Collins Foods Ltd
ASX:CKF
Income Statement
Earnings Waterfall
Collins Foods Ltd
Revenue
|
1.4B
AUD
|
Cost of Revenue
|
-720.2m
AUD
|
Gross Profit
|
709.3m
AUD
|
Operating Expenses
|
-632.8m
AUD
|
Operating Income
|
76.5m
AUD
|
Other Expenses
|
-24.3m
AUD
|
Net Income
|
52.2m
AUD
|
Income Statement
Collins Foods Ltd
Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Oct-2015 | May-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Oct-2020 | May-2021 | Oct-2021 | May-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
406
N/A
|
416
+3%
|
424
+2%
|
424
+0%
|
441
+4%
|
499
+13%
|
270
-46%
|
574
+113%
|
587
+2%
|
634
+8%
|
673
+6%
|
771
+15%
|
860
+12%
|
901
+5%
|
939
+4%
|
492
-48%
|
1 066
+117%
|
1 108
+4%
|
1 182
+7%
|
1 257
+6%
|
1 349
+7%
|
1 430
+6%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(193)
|
(198)
|
(202)
|
(201)
|
(210)
|
(240)
|
(127)
|
(271)
|
(277)
|
(301)
|
(321)
|
(365)
|
(405)
|
(426)
|
(444)
|
(230)
|
(506)
|
(529)
|
(562)
|
(604)
|
(672)
|
(720)
|
|
Gross Profit |
213
N/A
|
219
+2%
|
222
+2%
|
223
+0%
|
231
+4%
|
259
+12%
|
143
-45%
|
303
+112%
|
310
+2%
|
332
+7%
|
353
+6%
|
406
+15%
|
455
+12%
|
475
+4%
|
495
+4%
|
263
-47%
|
560
+113%
|
579
+3%
|
619
+7%
|
653
+5%
|
676
+4%
|
709
+5%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(181)
|
(186)
|
(192)
|
(194)
|
(202)
|
(224)
|
(82)
|
(251)
|
(259)
|
(275)
|
(294)
|
(342)
|
(383)
|
(403)
|
(417)
|
(215)
|
(469)
|
(483)
|
(513)
|
(568)
|
(628)
|
(633)
|
|
Selling, General & Administrative |
(148)
|
(144)
|
(148)
|
(169)
|
(200)
|
(222)
|
(108)
|
(249)
|
(255)
|
(271)
|
(290)
|
(337)
|
(376)
|
(397)
|
(411)
|
(211)
|
(459)
|
(471)
|
(499)
|
(553)
|
(615)
|
(622)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(33)
|
(42)
|
(44)
|
(24)
|
(2)
|
(2)
|
26
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(10)
|
(12)
|
(14)
|
(15)
|
(13)
|
(11)
|
|
Operating Income |
33
N/A
|
33
0%
|
30
-9%
|
29
-2%
|
29
-1%
|
36
+22%
|
61
+72%
|
53
-14%
|
51
-3%
|
57
+13%
|
59
+2%
|
64
+9%
|
72
+13%
|
72
-1%
|
78
+9%
|
47
-39%
|
91
+91%
|
96
+6%
|
106
+11%
|
85
-20%
|
48
-43%
|
77
+59%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(16)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(4)
|
(9)
|
(9)
|
(7)
|
(8)
|
(9)
|
(11)
|
(10)
|
(20)
|
(14)
|
(29)
|
(29)
|
(31)
|
(31)
|
(33)
|
(35)
|
|
Non-Reccuring Items |
(10)
|
0
|
0
|
(2)
|
(2)
|
(37)
|
(37)
|
(2)
|
2
|
(6)
|
(9)
|
(6)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(2)
|
4
|
5
|
(1)
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
7
N/A
|
26
+263%
|
24
-9%
|
22
-9%
|
21
-3%
|
(9)
N/A
|
21
N/A
|
42
+102%
|
44
+5%
|
44
-1%
|
41
-6%
|
48
+17%
|
60
+23%
|
59
0%
|
58
-3%
|
34
-42%
|
61
+82%
|
66
+8%
|
80
+21%
|
58
-28%
|
15
-75%
|
41
+177%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
4
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(13)
|
(14)
|
(16)
|
(16)
|
(16)
|
(18)
|
(20)
|
(20)
|
(13)
|
(24)
|
(23)
|
(26)
|
(20)
|
(3)
|
(11)
|
|
Income from Continuing Operations |
12
|
18
|
16
|
15
|
14
|
(15)
|
14
|
29
|
30
|
28
|
25
|
32
|
41
|
39
|
38
|
21
|
37
|
43
|
54
|
38
|
11
|
30
|
|
Net Income (Common) |
12
N/A
|
18
+58%
|
16
-10%
|
15
-7%
|
14
-7%
|
(15)
N/A
|
14
N/A
|
29
+104%
|
30
+4%
|
28
-7%
|
25
-10%
|
32
+29%
|
41
+27%
|
39
-5%
|
38
-3%
|
17
-57%
|
33
+98%
|
43
+30%
|
55
+29%
|
39
-28%
|
13
-68%
|
52
+310%
|
|
EPS (Diluted) |
0.12
N/A
|
0.19
+58%
|
0.18
-5%
|
0.17
-6%
|
0.15
-12%
|
-0.16
N/A
|
0.15
N/A
|
0.31
+107%
|
0.32
+3%
|
0.29
-9%
|
0.24
-17%
|
0.28
+17%
|
0.35
+25%
|
0.33
-6%
|
0.32
-3%
|
0.14
-56%
|
0.27
+93%
|
0.37
+37%
|
0.46
+24%
|
0.33
-28%
|
0.1
-70%
|
0.43
+330%
|