Dowlais Group Plc
LSE:DWL
Income Statement
Earnings Waterfall
Dowlais Group Plc
Income Statement
Dowlais Group Plc
| Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
50
|
100
|
100
|
|
| Revenue |
4 601
N/A
|
4 337
-6%
|
4 229
-2%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(3 886)
|
(3 691)
|
(3 614)
|
|
| Gross Profit |
715
N/A
|
646
-10%
|
615
-5%
|
|
| Operating Income | ||||
| Operating Expenses |
(635)
|
(547)
|
(537)
|
|
| Depreciation & Amortization |
(194)
|
(191)
|
(187)
|
|
| Other Operating Expenses |
(441)
|
(356)
|
(350)
|
|
| Operating Income |
80
N/A
|
99
+24%
|
78
-21%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(110)
|
(138)
|
(38)
|
|
| Non-Reccuring Items |
(544)
|
(167)
|
(143)
|
|
| Total Other Income |
(17)
|
(9)
|
5
|
|
| Pre-Tax Income |
(590)
N/A
|
(215)
+64%
|
(98)
+54%
|
|
| Net Income | ||||
| Tax Provision |
79
|
47
|
17
|
|
| Income from Continuing Operations |
(511)
|
(168)
|
(81)
|
|
| Income to Minority Interest |
(6)
|
(5)
|
(5)
|
|
| Net Income (Common) |
(517)
N/A
|
(173)
+67%
|
(86)
+50%
|
|
| EPS (Diluted) |
-0.38
N/A
|
-0.13
+66%
|
-0.06
+54%
|
|