Mosaic Brands Ltd
ASX:MOZ
Income Statement
Earnings Waterfall
Mosaic Brands Ltd
Revenue
|
460.3m
AUD
|
Cost of Revenue
|
-213.3m
AUD
|
Gross Profit
|
247m
AUD
|
Operating Expenses
|
-231.7m
AUD
|
Operating Income
|
15.3m
AUD
|
Other Expenses
|
-11.1m
AUD
|
Net Income
|
4.2m
AUD
|
Income Statement
Mosaic Brands Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Jan-2006 | Jul-2006 | Dec-2006 | Jul-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Jan-2012 | Jul-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jul-2022 | Jan-2023 | Jul-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
93
N/A
|
100
+8%
|
105
+5%
|
110
+5%
|
117
+7%
|
118
+1%
|
123
+4%
|
126
+2%
|
128
+2%
|
130
+2%
|
125
-4%
|
120
-4%
|
120
0%
|
120
0%
|
119
-1%
|
120
+1%
|
121
+1%
|
123
+1%
|
123
+0%
|
125
+1%
|
123
-2%
|
115
-6%
|
110
-5%
|
110
+1%
|
113
+2%
|
110
-2%
|
194
+76%
|
317
+63%
|
367
+16%
|
372
+1%
|
644
+73%
|
882
+37%
|
855
-3%
|
737
-14%
|
658
-11%
|
709
+8%
|
647
-9%
|
506
-22%
|
493
-3%
|
524
+6%
|
460
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(43)
|
(46)
|
(46)
|
(47)
|
(50)
|
(48)
|
(50)
|
(51)
|
(52)
|
(52)
|
(52)
|
(50)
|
(49)
|
(47)
|
(48)
|
(49)
|
(49)
|
(48)
|
(48)
|
(49)
|
(48)
|
(46)
|
(45)
|
(41)
|
(36)
|
(34)
|
(67)
|
(115)
|
(132)
|
(131)
|
(264)
|
(383)
|
(360)
|
(384)
|
(357)
|
(300)
|
(275)
|
(238)
|
(227)
|
(228)
|
(213)
|
|
Gross Profit |
50
N/A
|
54
+8%
|
59
+9%
|
63
+6%
|
67
+8%
|
70
+4%
|
73
+5%
|
74
+2%
|
76
+3%
|
78
+2%
|
73
-6%
|
70
-4%
|
71
+2%
|
72
+2%
|
72
-1%
|
71
-1%
|
73
+2%
|
74
+3%
|
75
+1%
|
75
+1%
|
75
-1%
|
69
-8%
|
64
-7%
|
69
+8%
|
76
+9%
|
77
+1%
|
128
+67%
|
202
+58%
|
234
+16%
|
242
+3%
|
380
+57%
|
499
+31%
|
495
-1%
|
353
-29%
|
301
-15%
|
409
+36%
|
372
-9%
|
268
-28%
|
266
-1%
|
296
+12%
|
247
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(45)
|
(48)
|
(51)
|
(53)
|
(57)
|
(58)
|
(60)
|
(63)
|
(65)
|
(71)
|
(72)
|
(68)
|
(66)
|
(67)
|
(69)
|
(70)
|
(71)
|
(71)
|
(72)
|
(73)
|
(78)
|
(73)
|
(72)
|
(75)
|
(76)
|
(73)
|
(123)
|
(193)
|
(213)
|
(215)
|
(351)
|
(476)
|
(465)
|
(450)
|
(372)
|
(358)
|
(347)
|
(265)
|
(276)
|
(277)
|
(232)
|
|
Selling, General & Administrative |
(44)
|
(47)
|
(50)
|
(53)
|
(56)
|
(58)
|
(60)
|
(62)
|
(65)
|
(70)
|
(71)
|
(68)
|
(66)
|
(66)
|
(69)
|
(70)
|
(70)
|
(70)
|
(71)
|
(73)
|
(72)
|
(72)
|
(71)
|
(75)
|
(75)
|
(73)
|
(123)
|
(193)
|
(213)
|
(215)
|
(350)
|
(475)
|
(410)
|
(341)
|
(315)
|
(356)
|
(348)
|
(264)
|
(276)
|
(277)
|
