ECO Animal Health Group PLC
LSE:EAH
Income Statement
Earnings Waterfall
ECO Animal Health Group PLC
Income Statement
ECO Animal Health Group PLC
| Mar-2001 | Sep-2001 | Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
32
N/A
|
33
+4%
|
34
+3%
|
35
+3%
|
36
+4%
|
37
+2%
|
33
-10%
|
23
-30%
|
18
-24%
|
19
+4%
|
20
+10%
|
18
-11%
|
18
+1%
|
15
-20%
|
16
+12%
|
18
+9%
|
9
-51%
|
22
+145%
|
25
+16%
|
27
+7%
|
27
-2%
|
28
+6%
|
28
-1%
|
29
+4%
|
33
+13%
|
32
-3%
|
34
+5%
|
39
+16%
|
44
+12%
|
47
+8%
|
53
+12%
|
61
+17%
|
64
+4%
|
67
+6%
|
68
+1%
|
67
-1%
|
66
-2%
|
72
+10%
|
86
+20%
|
106
+22%
|
102
-4%
|
82
-19%
|
79
-4%
|
85
+9%
|
88
+4%
|
89
+1%
|
85
-5%
|
80
-6%
|
86
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(14)
|
(11)
|
(12)
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(5)
|
(13)
|
(15)
|
(16)
|
(16)
|
(18)
|
(16)
|
(16)
|
(18)
|
(18)
|
(19)
|
(22)
|
(25)
|
(26)
|
(28)
|
(31)
|
(32)
|
(35)
|
(35)
|
(35)
|
(36)
|
(39)
|
(45)
|
(53)
|
(52)
|
(47)
|
(45)
|
(47)
|
(50)
|
(52)
|
(49)
|
(44)
|
(44)
|
|
| Gross Profit |
12
N/A
|
13
+2%
|
13
+4%
|
14
+2%
|
15
+10%
|
16
+6%
|
13
-15%
|
9
-32%
|
6
-29%
|
7
+0%
|
7
+1%
|
4
-41%
|
6
+53%
|
4
-31%
|
6
+39%
|
7
+16%
|
4
-45%
|
9
+148%
|
10
+14%
|
11
+4%
|
10
-4%
|
11
+6%
|
11
+6%
|
13
+14%
|
15
+13%
|
14
-5%
|
15
+6%
|
17
+16%
|
19
+8%
|
21
+12%
|
25
+18%
|
30
+22%
|
32
+5%
|
32
+1%
|
33
+1%
|
32
-3%
|
29
-8%
|
33
+14%
|
42
+25%
|
53
+27%
|
49
-6%
|
35
-29%
|
33
-5%
|
38
+15%
|
38
-1%
|
38
-1%
|
36
-6%
|
36
+1%
|
42
+17%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(3)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(16)
|
(18)
|
(17)
|
(18)
|
(20)
|
(21)
|
(23)
|
(27)
|
(31)
|
(33)
|
(33)
|
(32)
|
(32)
|
(33)
|
(37)
|
(33)
|
(33)
|
(33)
|
(35)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(6)
|
(5)
|
(5)
|
(6)
|
(2)
|
(6)
|
(4)
|
(6)
|
(5)
|
(2)
|
(4)
|
(5)
|
(8)
|
(6)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(9)
|
(12)
|
(13)
|
(14)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(19)
|
(20)
|
(27)
|
(31)
|
(26)
|
(26)
|
(23)
|
(24)
|
(26)
|
(28)
|
(29)
|
(29)
|
(29)
|
(31)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
0
|
(4)
|
(8)
|
(7)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
4
N/A
|
3
-21%
|
4
+12%
|
4
+19%
|
5
+6%
|
5
+3%
|
3
-45%
|
(0)
N/A
|
2
N/A
|
1
-9%
|
1
-27%
|
(2)
N/A
|
(0)
+95%
|
(1)
-990%
|
(0)
+71%
|
(0)
+94%
