G
Grindrod Ltd
JSE:GND
Grindrod Ltd
JSE:GND
Price:
1 843
Zac
1.54%
Market Closed
Market Cap:
13B
ZAR
Income Statement
Earnings Waterfall
Grindrod Ltd
Grindrod Ltd
Income Statement
Grindrod Ltd
Grindrod Ltd
Currency: ZAR
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | 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 |
61
|
72
|
117
|
126
|
100
|
121
|
141
|
130
|
137
|
180
|
240
|
272
|
314
|
327
|
253
|
190
|
179
|
201
|
219
|
229
|
227
|
168
|
223
|
227
|
217
|
252
|
221
|
225
|
134
|
56
|
98
|
132
|
151
|
176
|
299
|
397
|
326
|
237
|
235
|
209
|
218
|
232
|
220
|
257
|
279
|
0
|
|
| Revenue |
2 164
N/A
|
2 078
-4%
|
1 976
-5%
|
2 359
+19%
|
3 012
+28%
|
3 590
+19%
|
7 449
+107%
|
10 383
+39%
|
12 507
+20%
|
14 551
+16%
|
17 077
+17%
|
24 038
+41%
|
33 737
+40%
|
32 193
-5%
|
27 692
-14%
|
30 156
+9%
|
30 203
+0%
|
31 771
+5%
|
35 885
+13%
|
37 407
+4%
|
27 262
-27%
|
12 113
-56%
|
15 662
+29%
|
16 927
+8%
|
13 912
-18%
|
14 608
+5%
|
10 192
-30%
|
9 776
-4%
|
3 288
-66%
|
120
-96%
|
3 059
+2 450%
|
3 200
+5%
|
3 467
+8%
|
3 699
+7%
|
3 834
+4%
|
3 796
-1%
|
3 751
-1%
|
3 851
+3%
|
3 417
-11%
|
3 723
+9%
|
5 884
+58%
|
5 875
0%
|
4 846
-18%
|
4 855
+0%
|
4 976
+2%
|
4 877
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 554)
|
(1 774)
|
(1 297)
|
(1 826)
|
(1 799)
|
(2 716)
|
(5 736)
|
(9 271)
|
(10 576)
|
0
|
(14 462)
|
0
|
(29 273)
|
(11 619)
|
(24 626)
|
(28 836)
|
(26 531)
|
(30 770)
|
(32 299)
|
(18 239)
|
(23 886)
|
0
|
(12 484)
|
0
|
(10 062)
|
0
|
(6 324)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
610
N/A
|
304
-50%
|
680
+124%
|
533
-22%
|
1 213
+128%
|
874
-28%
|
1 713
+96%
|
1 112
-35%
|
1 931
+74%
|
0
N/A
|
2 615
N/A
|
0
N/A
|
4 464
N/A
|
801
-82%
|
3 066
+283%
|
1 320
-57%
|
3 672
+178%
|
1 001
-73%
|
3 586
+258%
|
547
-85%
|
3 376
+517%
|
0
N/A
|
3 178
N/A
|
0
N/A
|
3 851
N/A
|
0
N/A
|
3 869
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(444)
|
(72)
|
(432)
|
(54)
|
(585)
|
(93)
|
(980)
|
(143)
|
(1 151)
|
(13 288)
|
(1 563)
|
(22 017)
|
(2 025)
|
(18 460)
|
(1 998)
|
(303)
|
(2 677)
|
(299)
|
(2 806)
|
(18 517)
|
(2 846)
|
(11 679)
|
(2 715)
|
(16 470)
|
(3 339)
|
(13 964)
|
(3 483)
|
(9 772)
|
(2 831)
|
652
|
(2 633)
|
(2 930)
|
(3 057)
|
(3 131)
|
(3 799)
|
(4 072)
|
(3 944)
|
(3 834)
|
(2 971)
|
(3 074)
|
(5 265)
|
(5 332)
|
(4 314)
|
(4 362)
|
(5 016)
|
(4 756)
|
|
| Selling, General & Administrative |
(210)
|
0
|
(212)
|
0
|
(317)
|
0
|
(545)
|
0
|
(669)
|
0
|
(882)
|
0
|
(1 098)
|
0
|
(1 068)
|
0
|
(1 264)
|
0
|
(1 362)
|
0
|
(1 413)
|
0
|
(1 389)
|
0
|
(1 676)
|
0
|
(1 650)
|
0
|
0
|
0
|
0
|
0
|
(403)
|
1
|
(560)
|
(598)
|
(213)
|
(225)
|
(31)
|
15
|
(267)
|
(264)
|
(92)
|