(231)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(103)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(6)
|
(57)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Operating Income |
6
N/A
|
7
+18%
|
8
+28%
|
9
+11%
|
11
+17%
|
12
+9%
|
13
+8%
|
12
-6%
|
11
-7%
|
7
-35%
|
2
-75%
|
2
+22%
|
5
+123%
|
6
+16%
|
3
-54%
|
1
-62%
|
2
+80%
|
4
+111%
|
3
-16%
|
2
-31%
|
(3)
N/A
|
(4)
-23%
|
(7)
-97%
|
(5)
+26%
|
1
N/A
|
4
+631%
|
5
+31%
|
9
+81%
|
21
+145%
|
27
+25%
|
29
+10%
|
23
-20%
|
30
+30%
|
(98)
N/A
|
(71)
+28%
|
51
N/A
|
25
-51%
|
3
-87%
|
(10)
N/A
|
19
N/A
|
15
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(8)
|
(13)
|
(13)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
(7)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(4)
|
(101)
|
(122)
|
(29)
|
(10)
|
(7)
|
(5)
|
(5)
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
7
+18%
|
8
+28%
|
9
+11%
|
11
+17%
|
12
+9%
|
13
+8%
|
12
-6%
|
11
-8%
|
7
-35%
|
2
-76%
|
2
+24%
|
5
+133%
|
6
+16%
|
3
-54%
|
1
-77%
|
2
+217%
|
4
+105%
|
3
-18%
|
(3)
N/A
|
(3)
-7%
|
(9)
-200%
|
(14)
-56%
|
(6)
+58%
|
1
N/A
|
3
+456%
|
4
+20%
|
6
+48%
|
18
+209%
|
25
+37%
|
22
-13%
|
12
-46%
|
18
+55%
|
(212)
N/A
|
(206)
+3%
|
12
N/A
|
7
-45%
|
(12)
N/A
|
(24)
-109%
|
4
N/A
|
2
-55%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(6)
|
(8)
|
(7)
|
(4)
|
(8)
|
42
|
36
|
(10)
|
(3)
|
4
|
6
|
(4)
|
1
|
|
Income from Continuing Operations |
4
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
5
|
1
|
2
|
3
|
4
|
2
|
0
|
1
|
3
|
2
|
(4)
|
(4)
|
(8)
|
(12)
|
(5)
|
0
|
2
|
2
|
3
|
13
|
17
|
15
|
8
|
11
|
(170)
|
(170)
|
3
|
4
|
(8)
|
(18)
|
0
|
3
|
|
Net Income (Common) |
4
N/A
|
5
+22%
|
6
+31%
|
7
+12%
|
8
+17%
|
8
+6%
|
9
+7%
|
8
-7%
|
8
-7%
|
3
-67%
|
(1)
N/A
|
2
N/A
|
3
+48%
|
4
+12%
|
2
-55%
|
0
-88%
|
1
+450%
|
3
+145%
|
2
-19%
|
(4)
N/A
|
(4)
N/A
|
(8)
-123%
|
(12)
-55%
|
(5)
+60%
|
0
N/A
|
2
+453%
|
2
-14%
|
3
+71%
|
13
+287%
|
17
+37%
|
15
-13%
|
8
-46%
|
11
+33%
|
(170)
N/A
|
(170)
+0%
|
3
N/A
|
4
+49%
|
(11)
N/A
|
(23)
-104%
|
1
N/A
|
4
+238%
|
|
EPS (Diluted) |
0.11
N/A
|
0.13
+18%
|
0.18
+38%
|
0.21
+17%
|
0.24
+14%
|
0.25
+4%
|
0.27
+8%
|
0.25
-7%
|
0.23
-8%
|
0.07
-70%
|
-0.01
N/A
|
0.06
N/A
|
0.1
+67%
|
0.12
+20%
|
0.06
-50%
|
0.01
-83%
|
0.03
+200%
|
0.08
+167%
|
0.07
-13%
|
-0.1
N/A
|
-0.1
N/A
|
-0.24
-140%
|
-0.37
-54%
|
-0.15
+59%
|
0.01
N/A
|
0.06
+500%
|
0.03
-50%
|
0.05
+67%
|
0.16
+220%
|
0.21
+31%
|
0.17
-19%
|
0.08
-53%
|
0.11
+38%
|
-1.76
N/A
|
-1.75
+1%
|
0.03
N/A
|
0.04
+33%
|
-0.11
N/A
|
-0.14
-27%
|
0
N/A
|
0.01
N/A
|