Dr Martens PLC
LSE:DOCS
Income Statement
Earnings Waterfall
Dr Martens PLC
Revenue
|
977.5m
GBP
|
Cost of Revenue
|
-362.3m
GBP
|
Gross Profit
|
615.2m
GBP
|
Operating Expenses
|
-454.1m
GBP
|
Operating Income
|
161.1m
GBP
|
Other Expenses
|
-57.9m
GBP
|
Net Income
|
103.2m
GBP
|
Income Statement
Dr Martens PLC
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
773
N/A
|
825
+7%
|
908
+10%
|
957
+5%
|
1 000
+5%
|
978
-2%
|
|
Gross Profit | |||||||
Cost of Revenue |
(303)
|
(314)
|
(330)
|
(347)
|
(382)
|
(362)
|
|
Gross Profit |
471
N/A
|
511
+9%
|
579
+13%
|
610
+5%
|
618
+1%
|
615
0%
|
|
Operating Income | |||||||
Operating Expenses |
(280)
|
(319)
|
(353)
|
(389)
|
(427)
|
(454)
|
|
Selling, General & Administrative |
(246)
|
(284)
|
(316)
|
(347)
|
(373)
|
(381)
|
|
Depreciation & Amortization |
(34)
|
(35)
|
(37)
|
(42)
|
(54)
|
(69)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
|
Operating Income |
190
N/A
|
192
+1%
|
226
+18%
|
221
-2%
|
191
-14%
|
161
-16%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(38)
|
(24)
|
(12)
|
(10)
|
(28)
|
(34)
|
|
Non-Reccuring Items |
(82)
|
(78)
|
(0)
|
0
|
(4)
|
0
|
|
Pre-Tax Income |
71
N/A
|
90
+27%
|
214
+137%
|
211
-2%
|
159
-24%
|
127
-20%
|
|
Net Income | |||||||
Tax Provision |
(35)
|
(36)
|
(33)
|
(34)
|
(31)
|
(24)
|
|
Income from Continuing Operations |
36
|
55
|
181
|
177
|
129
|
103
|
|
Net Income (Common) |
36
N/A
|
55
+54%
|
181
+231%
|
177
-2%
|
129
-27%
|
103
-20%
|
|
EPS (Diluted) |
0.04
N/A
|
0.05
+25%
|
0.18
+260%
|
0.18
N/A
|
0.13
-28%
|
0.1
-23%
|