Creative Technology Ltd
SGX:C76
Income Statement
Earnings Waterfall
Creative Technology Ltd
Revenue
|
59.8m
USD
|
Cost of Revenue
|
-42.2m
USD
|
Gross Profit
|
17.6m
USD
|
Operating Expenses
|
-29.8m
USD
|
Operating Income
|
-12.2m
USD
|
Other Expenses
|
2m
USD
|
Net Income
|
-10.2m
USD
|
Income Statement
Creative Technology Ltd
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
215
N/A
|
202
-6%
|
192
-5%
|
177
-8%
|
183
+3%
|
172
-6%
|
165
-4%
|
160
-3%
|
132
-17%
|
124
-7%
|
116
-6%
|
110
-5%
|
104
-6%
|
101
-2%
|
99
-2%
|
98
-2%
|
93
-5%
|
89
-5%
|
85
-5%
|
79
-6%
|
75
-5%
|
73
-3%
|
70
-4%
|
69
-2%
|
68
-2%
|
67
-1%
|
66
-1%
|
63
-4%
|
59
-7%
|
56
-4%
|
55
-2%
|
56
+1%
|
71
+27%
|
61
-14%
|
77
+27%
|
84
+9%
|
71
-16%
|
61
-14%
|
55
-10%
|
56
+2%
|
60
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(176)
|
(167)
|
(155)
|
(141)
|
(128)
|
(119)
|
(112)
|
(106)
|
(98)
|
(92)
|
(86)
|
(82)
|
(77)
|
(74)
|
(71)
|
(70)
|
(68)
|
(65)
|
(62)
|
(57)
|
(54)
|
(52)
|
(50)
|
(49)
|
(49)
|
(48)
|
(48)
|
(45)
|
(42)
|
(40)
|
(39)
|
(40)
|
(51)
|
(44)
|
(53)
|
(56)
|
(47)
|
(42)
|
(42)
|
(42)
|
(42)
|
|
Gross Profit |
38
N/A
|
35
-8%
|
37
+5%
|
36
-2%
|
55
+52%
|
53
-4%
|
54
+2%
|
54
+0%
|
34
-36%
|
31
-9%
|
30
-4%
|
28
-6%
|
26
-7%
|
27
+3%
|
28
+5%
|
28
-3%
|
25
-8%
|
24
-5%
|
23
-4%
|
22
-4%
|
21
-4%
|
20
-3%
|
20
-4%
|
19
-2%
|
19
-2%
|
19
-2%
|
19
-1%
|
18
-4%
|
17
-6%
|
16
-3%
|
16
-2%
|
16
+1%
|
20
+24%
|
17
-15%
|
24
+42%
|
28
+16%
|
24
-15%
|
19
-18%
|
14
-29%
|
14
+1%
|
18
+27%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(113)
|
(100)
|
(86)
|
(77)
|
(75)
|
(70)
|
(67)
|
(65)
|
(62)
|
(61)
|
(60)
|
(57)
|
(56)
|
(55)
|
(56)
|
(61)
|
(60)
|
(58)
|
(52)
|
(46)
|
(43)
|
(41)
|
(43)
|
(45)
|
(45)
|
(45)
|
(44)
|
(40)
|
(39)
|
(41)
|
(40)
|
(22)
|
(30)
|
(36)
|
(38)
|
(39)
|
(38)
|
(38)
|
(39)
|
(35)
|
(30)
|
|
Selling, General & Administrative |
(57)
|
(52)
|
(47)
|
(43)
|
(41)
|
(40)
|
(39)
|
(38)
|
(36)
|
(35)
|
(34)
|
(33)
|
(33)
|
(34)
|
(36)
|
(40)
|
(42)
|
(41)
|
(37)
|
(33)
|
(30)
|
(28)
|
(30)
|
(33)
|
(33)
|
(33)
|
(31)
|
(27)
|
(26)
|
(28)
|
(27)
|
(26)
|
(31)
|
(23)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(21)
|
(20)
|
|
Research & Development |
(56)
|
(49)
|
(40)
|
(35)
|
(33)
|
(30)
|
(28)
|
(27)
|
(25)
|
(25)
|
(26)
|
(24)
|
(23)
|
(21)
|
(20)
|
(20)
|
(19)
|
(17)
|
(15)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(16)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(17)
|
(14)
|
(10)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(75)
N/A
|
(65)
+13%
|
(49)
+24%
|
(41)
+16%
|
(20)
+53%
|
(17)
+12%
|
(13)
+22%
|
(11)
+16%
|
(27)
-144%
|
(29)
-7%
|
(30)
-1%
|
(29)
+2%
|
(30)
-3%
|
(28)
+8%
|
(27)
+1%
|
(33)
-21%
|
(35)
-5%
|
(34)
+3%
|
(29)
+14%
|
(23)
+20%
|
(21)
+9%
|
