Clipper Logistics PLC
LSE:CLG
Income Statement
Earnings Waterfall
Clipper Logistics PLC
Revenue
|
797.2m
GBP
|
Cost of Revenue
|
-543.4m
GBP
|
Gross Profit
|
253.8m
GBP
|
Operating Expenses
|
-213.1m
GBP
|
Operating Income
|
40.7m
GBP
|
Other Expenses
|
-17.7m
GBP
|
Net Income
|
23m
GBP
|
Income Statement
Clipper Logistics PLC
Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
235
N/A
|
265
+13%
|
290
+10%
|
314
+8%
|
340
+8%
|
375
+10%
|
400
+7%
|
428
+7%
|
460
+7%
|
487
+6%
|
501
+3%
|
551
+10%
|
696
+26%
|
797
+15%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(166)
|
(186)
|
(206)
|
(223)
|
(241)
|
(266)
|
(283)
|
(306)
|
(332)
|
(351)
|
(359)
|
(387)
|
(478)
|
(543)
|
|
Gross Profit |
69
N/A
|
78
+13%
|
85
+8%
|
91
+7%
|
99
+9%
|
109
+10%
|
117
+7%
|
122
+5%
|
128
+5%
|
136
+6%
|
142
+5%
|
164
+16%
|
219
+33%
|
254
+16%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(57)
|
(66)
|
(70)
|
(75)
|
(82)
|
(90)
|
(96)
|
(100)
|
(109)
|
(114)
|
(111)
|
(130)
|
(182)
|
(213)
|
|
Selling, General & Administrative |
(58)
|
(66)
|
(70)
|
(75)
|
(82)
|
(90)
|
(98)
|
(102)
|
(108)
|
(114)
|
(115)
|
(130)
|
(183)
|
(217)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
4
|
0
|
1
|
4
|
|
Operating Income |
12
N/A
|
13
+7%
|
15
+12%
|
16
+10%
|
18
+10%
|
19
+11%
|
21
+8%
|
22
+7%
|
19
-12%
|
21
+9%
|
31
+47%
|
34
+9%
|
37
+7%
|
41
+11%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(7)
|
(11)
|
(10)
|
(9)
|
(9)
|
|
Non-Reccuring Items |
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(0)
|
(1)
|
(2)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
10
N/A
|
11
+20%
|
13
+16%
|
15
+11%
|
16
+10%
|
17
+6%
|
18
+5%
|
19
+7%
|
17
-12%
|
18
+7%
|
20
+12%
|
24
+20%
|
27
+11%
|
29
+7%
|
|
Net Income | |||||||||||||||
Tax Provision |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
Income from Continuing Operations |
7
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
13
|
14
|
16
|
20
|
22
|
23
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
7
N/A
|
9
+22%
|
10
+16%
|
11
+10%
|
12
+10%
|
13
+8%
|
14
+7%
|
15
+7%
|
13
-13%
|
14
+6%
|
16
+14%
|
20
+20%
|
22
+11%
|
23
+6%
|
|
EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.13
-13%
|
0.14
+8%
|
0.16
+14%
|
0.19
+19%
|
0.21
+11%
|
0.22
+5%
|