African Rainbow Capital Investments Ltd
JSE:AIL
Income Statement
Earnings Waterfall
African Rainbow Capital Investments Ltd
Revenue
|
2.9B
ZAR
|
Cost of Revenue
|
-352m
ZAR
|
Gross Profit
|
2.5B
ZAR
|
Operating Expenses
|
-161m
ZAR
|
Operating Income
|
2.3B
ZAR
|
Other Expenses
|
0
ZAR
|
Net Income
|
2.3B
ZAR
|
Income Statement
African Rainbow Capital Investments Ltd
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
425
N/A
|
522
+23%
|
335
-36%
|
1 027
+207%
|
1 133
+10%
|
2 149
+90%
|
1 619
-25%
|
(128)
N/A
|
2 348
N/A
|
3 100
+32%
|
2 773
-11%
|
2 850
+3%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(153)
|
(96)
|
(206)
|
(223)
|
(213)
|
(215)
|
0
|
(37)
|
(233)
|
(348)
|
(317)
|
(352)
|
|
Gross Profit |
272
N/A
|
233
-14%
|
129
-45%
|
804
+523%
|
920
+14%
|
1 934
+110%
|
0
N/A
|
138
N/A
|
2 115
+1 433%
|
2 752
+30%
|
2 456
-11%
|
2 498
+2%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(5)
|
(6)
|
(6)
|
(154)
|
(7)
|
(170)
|
(280)
|
30
|
(130)
|
(130)
|
(162)
|
(161)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(147)
|
0
|
(311)
|
(273)
|
38
|
(122)
|
(122)
|
(156)
|
(154)
|
|
Other Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
141
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(7)
|
|
Operating Income |
267
N/A
|
420
+57%
|
123
-71%
|
650
+428%
|
913
+40%
|
1 764
+93%
|
1 339
-24%
|
(135)
N/A
|
1 985
N/A
|
2 622
+32%
|
2 294
-13%
|
2 337
+2%
|
|
Pre-Tax Income | |||||||||||||
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
Pre-Tax Income |
267
N/A
|
420
+57%
|
123
-71%
|
650
+428%
|
913
+40%
|
1 764
+93%
|
1 339
-24%
|
(135)
N/A
|
1 985
N/A
|
2 622
+32%
|
2 294
-13%
|
2 337
+2%
|
|
Net Income | |||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
267
|
420
|
123
|
650
|
913
|
1 764
|
1 339
|
(135)
|
1 985
|
2 622
|
2 294
|
2 337
|
|
Net Income (Common) |
267
N/A
|
420
+57%
|
123
-71%
|
650
+428%
|
913
+40%
|
1 764
+93%
|
1 339
-24%
|
(135)
N/A
|
1 985
N/A
|
2 622
+32%
|
2 294
-13%
|
2 337
+2%
|
|
EPS (Diluted) |
0.26
N/A
|
0.4
+54%
|
0.12
-70%
|
0.53
+342%
|
0.73
+38%
|
1.31
+79%
|
1.02
-22%
|
-0.1
N/A
|
1.48
N/A
|
1.74
+18%
|
1.51
-13%
|
1.53
+1%
|