enX Group Ltd
JSE:ENX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
enX Group Ltd
JSE:ENX
|
ZA |
|
H
|
Havila Shipping ASA
OSE:HAVI
|
NO |
Income Statement
Earnings Waterfall
enX Group Ltd
Income Statement
enX Group Ltd
| Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
158
|
150
|
24
|
19
|
35
|
20
|
39
|
0
|
|
| Revenue |
4 210
N/A
|
4 549
+8%
|
3 331
-27%
|
2 964
-11%
|
4 195
+42%
|
2 545
-39%
|
557
-78%
|
3 095
+456%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(2 853)
|
(3 176)
|
(2 946)
|
(3 000)
|
(3 636)
|
(2 549)
|
(434)
|
(2 674)
|
|
| Gross Profit |
1 357
N/A
|
1 373
+1%
|
384
-72%
|
(37)
N/A
|
558
N/A
|
(4)
N/A
|
123
N/A
|
420
+242%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(1 021)
|
(958)
|
(195)
|
96
|
(311)
|
105
|
(145)
|
(310)
|
|
| Selling, General & Administrative |
28
|
23
|
1
|
11
|
6
|
2
|
2
|
2
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
|
| Other Operating Expenses |
(1 050)
|
(981)
|
(196)
|
85
|
(317)
|
103
|
(118)
|
(312)
|
|
| Operating Income |
336
N/A
|
415
+24%
|
190
-54%
|
59
-69%
|
248
+317%
|
100
-59%
|
(22)
N/A
|
110
N/A
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(115)
|
(128)
|
26
|
103
|
14
|
73
|
44
|
54
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(16)
|
(16)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
219
N/A
|
286
+30%
|
199
-30%
|
146
-27%
|
260
+78%
|
172
-34%
|
22
-87%
|
164
+642%
|
|
| Net Income | |||||||||
| Tax Provision |
(56)
|
(75)
|
(52)
|
(34)
|
(69)
|
(50)
|
(17)
|
(61)
|
|
| Income from Continuing Operations |
164
|
210
|
148
|
112
|
191
|
122
|
5
|
103
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(3)
|
(12)
|
(27)
|
(29)
|
(20)
|
(21)
|
|
| Net Income (Common) |
300
N/A
|
246
-18%
|
229
-7%
|
296
+29%
|
296
+0%
|
326
+10%
|
210
-36%
|
(26)
N/A
|
|
| EPS (Diluted) |
1.65
N/A
|
1.35
-18%
|
1.26
-7%
|
1.63
+29%
|
1.63
N/A
|
1.79
+10%
|
1.15
-36%
|
-0.14
N/A
|
|