-11%
|
20
+1%
|
19
-2%
|
12
-37%
|
14
+10%
|
14
+6%
|
11
-25%
|
11
-1%
|
11
+6%
|
11
+1%
|
11
0%
|
10
-9%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
| Selling, General & Administrative |
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Other Operating Expenses |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
|
| Operating Income |
7
N/A
|
8
+16%
|
8
+8%
|
11
+28%
|
10
-4%
|
8
-20%
|
8
-2%
|
7
-13%
|
0
-99%
|
3
+2 749%
|
4
+29%
|
1
-68%
|
1
-47%
|
1
+108%
|
2
+34%
|
2
+24%
|
1
-67%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
7
N/A
|
8
+16%
|
8
+8%
|
11
+27%
|
10
-4%
|
8
-20%
|
8
-2%
|
7
-17%
|
1
-90%
|
3
+355%
|
4
+30%
|
1
-71%
|
1
-34%
|
1
+67%
|
2
+45%
|
2
+18%
|
1
-66%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
5
|
6
|
7
|
9
|
8
|
7
|
6
|
4
|
(1)
|
2
|
4
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Net Income (Common) |
5
N/A
|
6
+17%
|
7
+10%
|
9
+27%
|
8
-5%
|
7
-20%
|
6
-5%
|
4
-33%
|
(1)
N/A
|
2
N/A
|
4
+79%
|
1
-64%
|
1
-42%
|
1
+70%
|
1
+1%
|
2
+21%
|
1
-66%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.1
+25%
|
0.1
N/A
|
0.08
-20%
|
0.07
-12%
|
0.05
-29%
|
-0.01
N/A
|
0.02
N/A
|
0.04
+100%
|
0.02
-50%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
|