Liberty Two Degrees Ltd
JSE:L2D
Income Statement
Earnings Waterfall
Liberty Two Degrees Ltd
Revenue
|
1B
ZAR
|
Cost of Revenue
|
-441.2m
ZAR
|
Gross Profit
|
588.9m
ZAR
|
Operating Expenses
|
-67m
ZAR
|
Operating Income
|
521.9m
ZAR
|
Other Expenses
|
-158.2m
ZAR
|
Net Income
|
363.8m
ZAR
|
Income Statement
Liberty Two Degrees Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
914
N/A
|
979
+7%
|
1 024
+5%
|
1 016
-1%
|
879
-14%
|
918
+4%
|
1 157
+26%
|
888
-23%
|
1 144
+29%
|
974
-15%
|
1 030
+6%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(325)
|
(323)
|
(330)
|
(460)
|
(501)
|
(502)
|
(633)
|
(372)
|
(500)
|
(420)
|
(441)
|
|
Gross Profit |
589
N/A
|
655
+11%
|
694
+6%
|
557
-20%
|
377
-32%
|
416
+10%
|
524
+26%
|
516
-1%
|
644
+25%
|
554
-14%
|
589
+6%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(8)
|
(0)
|
(25)
|
(35)
|
(35)
|
(41)
|
(55)
|
(57)
|
(47)
|
(66)
|
(67)
|
|
Selling, General & Administrative |
(44)
|
0
|
(70)
|
0
|
(70)
|
0
|
15
|
(78)
|
0
|
(86)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
35
|
(0)
|
45
|
(35)
|
35
|
(41)
|
(70)
|
21
|
(47)
|
20
|
(67)
|
|
Operating Income |
581
N/A
|
655
+13%
|
669
+2%
|
522
-22%
|
342
-34%
|
375
+10%
|
468
+25%
|
459
-2%
|
597
+30%
|
488
-18%
|
522
+7%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
66
|
41
|
(134)
|
(1 637)
|
(1 867)
|
(312)
|
33
|
(201)
|
(294)
|
(239)
|
(158)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
87
|
0
|
(126)
|
0
|
0
|
|
Pre-Tax Income |
647
N/A
|
696
+8%
|
535
-23%
|
(1 115)
N/A
|
(1 524)
-37%
|
63
N/A
|
0
N/A
|
259
N/A
|
178
-31%
|
249
+40%
|
364
+46%
|
|
Net Income | ||||||||||||
Tax Provision |
(6)
|
(6)
|
(0)
|
(0)
|
32
|
24
|
20
|
(15)
|
(15)
|
(5)
|
(1)
|
|
Income from Continuing Operations |
641
|
690
|
534
|
(1 115)
|
(1 493)
|
87
|
122
|
243
|
200
|
244
|
364
|
|
Net Income (Common) |
641
N/A
|
690
+8%
|
534
-23%
|
(1 115)
N/A
|
(1 493)
-34%
|
87
N/A
|
122
+39%
|
243
+100%
|
166
-32%
|
244
+47%
|
364
+49%
|
|
EPS (Diluted) |
0.71
N/A
|
0.76
+7%
|
0.59
-22%
|
-1.23
N/A
|
-1.65
-34%
|
0.1
N/A
|
0.14
+40%
|
0.27
+93%
|
0.19
-30%
|
0.28
+47%
|
0.42
+50%
|