Lottery Corporation Ltd
ASX:TLC
Income Statement
Earnings Waterfall
Lottery Corporation Ltd
Income Statement
Lottery Corporation Ltd
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
58
|
118
|
126
|
127
|
126
|
126
|
0
|
|
| Revenue |
3 415
N/A
|
3 513
+3%
|
3 478
-1%
|
3 997
+15%
|
3 891
-3%
|
3 749
-4%
|
3 785
+1%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(2 863)
|
(3 000)
|
(2 964)
|
(3 335)
|
(3 233)
|
(3 108)
|
(3 142)
|
|
| Selling, General & Administrative |
(2 841)
|
(2 831)
|
(2 816)
|
(3 163)
|
(3 058)
|
(2 953)
|
(2 998)
|
|
| Depreciation & Amortization |
(71)
|
(98)
|
(102)
|
(108)
|
(110)
|
(105)
|
(106)
|
|
| Other Operating Expenses |
49
|
(71)
|
(46)
|
(65)
|
(66)
|
(50)
|
(38)
|
|
| Operating Income |
552
N/A
|
513
-7%
|
514
+0%
|
661
+29%
|
658
-1%
|
641
-3%
|
643
+0%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(28)
|
(116)
|
(118)
|
(114)
|
(113)
|
(115)
|
(115)
|
|
| Non-Reccuring Items |
(14)
|
(6)
|
7
|
6
|
(1)
|
5
|
0
|
|
| Total Other Income |
(3)
|
(5)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
|
| Pre-Tax Income |
506
N/A
|
387
-24%
|
400
+3%
|
550
+38%
|
541
-2%
|
531
-2%
|
526
-1%
|
|
| Net Income | ||||||||
| Tax Provision |
(174)
|
(122)
|
(91)
|
(173)
|
(169)
|
(166)
|
(163)
|
|
| Income from Continuing Operations |
332
|
265
|
309
|
377
|
372
|
366
|
363
|
|
| Net Income (Common) |
332
N/A
|
265
-20%
|
309
+17%
|
414
+34%
|
372
-10%
|
366
-2%
|
363
-1%
|
|
| EPS (Diluted) |
0.15
N/A
|
0.12
-20%
|
0.14
+17%
|
0.17
+21%
|
0.17
N/A
|
0.16
-6%
|
0.16
N/A
|
|