|
1
N/A
|
2
+155%
|
2
+16%
|
2
+2%
|
2
-5%
|
2
-6%
|
2
+3%
|
4
+56%
|
5
+39%
|
4
-19%
|
5
+20%
|
5
+12%
|
6
+14%
|
7
+22%
|
9
+22%
|
13
+40%
|
14
+13%
|
14
-2%
|
13
-10%
|
11
-16%
|
7
-39%
|
6
-7%
|
11
+75%
|
19
+81%
|
16
-17%
|
4
-78%
|
1
-62%
|
5
+306%
|
1
-76%
|
4
+227%
|
3
-39%
|
3
+32%
|
7
+101%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
1
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(3)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
1
|
0
|
0
|
0
|
3
|
3
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
5
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
0
-94%
|
1
+280%
|
4
+468%
|
5
+5%
|
5
+3%
|
5
+14%
|
4
-16%
|
3
-23%
|
2
-31%
|
0
-98%
|
(2)
N/A
|
2
N/A
|
1
-46%
|
(1)
N/A
|
(1)
+12%
|
0
N/A
|
2
+413%
|
2
+6%
|
2
+8%
|
2
-8%
|
2
+10%
|
2
-8%
|
3
+55%
|
4
+26%
|
4
-12%
|
5
+28%
|
5
+8%
|
6
+13%
|
8
+34%
|
10
+34%
|
13
+30%
|
14
+4%
|
14
-1%
|
13
-4%
|
10
-24%
|
6
-41%
|
6
+4%
|
10
+60%
|
19
+96%
|
15
-23%
|
1
-91%
|
4
+155%
|
4
+25%
|
1
-83%
|
3
+284%
|
2
-27%
|
4
+84%
|
6
+62%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
3
|
(0)
|
0
|
3
|
3
|
3
|
5
|
4
|
3
|
2
|
0
|
(2)
|
2
|
1
|
(1)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
3
|
4
|
5
|
5
|
7
|
9
|
12
|
13
|
12
|
11
|
9
|
5
|
5
|
8
|
16
|
11
|
(1)
|
1
|
3
|
(0)
|
2
|
1
|
3
|
5
|
|
| Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(8)
|
(7)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
2
N/A
|
(0)
N/A
|
(0)
+53%
|
3
N/A
|
3
+14%
|
3
-2%
|
4
+50%
|
4
-8%
|
3
-27%
|
2
-21%
|
0
-97%
|
0
+633%
|
2
+309%
|
2
-17%
|
(1)
N/A
|
(1)
+24%
|
0
N/A
|
1
+629%
|
1
+1%
|
2
+27%
|
2
+6%
|
2
+31%
|
2
-16%
|
3
+41%
|
3
+20%
|
2
-23%
|
4
+48%
|
4
+14%
|
5
+14%
|
6
+30%
|
8
+24%
|
11
+41%
|
11
+5%
|
9
-16%
|
9
-5%
|
7
-18%
|
5
-36%
|
4
-16%
|
5
+34%
|
7
+41%
|
4
-42%
|
(1)
N/A
|
1
N/A
|
1
+29%
|
(2)
N/A
|
1
N/A
|
1
-37%
|
2
+156%
|
3
+79%
|
|
| EPS (Diluted) |
0.09
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0.1
N/A
|
0.11
+10%
|
0.11
N/A
|
0.16
+45%
|
0.15
-6%
|
0.1
-33%
|
0.08
-20%
|
0
N/A
|
0.01
N/A
|
0.06
+500%
|
0.03
-50%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.04
-33%
|
0.06
+50%
|
0.07
+17%
|
0.07
N/A
|
0.1
+43%
|
0.12
+20%
|
0.16
+33%
|
0.16
N/A
|
0.14
-12%
|
0.13
-7%
|
0.11
-15%
|
0.07
-36%
|
0.06
-14%
|
0.08
+33%
|
0.11
+38%
|
0.06
-45%
|
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.04
+100%
|
|