(70)
|
(96)
|
(92)
|
|
| Depreciation & Amortization |
(63)
|
(65)
|
(56)
|
(53)
|
(85)
|
(96)
|
(122)
|
(143)
|
(154)
|
(160)
|
(183)
|
(243)
|
(241)
|
(277)
|
(292)
|
(303)
|
(340)
|
(299)
|
(363)
|
(398)
|
(412)
|
(431)
|
(462)
|
(499)
|
(547)
|
(621)
|
(675)
|
(686)
|
(231)
|
6
|
(196)
|
(313)
|
(462)
|
(487)
|
(501)
|
(549)
|
(526)
|
(492)
|
(475)
|
(460)
|
(486)
|
(435)
|
(392)
|
(383)
|
(334)
|
(317)
|
|
| Other Operating Expenses |
(171)
|
(6)
|
(163)
|
0
|
(183)
|
3
|
(313)
|
0
|
(328)
|
(13 128)
|
(498)
|
(21 774)
|
(686)
|
(18 183)
|
(637)
|
0
|
(1 073)
|
0
|
(1 081)
|
(18 119)
|
(1 021)
|
(11 248)
|
(865)
|
(15 971)
|
(1 115)
|
(13 342)
|
(1 157)
|
(9 086)
|
(2 600)
|
646
|
(2 437)
|
(2 617)
|
(2 192)
|
(2 646)
|
(2 738)
|
(2 925)
|
(3 204)
|
(3 117)
|
(2 465)
|
(2 630)
|
(4 511)
|
(4 634)
|
(3 831)
|
(3 909)
|
(4 586)
|
(4 347)
|
|
| Operating Income |
166
N/A
|
232
+40%
|
248
+7%
|
480
+94%
|
629
+31%
|
781
+24%
|
734
-6%
|
969
+32%
|
780
-20%
|
1 263
+62%
|
1 053
-17%
|
2 021
+92%
|
2 439
+21%
|
2 115
-13%
|
1 068
-50%
|
1 017
-5%
|
994
-2%
|
702
-29%
|
781
+11%
|
651
-17%
|
530
-19%
|
434
-18%
|
463
+7%
|
458
-1%
|
512
+12%
|
644
+26%
|
386
-40%
|
4
-99%
|
457
+11 318%
|
771
+69%
|
426
-45%
|
270
-37%
|
409
+51%
|
568
+39%
|
35
-94%
|
(276)
N/A
|
(193)
+30%
|
16
N/A
|
446
+2 653%
|
649
+45%
|
619
-5%
|
542
-12%
|
531
-2%
|
494
-7%
|
(39)
N/A
|
121
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13)
|
(59)
|
(84)
|
(110)
|
(162)
|
(36)
|
39
|
74
|
154
|
(32)
|
7
|
(91)
|
241
|
(98)
|
61
|
66
|
13
|
44
|
(23)
|
218
|
719
|
432
|
524
|
339
|
959
|
445
|
240
|
(294)
|
113
|
250
|
586
|
393
|
316
|
173
|
(297)
|
(303)
|
94
|
77
|
86
|
384
|
505
|
672
|
873
|
811
|
747
|
702
|
|
| Non-Reccuring Items |
14
|
0
|
49
|
0
|
84
|
0
|
66
|
0
|
248
|
0
|
238
|
0
|
(166)
|
0
|
11
|
0
|
(10)
|
0
|
6
|
0
|
(177)
|
0
|
392
|
0
|
(195)
|
0
|
(1 805)
|
0
|
(167)
|
0
|
(135)
|
0
|
(566)
|
0
|
(61)
|
0
|
(179)
|
0
|
(76)
|
0
|
64
|
0
|
(144)
|
0
|
(28)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
2
|
0
|
1
|
0
|
9
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
5
|
0
|
17
|
0
|
76
|
0
|
2
|
0
|
51
|
0
|
0
|
0
|
35
|
0
|
101
|
0
|
(1)
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
(39)
|
7
|
4
|
(1)
|
0
|
(159)
|
0
|
9
|
1
|
37
|
(1)
|
276
|
0
|
44
|
0
|
765
|
0
|
(160)
|
0
|
(2 324)
|
0
|
820
|
0
|
(477)
|
0
|
3
|
(238)
|
(401)
|
(65)
|
(562)
|
(240)
|
10
|
(45)
|
49
|
0
|
33
|
0
|
890
|
|
| Pre-Tax Income |
167
N/A
|
173
+4%
|
213
+23%
|
370
+74%
|
551
+49%
|
746
+35%
|
842
+13%
|
1 043
+24%
|
1 142
+9%
|
1 238
+8%
|
1 302
+5%
|
1 928
+48%
|
2 512
+30%
|
1 858
-26%
|
1 142
-39%
|
1 091
-4%
|
999
-8%
|
781
-22%
