B
Blue Label Telecoms Ltd
JSE:BLU
Blue Label Telecoms Ltd
JSE:BLU
Price:
930
Zac
-1.8%
Market Closed
Market Cap:
8.5B
ZAR
Income Statement
Earnings Waterfall
Blue Label Telecoms Ltd
Blue Label Telecoms Ltd
Income Statement
Blue Label Telecoms Ltd
Blue Label Telecoms Ltd
Currency: ZAR
| May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | May-2024 | Nov-2024 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
66
|
98
|
0
|
163
|
109
|
210
|
215
|
204
|
155
|
118
|
113
|
187
|
369
|
668
|
433
|
1 086
|
496
|
0
|
|
| Revenue |
15 304
N/A
|
16 143
+5%
|
17 070
+6%
|
17 281
+1%
|
18 072
+5%
|
18 760
+4%
|
18 813
+0%
|
18 940
+1%
|
18 984
+0%
|
18 597
-2%
|
19 402
+4%
|
20 650
+6%
|
22 044
+7%
|
24 592
+12%
|
26 205
+7%
|
26 575
+1%
|
26 470
0%
|
26 858
+1%
|
26 734
0%
|
24 375
-9%
|
23 602
-3%
|
23 639
+0%
|
21 135
-11%
|
19 229
-9%
|
18 821
-2%
|
18 352
-2%
|
17 806
-3%
|
18 517
+4%
|
18 918
+2%
|
16 676
-12%
|
14 598
-12%
|
14 262
-2%
|
14 050
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 216)
|
(14 947)
|
(15 853)
|
(16 198)
|
(16 997)
|
(17 531)
|
(17 507)
|
(17 670)
|
(17 713)
|
(17 260)
|
(18 052)
|
(19 223)
|
(20 400)
|
(22 817)
|
(24 375)
|
(24 519)
|
(24 341)
|
(24 732)
|
(24 376)
|
(21 970)
|
(21 243)
|
(21 216)
|
(18 866)
|
(17 082)
|
0
|
679
|
0
|
(549)
|
(15 435)
|
2 300
|
(11 303)
|
(10 939)
|
(10 675)
|
|
| Gross Profit |
1 088
N/A
|
1 196
+10%
|
1 217
+2%
|
1 083
-11%
|
1 075
-1%
|
1 229
+14%
|
1 306
+6%
|
1 262
-3%
|
1 271
+1%
|
1 338
+5%
|
1 350
+1%
|
1 427
+6%
|
1 644
+15%
|
1 776
+8%
|
1 830
+3%
|
2 056
+12%
|
2 129
+4%
|
2 126
0%
|
2 358
+11%
|
2 405
+2%
|
2 359
-2%
|
2 423
+3%
|
2 269
-6%
|
2 147
-5%
|
0
N/A
|
19 031
N/A
|
0
N/A
|
17 967
N/A
|
3 483
-81%
|
18 977
+445%
|
3 295
-83%
|
3 323
+1%
|
3 375
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(613)
|
(673)
|
(647)
|
(562)
|
(623)
|
(638)
|
(647)
|
(665)
|
(635)
|
(633)
|
(643)
|
(632)
|
(658)
|
(685)
|
(687)
|
(827)
|
(954)
|
(902)
|
(1 135)
|
(1 160)
|
(1 155)
|
(1 257)
|
(1 097)
|
(1 112)
|
(17 619)
|
(17 431)
|
(16 315)
|
(16 884)
|
(2 426)
|
(17 889)
|
(2 241)
|
(2 330)
|
(2 138)
|
|
| Selling, General & Administrative |
(279)
|
(304)
|
(300)
|
(282)
|
(263)
|
(276)
|
(328)
|
(330)
|
(333)
|
(347)
|
(333)
|
(357)
|
(407)
|
(423)
|
(427)
|
(435)
|
(453)
|
(468)
|
(637)
|
(655)
|
(688)
|
(724)
|
(609)
|
(666)
|
(647)
|
(667)
|
(1 095)
|
(1 346)
|
(1 682)
|
(1 716)
|
(1 470)
|
(1 497)
|
(1 288)
|
|
| Depreciation & Amortization |
(93)
|
(116)
|
(120)
|
(98)
|
(146)
|
(145)
|
(92)
|
(80)
|
(68)
|
(68)
|
(65)
|
(77)
|
(94)
|
(95)
|
(98)
|
(106)
|
(113)
|
(118)
|
(152)
|
(175)
|
(163)
|
(192)
|
(182)
|
(164)
|
(189)
|
(186)
|
(174)
|
(173)
|
(190)
|
(172)
|
(164)
|
(189)
|
(193)
|
|
| Other Operating Expenses |
(241)
|
(252)
|
(227)
|
(182)
|
(214)
|
(215)
|
(227)
|
(254)
|
(234)
|
(217)
|
(246)
|
(198)
|
(157)
|
(169)
|
(162)
|
(285)
|
(388)
|
(316)
|
(346)
|
(331)
|
(304)
|
(341)
|
(306)
|
(282)
|
(16 784)
|
(16 578)
|
(15 046)
|
(15 364)
|
(553)
|
(16 000)
|
(607)
|
(645)
|
(657)
|
|
| Operating Income |
475
N/A
|
524
+10%
|
569
+9%
