HMC Capital Ltd
F:8320
HMC Capital Ltd
F:8320
Price:
2.22
EUR
-4.31%
Market Closed
Market Cap:
€837.2m
Income Statement
Earnings Waterfall
HMC Capital Ltd
HMC Capital Ltd
Income Statement
HMC Capital Ltd
HMC Capital Ltd
Currency: AUD
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
24
|
13
|
10
|
7
|
6
|
6
|
9
|
13
|
17
|
20
|
23
|
|
| Revenue |
62
N/A
|
71
+15%
|
69
-3%
|
60
-13%
|
79
+31%
|
79
+0%
|
69
-13%
|
80
+17%
|
81
+1%
|
168
+107%
|
234
+39%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(25)
|
(27)
|
(23)
|
(17)
|
(14)
|
(18)
|
(25)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
37
N/A
|
45
+21%
|
46
+2%
|
43
-7%
|
64
+50%
|
61
-5%
|
44
-28%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(11)
|
(16)
|
(22)
|
(25)
|
(28)
|
(60)
|
(61)
|
(114)
|
(164)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(11)
|
(16)
|
(22)
|
(25)
|
(28)
|
(47)
|
(61)
|
(118)
|
(164)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
4
|
0
|
|
| Operating Income |
29
N/A
|
36
+25%
|
35
-3%
|
27
-22%
|
43
+56%
|
36
-16%
|
16
-55%
|
20
+24%
|
20
-1%
|
54
+173%
|
71
+30%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(9)
|
(17)
|
(23)
|
74
|
111
|
58
|
76
|
94
|
132
|
357
|
263
|
|
| Non-Reccuring Items |
(8)
|
(19)
|
(18)
|
(4)
|
(33)
|
(34)
|
(7)
|
(11)
|
(23)
|
(31)
|
(70)
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
15
|
|
| Pre-Tax Income |
12
N/A
|
(0)
N/A
|
(6)
-5 564%
|
98
N/A
|
121
+24%
|
61
-50%
|
86
+42%
|
104
+21%
|
129
+23%
|
380
+195%
|
278
-27%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(6)
|
(35)
|
(89)
|
(72)
|
(14)
|
(6)
|
(3)
|
(11)
|
(14)
|
(27)
|
(13)
|
|
| Income from Continuing Operations |
6
|
(35)
|
(96)
|
26
|
107
|
54
|
83
|
93
|
114
|
354
|
265
|
|
| Income to Minority Interest |
0
|
(1)
|
(4)
|
(33)
|
(30)
|
(5)
|
(26)
|
(39)
|
(48)
|
(138)
|
(118)
|
|
| Net Income (Common) |
(3)
N/A
|
(25)
-788%
|
(90)
-260%
|
(7)
+92%
|
77
N/A
|
49
-37%
|
57
+17%
|
55
-4%
|
66
+20%
|
215
+226%
|
147
-32%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.11
-1 000%
|
-0.32
-191%
|
-0.03
+91%
|
0.26
N/A
|
0.16
-38%
|
0.18
+12%
|
0.16
-11%
|
0.19
+19%
|
0.56
+195%
|
0.37
-34%
|
|
Switch to:
Switch to:
See Also
Discover More
