Chrysalis Investments Ltd
LSE:CHRY
Income Statement
Earnings Waterfall
Chrysalis Investments Ltd
Income Statement
Chrysalis Investments Ltd
| Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
197
N/A
|
461
+134%
|
570
+23%
|
86
-85%
|
(610)
N/A
|
(479)
+21%
|
(72)
+85%
|
109
N/A
|
45
-58%
|
13
-71%
|
136
+945%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(35)
|
(85)
|
(117)
|
(69)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
|
| Gross Profit |
162
N/A
|
376
+132%
|
452
+20%
|
16
-96%
|
(616)
N/A
|
(484)
+21%
|
(76)
+84%
|
107
N/A
|
42
-60%
|
8
-80%
|
131
+1 482%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(4)
|
14
|
15
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
160
N/A
|
374
+133%
|
449
+20%
|
31
-93%
|
(601)
N/A
|
(486)
+19%
|
(78)
+84%
|
104
N/A
|
39
-62%
|
5
-86%
|
128
+2 256%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(4)
|
(8)
|
|
| Pre-Tax Income |
160
N/A
|
374
+133%
|
448
+20%
|
30
-93%
|
(601)
N/A
|
(486)
+19%
|
(78)
+84%
|
104
N/A
|
39
-62%
|
2
-96%
|
120
+7 889%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
160
|
374
|
448
|
30
|
(601)
|
(486)
|
(78)
|
104
|
39
|
2
|
120
|
|
| Net Income (Common) |
160
N/A
|
374
+133%
|
448
+20%
|
30
-93%
|
(601)
N/A
|
(486)
+19%
|
(78)
+84%
|
104
N/A
|
39
-62%
|
2
-96%
|
120
+7 889%
|
|
| EPS (Diluted) |
0.48
N/A
|
0.93
+94%
|
0.95
+2%
|
0.05
-95%
|
-1.03
N/A
|
-0.82
+20%
|
-0.13
+84%
|
0.17
N/A
|
0.07
-59%
|
0.01
-86%
|
0.22
+2 100%
|
|