Beston Global Food Company Ltd
ASX:BFC
Income Statement
Earnings Waterfall
Beston Global Food Company Ltd
Revenue
|
160m
AUD
|
Cost of Revenue
|
-141.4m
AUD
|
Gross Profit
|
18.6m
AUD
|
Operating Expenses
|
-36.5m
AUD
|
Operating Income
|
-17.9m
AUD
|
Other Expenses
|
-47.6m
AUD
|
Net Income
|
-65.6m
AUD
|
Income Statement
Beston Global Food Company Ltd
Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
20
N/A
|
22
+8%
|
25
+11%
|
33
+36%
|
48
+45%
|
73
+51%
|
85
+17%
|
93
+9%
|
103
+11%
|
105
+2%
|
112
+7%
|
128
+14%
|
127
-1%
|
143
+13%
|
170
+19%
|
160
-6%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(9)
|
(14)
|
(14)
|
(17)
|
(33)
|
(55)
|
(81)
|
(95)
|
(94)
|
(98)
|
(111)
|
(122)
|
(117)
|
(119)
|
(143)
|
(141)
|
|
Gross Profit |
12
N/A
|
8
-31%
|
10
+22%
|
16
+58%
|
16
-2%
|
18
+14%
|
4
-77%
|
(2)
N/A
|
9
N/A
|
6
-31%
|
2
-72%
|
6
+206%
|
10
+70%
|
24
+153%
|
26
+9%
|
19
-29%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(10)
|
(15)
|
(21)
|
(26)
|
(35)
|
(39)
|
(25)
|
(20)
|
(27)
|
(28)
|
(30)
|
(33)
|
(29)
|
(31)
|
(34)
|
(37)
|
|
Selling, General & Administrative |
(10)
|
(14)
|
(21)
|
(26)
|
(34)
|
(39)
|
(26)
|
(21)
|
(28)
|
(29)
|
(30)
|
(33)
|
(29)
|
(32)
|
(34)
|
(37)
|
|
Other Operating Expenses |
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
(7)
N/A
|
(10)
-51%
|
(10)
+4%
|
(19)
-91%
|
(21)
-12%
|
(21)
0%
|
(22)
-3%
|
(18)
+19%
|
(21)
-21%
|
(28)
-29%
|
(27)
+2%
|
(20)
+27%
|
(7)
+63%
|
(8)
-6%
|
(18)
-130%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
1
|
2
|
(6)
|
(9)
|
0
|
2
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(6)
-225%
|
(10)
-60%
|
(8)
+19%
|
(17)
-105%
|
(27)
-63%
|
(33)
-21%
|
(24)
+26%
|
(17)
+28%
|
(24)
-40%
|
(29)
-21%
|
(29)
+2%
|
(21)
+27%
|
(10)
+53%
|
(12)
-17%
|
(24)
-104%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
2
|
2
|
1
|
3
|
5
|
5
|
5
|
5
|
7
|
7
|
8
|
3
|
(1)
|
(30)
|
(30)
|
|
Income from Continuing Operations |
(2)
|
(4)
|
(8)
|
(7)
|
(13)
|
(22)
|
(27)
|
(19)
|
(12)
|
(18)
|
(22)
|
(21)
|
(18)
|
(11)
|
(41)
|
(54)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Net Income (Common) |
(2)
N/A
|
(4)
-151%
|
(8)
-80%
|
(7)
+9%
|
(13)
-79%
|
(21)
-67%
|
(27)
-28%
|
(19)
+31%
|
(12)
+38%
|
(17)
-49%
|
(22)
-26%
|
(21)
+5%
|
(22)
-5%
|
(16)
+26%
|
(49)
-205%
|
(66)
-34%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.03
-50%
|
-0.05
-67%
|
-0.05
N/A
|
-0.04
+20%
|
-0.02
+50%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.03
-200%
|
-0.03
N/A
|