Metis Energy Ltd
SGX:L02
Income Statement
Earnings Waterfall
Metis Energy Ltd
Revenue
|
3.7m
SGD
|
Cost of Revenue
|
-255k
SGD
|
Gross Profit
|
3.4m
SGD
|
Operating Expenses
|
-16.7m
SGD
|
Operating Income
|
-13.3m
SGD
|
Other Expenses
|
3.7m
SGD
|
Net Income
|
-9.6m
SGD
|
Income Statement
Metis Energy Ltd
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
9
N/A
|
10
+14%
|
13
+20%
|
10
-24%
|
4
-62%
|
|
Gross Profit | ||||||
Cost of Revenue |
(6)
|
(6)
|
(7)
|
(4)
|
(0)
|
|
Gross Profit |
3
N/A
|
4
+49%
|
6
+43%
|
6
+2%
|
3
-43%
|
|
Operating Income | ||||||
Operating Expenses |
(5)
|
(9)
|
(8)
|
(9)
|
(17)
|
|
Selling, General & Administrative |
0
|
(1)
|
4
|
1
|
(5)
|
|
Depreciation & Amortization |
(5)
|
(6)
|
(6)
|
(4)
|
(2)
|
|
Other Operating Expenses |
0
|
(2)
|
(6)
|
(6)
|
(9)
|
|
Operating Income |
(2)
N/A
|
(4)
-140%
|
(3)
+44%
|
(2)
+2%
|
(13)
-437%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
4
|
4
|
|
Non-Reccuring Items |
(3)
|
13
|
9
|
(10)
|
0
|
|
Total Other Income |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(6)
N/A
|
8
N/A
|
6
-24%
|
(9)
N/A
|
(10)
-9%
|
|
Net Income | ||||||
Tax Provision |
2
|
2
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(4)
|
10
|
6
|
(9)
|
(10)
|
|
Income to Minority Interest |
2
|
(1)
|
(2)
|
1
|
0
|
|
Net Income (Common) |
(2)
N/A
|
9
N/A
|
5
-49%
|
(7)
N/A
|
(10)
-28%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|