|
522
-8%
|
452
-13%
|
592
+31%
|
659
+11%
|
606
-8%
|
637
+5%
|
704
+11%
|
707
+0%
|
795
+12%
|
986
+24%
|
1 090
+11%
|
1 142
+5%
|
1 229
+8%
|
1 175
-4%
|
1 223
+4%
|
1 223
+0%
|
1 245
+2%
|
1 204
-3%
|
1 167
-3%
|
1 172
+0%
|
1 035
-12%
|
1 202
+16%
|
1 600
+33%
|
1 491
-7%
|
1 083
-27%
|
1 057
-2%
|
1 088
+3%
|
1 054
-3%
|
993
-6%
|
1 237
+25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
126
|
13
|
64
|
68
|
28
|
(7)
|
(30)
|
(51)
|
(33)
|
(59)
|
(25)
|
(79)
|
(117)
|
(125)
|
(56)
|
38
|
(25)
|
761
|
416
|
(879)
|
(4 882)
|
(3 888)
|
(432)
|
(200)
|
(89)
|
(95)
|
(70)
|
(1 525)
|
(1 595)
|
(238)
|
(304)
|
(141)
|
(139)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(486)
|
(2 697)
|
(3 051)
|
(221)
|
(301)
|
0
|
(181)
|
0
|
1 110
|
1 032
|
145
|
0
|
0
|
1 555
|
|
| Total Other Income |
(61)
|
0
|
(42)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(26)
|
1
|
(23)
|
0
|
(36)
|
0
|
(5)
|
0
|
(129)
|
0
|
(8)
|
0
|
(18)
|
0
|
(10)
|
0
|
(9)
|
0
|
(5)
|
(26)
|
107
|
(36)
|
(29)
|
|
| Pre-Tax Income |
540
N/A
|
538
0%
|
592
+10%
|
590
0%
|
480
-19%
|
586
+22%
|
629
+7%
|
553
-12%
|
605
+9%
|
645
+7%
|
655
+2%
|
717
+9%
|
847
+18%
|
965
+14%
|
1 050
+9%
|
1 267
+21%
|
1 145
-10%
|
1 984
+73%
|
1 507
-24%
|
(120)
N/A
|
(6 384)
-5 237%
|
(5 772)
+10%
|
501
N/A
|
535
+7%
|
1 102
+106%
|
1 324
+20%
|
1 412
+7%
|
669
-53%
|
488
-27%
|
968
+98%
|
858
-11%
|
816
-5%
|
2 625
+222%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(175)
|
(186)
|
(167)
|
(161)
|
(152)
|
(175)
|
(194)
|
(175)
|
(196)
|
(211)
|
(206)
|
(226)
|
(265)
|
(302)
|
(319)
|
(338)
|
(330)
|
(331)
|
(331)
|
(298)
|
(278)
|
(280)
|
(220)
|
(168)
|
(249)
|
(320)
|
(320)
|
(236)
|
(200)
|
(199)
|
(198)
|
(170)
|
(144)
|
|
| Income from Continuing Operations |
365
|
352
|
425
|
428
|
327
|
411
|
435
|
379
|
408
|
434
|
449
|
490
|
581
|
664
|
732
|
929
|
815
|
1 653
|
1 176
|
(418)
|
(6 663)
|
(6 052)
|
281
|
367
|
853
|
1 004
|
1 092
|
433
|
288
|
770
|
660
|
645
|
2 481
|
|
| Income to Minority Interest |
26
|
17
|
(60)
|
(48)
|
10
|
10
|
9
|
18
|
17
|
8
|
1
|
(2)
|
(4)
|
(22)
|
(40)
|
(41)
|
(34)
|
(66)
|
(54)
|
(11)
|
(10)
|
(42)
|
(54)
|
(41)
|
(47)
|
(81)
|
(65)
|
(13)
|
(19)
|
(17)
|
(12)
|
(9)
|
4
|
|
| Net Income (Common) |
391
N/A
|
369
-6%
|
365
-1%
|
381
+4%
|
431
+13%
|
511
+19%
|
438
-14%
|
395
-10%
|
425
+8%
|
442
+4%
|
450
+2%
|
488
+8%
|
578
+18%
|
642
+11%
|
692
+8%
|
887
+28%
|
781
-12%
|
1 586
+103%
|
1 122
-29%
|
(368)
N/A
|
(6 646)
-1 706%
|
(6 192)
+7%
|
124
N/A
|
250
+101%
|
831
+233%
|
922
+11%
|
1 027
+11%
|
419
-59%
|
269
-36%
|
752
+180%
|
647
-14%
|
636
-2%
|
2 484
+290%
|
|
| EPS (Diluted) |
0.51
N/A
|
0.48
-6%
|
0.48
N/A
|
0.49
+2%
|
0.56
+14%
|
0.66
+18%
|
0.62
-6%
|
0.59
-5%
|
0.63
+7%
|
0.66
+5%
|
0.67
+2%
|
0.72
+7%
|
0.85
+18%
|
0.95
+12%
|
1.03
+8%
|
1.32
+28%
|
1.13
-14%
|
1.95
+73%
|
1.3
-33%
|
-0.39
N/A
|
-7.27
-1 764%
|
-6.77
+7%
|
0.13
N/A
|
0.27
+108%
|
0.91
+237%
|
1.02
+12%
|
1.14
+12%
|
0.47
-59%
|
0.3
-36%
|
0.83
+177%
|
0.72
-13%
|
0.71
-1%
|
2.75
+287%
|
|
Switch to:
Switch to:
See Also
Discover More
