Allkem Ltd
ASX:AKE
Income Statement
Earnings Waterfall
Allkem Ltd
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-189.7m
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-211.3m
USD
|
Operating Income
|
806.9m
USD
|
Other Expenses
|
-365.2m
USD
|
Net Income
|
441.7m
USD
|
Income Statement
Allkem Ltd
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
64
N/A
|
85
+32%
|
229
+171%
|
745
+225%
|
1 122
+51%
|
1 208
+8%
|
|
Gross Profit | |||||||
Cost of Revenue |
(66)
|
(38)
|
(88)
|
(174)
|
(214)
|
(190)
|
|
Gross Profit |
(2)
N/A
|
47
N/A
|
141
+202%
|
571
+305%
|
908
+59%
|
1 018
+12%
|
|
Operating Income | |||||||
Operating Expenses |
(35)
|
(40)
|
(60)
|
(136)
|
(111)
|
(211)
|
|
Selling, General & Administrative |
(18)
|
(22)
|
(31)
|
(70)
|
(90)
|
(106)
|
|
Depreciation & Amortization |
(17)
|
(19)
|
(40)
|
(63)
|
(64)
|
(99)
|
|
Other Operating Expenses |
(0)
|
0
|
10
|
(3)
|
43
|
(7)
|
|
Operating Income |
(37)
N/A
|
6
N/A
|
81
+1 191%
|
434
+439%
|
797
+83%
|
807
+1%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(24)
|
(24)
|
(22)
|
6
|
(32)
|
33
|
|
Non-Reccuring Items |
(16)
|
(3)
|
(12)
|
(13)
|
(0)
|
(10)
|
|
Pre-Tax Income |
(77)
N/A
|
(22)
+72%
|
46
N/A
|
428
+825%
|
764
+79%
|
830
+9%
|
|
Net Income | |||||||
Tax Provision |
(1)
|
(68)
|
(94)
|
(93)
|
(220)
|
(305)
|
|
Income from Continuing Operations |
(77)
|
(89)
|
(48)
|
335
|
545
|
525
|
|
Income to Minority Interest |
21
|
30
|
23
|
(32)
|
(74)
|
(80)
|
|
Net Income (Common) |
(56)
N/A
|
(60)
-6%
|
(24)
+60%
|
306
N/A
|
469
+54%
|
442
-6%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.18
-6%
|
-0.04
+78%
|
0.51
N/A
|
0.74
+45%
|
0.69
-7%
|