Pacific Radiance Ltd
SGX:T8V
Income Statement
Earnings Waterfall
Pacific Radiance Ltd
Revenue
|
29.9m
USD
|
Cost of Revenue
|
-16.1m
USD
|
Gross Profit
|
13.8m
USD
|
Operating Expenses
|
-21.2m
USD
|
Operating Income
|
-7.4m
USD
|
Other Expenses
|
338.6m
USD
|
Net Income
|
331.2m
USD
|
Income Statement
Pacific Radiance Ltd
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
9
N/A
|
10
+10%
|
30
+203%
|
|
Gross Profit | ||||
Cost of Revenue |
(8)
|
(10)
|
(16)
|
|
Gross Profit |
1
N/A
|
0
-80%
|
14
+9 426%
|
|
Operating Income | ||||
Operating Expenses |
(18)
|
(10)
|
(21)
|
|
Selling, General & Administrative |
(8)
|
(7)
|
(13)
|
|
Other Operating Expenses |
(10)
|
(3)
|
(8)
|
|
Operating Income |
(17)
N/A
|
(10)
+42%
|
(7)
+25%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(2)
|
2
|
(0)
|
|
Non-Reccuring Items |
13
|
9
|
343
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(6)
N/A
|
1
N/A
|
336
+23 421%
|
|
Net Income | ||||
Tax Provision |
(0)
|
(0)
|
1
|
|
Income from Continuing Operations |
(6)
|
1
|
336
|
|
Income to Minority Interest |
0
|
0
|
(12)
|
|
Net Income (Common) |
(59)
N/A
|
(44)
+25%
|
331
N/A
|
|
EPS (Diluted) |
-0.82
N/A
|
-0.61
+26%
|
1.67
N/A
|