(20)
+4%
|
(23)
-12%
|
(26)
-13%
|
(26)
-2%
|
(26)
+0%
|
(25)
+5%
|
(22)
+13%
|
(22)
-2%
|
(25)
-11%
|
(24)
+2%
|
(6)
+77%
|
(10)
-71%
|
(19)
-99%
|
(14)
+27%
|
(11)
+24%
|
(15)
-38%
|
(18)
-26%
|
(25)
-38%
|
(21)
+17%
|
(12)
+43%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
2
|
0
|
(0)
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(2)
|
1
|
2
|
2
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
63
|
0
|
0
|
18
|
18
|
0
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
3
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
10
|
0
|
0
|
0
|
|
Total Other Income |
(23)
|
(21)
|
(32)
|
(15)
|
35
|
23
|
29
|
25
|
(2)
|
2
|
2
|
(2)
|
(6)
|
(11)
|
0
|
(5)
|
23
|
41
|
5
|
43
|
18
|
5
|
(0)
|
32
|
35
|
35
|
0
|
33
|
33
|
32
|
0
|
2
|
1
|
0
|
5
|
0
|
9
|
0
|
2
|
0
|
(1)
|
|
Pre-Tax Income |
(101)
N/A
|
(89)
+11%
|
(84)
+6%
|
(59)
+30%
|
13
N/A
|
5
-66%
|
14
+216%
|
13
-8%
|
(29)
N/A
|
(28)
+6%
|
(26)
+5%
|
(31)
-16%
|
(36)
-17%
|
(39)
-8%
|
(34)
+12%
|
(38)
-12%
|
(12)
+69%
|
7
N/A
|
11
+53%
|
18
+72%
|
(5)
N/A
|
(17)
-243%
|
(23)
-36%
|
6
N/A
|
8
+34%
|
9
+11%
|
40
+345%
|
12
-71%
|
11
-6%
|
25
+126%
|
(5)
N/A
|
(5)
+8%
|
(9)
-71%
|
(18)
-106%
|
(9)
+49%
|
(8)
+15%
|
(6)
+25%
|
(10)
-80%
|
(23)
-123%
|
(17)
+27%
|
(10)
+39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
4
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
5
|
5
|
5
|
5
|
1
|
1
|
(4)
|
(7)
|
(8)
|
(8)
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(96)
|
(85)
|
(84)
|
(59)
|
13
|
4
|
17
|
16
|
(27)
|
(25)
|
(22)
|
(26)
|
(31)
|
(34)
|
(33)
|
(38)
|
(16)
|
(1)
|
3
|
10
|
(8)
|
(17)
|
(23)
|
6
|
8
|
9
|
40
|
12
|
11
|
25
|
(4)
|
(3)
|
(7)
|
(18)
|
(9)
|
(8)
|
(6)
|
(11)
|
(23)
|
(17)
|
(10)
|
|
Income to Minority Interest |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(96)
N/A
|
(85)
+12%
|
(84)
+1%
|
(59)
+30%
|
13
N/A
|
4
-67%
|
17
+288%
|
16
-6%
|
(27)
N/A
|
(25)
+6%
|
(22)
+13%
|
(26)
-20%
|
(31)
-19%
|
(34)
-9%
|
(33)
+2%
|
(38)
-12%
|
(16)
+57%
|
(1)
+96%
|
3
N/A
|
10
+293%
|
(8)
N/A
|
(17)
-105%
|
(23)
-36%
|
6
N/A
|
9
+37%
|
9
+9%
|
40
+335%
|
12
-72%
|
11
-6%
|
25
+128%
|
(4)
N/A
|
(3)
+12%
|
(7)
-105%
|
(18)
-153%
|
(9)
+48%
|
(8)
+15%
|
(6)
+16%
|
(11)
-70%
|
(23)
-108%
|
(17)
+27%
|
(10)
+39%
|
|
EPS (Diluted) |
-1.38
N/A
|
-1.21
+12%
|
-1.2
+1%
|
-0.84
+30%
|
0.19
N/A
|
0.06
-68%
|
0.24
+300%
|
0.22
-8%
|
-0.38
N/A
|
-0.35
+8%
|
-0.31
+11%
|
-0.37
-19%
|
-0.44
-19%
|
-0.49
-11%
|
-0.47
+4%
|
-0.54
-15%
|
-0.24
+56%
|
-0.01
+96%
|
0.04
N/A
|
0.15
+275%
|
-0.11
N/A
|
-0.24
-118%
|
-0.33
-38%
|
0.08
N/A
|
0.11
+38%
|
0.13
+18%
|
0.57
+338%
|
0.16
-72%
|
0.15
-6%
|
0.34
+127%
|
-0.05
N/A
|
-0.05
N/A
|
-0.1
-100%
|
-0.25
-150%
|
-0.13
+48%
|
-0.11
+15%
|
-0.09
+18%
|
-0.16
-78%
|
-0.31
-94%
|
-0.24
+23%
|
-0.15
+38%
|