Cool Link Statements
84
Cool Link Income Statement
B
M
SGD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
14.678
100
10.813
73.7
3.865
26.3
—
0
4.056
27.6
3.914
26.7
-0.049
-0.3
-0.223
-1.5
—
0
-0.272
-1.9
0.102
0.7
-0.374
-2.5
-0.002
234.35
7.577
100
5.994
79.1
1.583
20.9
—
0
4.012
52.9
3.949
52.1
-2.366
-31.2
-0.144
-1.9
—
0
-2.986
-39.4
-0.28
-3.7
-2.706
-35.7
-0.023
117.83
7.853
100
5.823
74.2
2.03
25.8
—
0
1.681
21.4
1.575
19.9
0.455
6
-0.006
-0.3
—
0
0.449
5.7
0.101
1.3
0.348
4.4
0.004
97.961
7.494
100
4.929
65.8
2.565
34.2
—
0
1.739
23.2
1.603
21.4
0.962
12.8
-0.082
-1.09
—
0
0.88
11.7
0.176
2.3
0.704
9.4
0.008
83.092
9.223
100
5.454
59.1
3.769
40.9
—
0
3.873
42
3.736
40.5
0.033
0.4
0.061
0.7
—
0
-8.638
-93.7
-0.589
-6.4
-8.049
-87.3
-0.082
98.153
8.847
100
7.145
80.8
1.702
19.2
—
0
1.965
22.2
1.806
20.4
-0.104
-1.2
-0.101
-1.1
—
0
-0.205
-2.3
0.042
0.5
-0.247
-2.8
-0.003
77.125
8.396
100
6.338
75.5
2.058
24.5
—
0
2.208
26.3
2.12
25.3
-0.062
-0.7
-0.122
-1.5
—
0
-0.184
-2.2
0.036
0.4
-0.22
-2.6
-0.004
62.186
8.228
100
6.004
73
2.224
27
—
0
2.478
30.1
2.341
28.5
-0.117
-1.4
-0.066
-0.8
—
0
-0.183
-2.2
0.002
0.02
-0.185
-2.2
-0.003
60.398
10.84
100
9.314
85.9
1.526
14.1
—
0
3.999
36.9
3.888
35.9
-2.362
-21.8
-0.134
-1.2
—
0
-2.919
-26.9
-0.065
-0.6
-2.855
-26.3
-0.046
62.609
7.534
100
5.685
75.5
1.849
24.5
—
0
1.855
24.6
1.742
23.1
0.107
1.4
-0.156
-2.07
—
0
1.299
17.2
-0.066
-0.9
1.365
18.1
0.029
46.958
7.227
100
5.416
74.9
1.811
25.1
—
0
2.206
30.5
2.093
29
-0.282
-3.9
-0.247
-3.4
—
0
-0.529
-7.3
0.067
0.9
-0.596
-8.2
-0.016
37.948
7.16
100
5.437
75.9
1.723
24.1
—
0
2.096
29.3
1.921
26.8
-0.198
-2.8
1.113
15.5
—
0
0.915
12.8
0.031
0.4
0.885
12.4
0.028
31.073
6.884
100
4.394
63.8
2.49
36.2
—
0
2.939
42.7
2.585
37.6
-0.095
-1.4
0.054
0.8
—
0
-0.039
-0.6
0.111
1.6
-0.192
-2.8
-0.006
30.53
7.446
100
5.91
79.4
1.536
20.6
—
0
1.611
21.6
1.399
18.8
0.137
1.8
-0.205
-2.8
—
0
-0.068
-0.9
0.033
0.4
-0.101
-1.4
-0.003
30.53
6.538
100
5.1
78
1.438
22
—
0
1.517
23.2
1.283
19.6
0.155
2.4
-0.209
-3.2
—
0
-0.054
-0.8
0.023
0.4
-0.078
-1.2
-0.003
30.53
6.573
100
4.902
74.6
1.671
25.4
—
0
1.627
24.8
1.522
23.2
0.149
2.3
-0.101
-1.5
—
0
0.048
0.7
0.029
0.4
0.023
0.3
0.001
30.53
6.631
100
4.954
74.7
1.677
25.3
—
0
2.247
33.9
1.805
27.2
-0.128
-1.9
-0.305
-4.6
—
0
-0.474
-7.1
0.092
1.4
-0.544
-8.2
-0.001
600
5.916
100
4.422
74.7
1.494
25.3
—
0
1.605
27.1
1.456
24.6
0.038
0.6
-0.081
-1.4
—
0
0.182
3.1
0.049
0.8
0.134
2.3
0
600
5.576
100
4.11
73.7
1.466
26.3
—
0
1.568
28.1
1.551
27.8
-0.085
-1.5
-0.464
-8.3
—
0
-0.499
-8.9
0.002
0.04
-0.504
-9.04
-0.001
600
5.702
100
4.273
74.9
1.429
25.1
—
0
1.607
28.2
1.504
26.4
-0.075
-1.3
0.065
1.1
—
0
0.083
1.5
0.032
0.6
0.047
0.8
0
600
6.526
100
5.849
89.6
0.677
10.4
—
0
1.208
18.5
1.115
17.1
-0.438
-6.7
-0.045
-0.7
—
0
-0.555
-8.5
0.093
1.4
-0.611
-9.4
-0.001
600
6.249
100
4.492
71.9
1.757
28.1
—
0
1.634
26.1
1.585
25.4
0.172
2.8
-0.073
-1.2
—
0
0.167
2.7
0.061
1
0.107
1.7
0
600