|
772
-1%
|
1 145
+48%
|
1 070
-7%
|
910
-15%
|
1 379
+52%
|
1 561
+13%
|
1 270
-19%
|
930
-27%
|
(1 178)
N/A
|
(2 615)
-122%
|
408
N/A
|
1 843
+352%
|
894
-51%
|
186
-79%
|
234
+26%
|
744
+218%
|
(559)
N/A
|
(980)
-75%
|
(291)
+70%
|
(469)
-61%
|
217
N/A
|
1 043
+381%
|
1 178
+13%
|
1 263
+7%
|
1 361
+8%
|
1 338
-2%
|
679
-49%
|
1 714
+152%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(19)
|
(4)
|
(29)
|
(43)
|
(57)
|
(65)
|
(90)
|
(76)
|
(52)
|
(16)
|
(103)
|
(243)
|
(210)
|
(188)
|
(194)
|
(154)
|
(97)
|
(175)
|
(221)
|
(148)
|
(80)
|
(117)
|
(149)
|
(194)
|
(217)
|
(190)
|
(158)
|
(195)
|
(176)
|
(173)
|
(226)
|
(180)
|
(128)
|
9
|
(0)
|
(120)
|
(95)
|
(82)
|
(171)
|
(348)
|
(374)
|
(302)
|
(229)
|
(290)
|
(356)
|
|
| Income from Continuing Operations |
148
|
153
|
208
|
340
|
508
|
689
|
777
|
953
|
1 066
|
1 186
|
1 286
|
1 826
|
2 269
|
1 647
|
953
|
897
|
845
|
684
|
597
|
924
|
922
|
830
|
1 262
|
1 412
|
1 076
|
713
|
(1 369)
|
(2 774)
|
213
|
1 666
|
721
|
(40)
|
54
|
616
|
(550)
|
(980)
|
(411)
|
(564)
|
135
|
872
|
830
|
888
|
1 060
|
1 109
|
389
|
1 357
|
|
| Income to Minority Interest |
(1)
|
0
|
0
|
0
|
(1)
|
1
|
1
|
0
|
6
|
0
|
(14)
|
(11)
|
(20)
|
(25)
|
(12)
|
(13)
|
(6)
|
(8)
|
(13)
|
(6)
|
(11)
|
(23)
|
(30)
|
(18)
|
(16)
|
0
|
3
|
(12)
|
(0)
|
9
|
(7)
|
(8)
|
(8)
|
(7)
|
1
|
42
|
47
|
9
|
(30)
|
(38)
|
3
|
14
|
2
|
(3)
|
1
|
11
|
|
| Equity Earnings Affiliates |
19
|
25
|
32
|
34
|
43
|
0
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
165
N/A
|
178
+8%
|
240
+35%
|
374
+56%
|
550
+47%
|
727
+32%
|
851
+17%
|
909
+7%
|
1 008
+11%
|
1 114
+11%
|
1 195
+7%
|
1 730
+45%
|
2 158
+25%
|
1 537
-29%
|
873
-43%
|
824
-6%
|
780
-5%
|
622
-20%
|
531
-15%
|
862
+62%
|
853
-1%
|
761
-11%
|
1 177
+55%
|
1 338
+14%
|
1 001
-25%
|
611
-39%
|
(1 426)
N/A
|
(2 850)
-100%
|
(1 908)
+33%
|
(875)
+54%
|
(583)
+33%
|
1 922
N/A
|
2 873
+49%
|
(58)
N/A
|
(616)
-958%
|
(342)
+45%
|
(415)
-22%
|
(601)
-45%
|
176
N/A
|
985
+461%
|
601
-39%
|
660
+10%
|
988
+50%
|
1 030
+4%
|
314
-69%
|
1 295
+312%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.35
+9%
|
0.48
+37%
|
0.77
+60%
|
1.16
+51%
|
1.53
+32%
|
1.79
+17%
|
1.93
+8%
|
2.15
+11%
|
2.39
+11%
|
2.58
+8%
|
3.74
+45%
|
4.69
+25%
|
3.36
-28%
|
1.92
-43%
|
1.81
-6%
|
1.71
-6%
|
1.37
-20%
|
1.11
-19%
|
1.46
+32%
|
1.44
-1%
|
1.28
-11%
|
1.98
+55%
|
2.15
+9%
|
1.47
-32%
|
0.81
-45%
|
-1.9
N/A
|
-3.79
-99%
|
-2.54
+33%
|
-1.16
+54%
|
-0.77
+34%
|
2.55
N/A
|
3.82
+50%
|
-0.08
N/A
|
-0.9
-1 025%
|
-0.5
+44%
|
-0.61
-22%
|
-0.89
-46%
|
0.26
N/A
|
1.47
+465%
|
0.9
-39%
|
0.98
+9%
|
1.48
+51%
|
1.54
+4%
|
0.47
-69%
|
1.94
+313%
|
|
Switch to:
Switch to:
See Also
Discover More
