B

Blue Label Telecoms Ltd
JSE:BLU

Watchlist Manager
Blue Label Telecoms Ltd
JSE:BLU
Watchlist
Price: 1 025 Zac 0.49%
Market Cap: 9B Zac

Income Statement

Earnings Waterfall
Blue Label Telecoms Ltd

Revenue
14.1B ZAR
Cost of Revenue
-10.7B ZAR
Gross Profit
3.4B ZAR
Operating Expenses
-2.1B ZAR
Operating Income
1.2B ZAR
Other Expenses
1.2B ZAR
Net Income
2.5B ZAR

Income Statement
Blue Label Telecoms Ltd

Rotate your device to view
Income Statement
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)
(311)
(141)
(313)
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
7
0
1 729
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%