Lynch Group Holdings Ltd
ASX:LGL
Income Statement
Earnings Waterfall
Lynch Group Holdings Ltd
Revenue
|
401.4m
AUD
|
Cost of Revenue
|
-212.2m
AUD
|
Gross Profit
|
189.2m
AUD
|
Operating Expenses
|
-166.7m
AUD
|
Operating Income
|
22.5m
AUD
|
Other Expenses
|
-41.3m
AUD
|
Net Income
|
-18.8m
AUD
|
Income Statement
Lynch Group Holdings Ltd
Jun-2021 | Dec-2021 | Jun-2022 | Jan-2023 | Jul-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
300
N/A
|
333
+11%
|
366
+10%
|
375
+2%
|
395
+5%
|
401
+2%
|
|
Gross Profit | |||||||
Cost of Revenue |
(157)
|
(166)
|
(193)
|
(204)
|
(211)
|
(212)
|
|
Gross Profit |
143
N/A
|
168
+17%
|
174
+4%
|
172
-1%
|
184
+8%
|
189
+3%
|
|
Operating Income | |||||||
Operating Expenses |
(123)
|
(140)
|
(145)
|
(159)
|
(166)
|
(167)
|
|
Selling, General & Administrative |
(41)
|
(46)
|
(48)
|
(51)
|
(54)
|
(56)
|
|
Depreciation & Amortization |
(13)
|
(17)
|
(20)
|
(22)
|
(23)
|
(24)
|
|
Other Operating Expenses |
(69)
|
(77)
|
(77)
|
(85)
|
(88)
|
(87)
|
|
Operating Income |
21
N/A
|
28
+36%
|
29
+3%
|
13
-56%
|
19
+48%
|
23
+19%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
6
|
6
|
(3)
|
(4)
|
(6)
|
(7)
|
|
Non-Reccuring Items |
4
|
(2)
|
(1)
|
0
|
0
|
(30)
|
|
Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
31
N/A
|
32
+5%
|
25
-23%
|
9
-65%
|
13
+52%
|
(14)
N/A
|
|
Net Income | |||||||
Tax Provision |
(6)
|
(5)
|
(5)
|
(2)
|
(3)
|
(5)
|
|
Income from Continuing Operations |
25
|
27
|
20
|
6
|
10
|
(19)
|
|
Net Income (Common) |
25
N/A
|
27
+9%
|
20
-28%
|
6
-67%
|
10
+54%
|
(19)
N/A
|
|
EPS (Diluted) |
0.2
N/A
|
0.22
+10%
|
0.16
-27%
|
0.05
-69%
|
0.08
+60%
|
-0.15
N/A
|