Elementis PLC
LSE:ELM
Income Statement
Earnings Waterfall
Elementis PLC
Revenue
|
713.4m
USD
|
Cost of Revenue
|
-429.1m
USD
|
Gross Profit
|
284.3m
USD
|
Operating Expenses
|
-225.4m
USD
|
Operating Income
|
58.9m
USD
|
Other Expenses
|
-32.4m
USD
|
Net Income
|
26.5m
USD
|
Income Statement
Elementis PLC
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
601
N/A
|
620
+3%
|
629
+1%
|
681
+8%
|
727
+7%
|
640
-12%
|
555
-13%
|
570
+3%
|
600
+5%
|
667
+11%
|
735
+10%
|
622
-15%
|
570
-8%
|
671
+18%
|
697
+4%
|
735
+5%
|
761
+3%
|
766
+1%
|
757
-1%
|
744
-2%
|
777
+4%
|
789
+2%
|
790
+0%
|
751
-5%
|
677
-10%
|
651
-4%
|
617
-5%
|
666
+8%
|
783
+18%
|
821
+5%
|
822
+0%
|
851
+3%
|
874
+3%
|
810
-7%
|
751
-7%
|
817
+9%
|
709
-13%
|
645
-9%
|
736
+14%
|
622
-16%
|
713
+15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(562)
|
(496)
|
(433)
|
(483)
|
(511)
|
(438)
|
(374)
|
(382)
|
(399)
|
(437)
|
(486)
|
(409)
|
(391)
|
(459)
|
(445)
|
(464)
|
(474)
|
(469)
|
(466)
|
(465)
|
(488)
|
(488)
|
(486)
|
(464)
|
(418)
|
(407)
|
(385)
|
(417)
|
(488)
|
(512)
|
(517)
|
(536)
|
(552)
|
(522)
|
(494)
|
(523)
|
(420)
|
(361)
|
(438)
|
(363)
|
(429)
|
|
Gross Profit |
40
N/A
|
124
+212%
|
195
+58%
|
198
+1%
|
216
+9%
|
201
-7%
|
182
-10%
|
188
+3%
|
201
+7%
|
230
+14%
|
248
+8%
|
213
-14%
|
179
-16%
|
212
+19%
|
252
+19%
|
272
+8%
|
287
+6%
|
297
+3%
|
291
-2%
|
279
-4%
|
289
+3%
|
301
+4%
|
304
+1%
|
287
-6%
|
259
-10%
|
244
-6%
|
232
-5%
|
250
+8%
|
295
+18%
|
309
+5%
|
306
-1%
|
314
+3%
|
321
+2%
|
289
-10%
|
257
-11%
|
294
+14%
|
289
-2%
|
284
-2%
|
299
+5%
|
259
-13%
|
284
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(20)
|
(107)
|
(176)
|
(175)
|
(181)
|
(154)
|
(118)
|
(112)
|
(120)
|
(133)
|
(152)
|
(164)
|
(142)
|
(163)
|
(150)
|
(146)
|
(150)
|
(151)
|
(148)
|
(143)
|
(143)
|
(150)
|
(148)
|
(145)
|
(138)
|
(142)
|
(147)
|
(162)
|
(204)
|
(212)
|
(221)
|
(221)
|
(221)
|
(287)
|
(286)
|
(242)
|
(277)
|
(290)
|
(341)
|
(289)
|
(225)
|
|
Selling, General & Administrative |
0
|
(97)
|
(176)
|
(175)
|
(181)
|
(153)
|
(118)
|
(112)
|
(120)
|
(133)
|
(152)
|
(164)
|
(142)
|
(135)
|
(150)
|
(146)
|
(150)
|
(151)
|
(148)
|
(143)
|
(143)
|
(150)
|
(154)
|
(145)
|
(138)
|
(142)
|
(147)
|
(162)
|
(204)
|
(212)
|
(221)
|
(221)
|
(221)
|
(287)
|
(286)
|
(242)
|
(277)
|
(290)
|
(341)
|
(289)
|
(225)
|
|
Depreciation & Amortization |
(20)
|
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
|
|
Other Operating Expenses |
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
20
N/A
|
17
-15%
|
19
+15%
|
23
+19%
|
35
+53%
|
48
+38%
|
64
+34%
|
76
+20%
|
81
+6%
|
97
+20%
|
97
-1%
|
49
-49%
|
37
-24%
|
50
+33%
|
102
+105%
|
126
+23%
|
137
+9%
|
146
+6%
|
144
-1%
|
136
-5%
|
147
+8%
|
151
+3%
|
156
+4%
|
142
-9%
|
122
-14%
|
102
-16%
|
85
-16%
|
88
+3%
|
91
+4%
|
96
+5%
|
85
-12%
|
93
+9%
|
101
+9%
|
2
-98%
|
(28)
N/A
|
52
N/A
|
12
-77%
|
(6)
N/A
|
(42)
-608%
|
(30)
+28%
|
59
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(4)
|
(8)
|
(12)
|
(14)
|
(13)
|
(12)
|
(11)
|
(7)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(10)
|
(13)
|
(17)
|
(22)
|
(25)
|
(26)
|
(34)
|
(27)
|
(14)
|
(5)
|
(12)
|
(15)
|
(17)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(10)
|
(22)
|
(79)
|
(67)
|
(2)
|
0
|
0
|
0
|
(35)
|
(83)
|
(76)
|
0
|
0
|
0
|
28
|
28
|
0
|
0
|
(2)
|
(2)
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
8
|
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
|
(9)
|
(9)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(8)
|
(6)
|
0
|
0
|
0
|
8
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(4)
|
(3)
|
(1)
|
1
|
(4)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(8)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(8)
|
(7)
|
(5)
|
(4)
|
(8)
|
(1)
|
(2)
|
(3)
|
|
Pre-Tax Income |
9
N/A
|
4
-51%
|
(1)
N/A
|
(11)
-2 100%
|
(50)
-357%
|
(24)
+52%
|
50
N/A
|
64
+29%
|
73
+13%
|
92
+26%
|
55
-40%
|
(43)
N/A
|
(47)
-9%
|
45
N/A
|
96
+115%
|
120
+25%
|
162
+35%
|
167
+3%
|
133
-20%
|
126
-6%
|
134
+7%
|
139
+4%
|
148
+6%
|
141
-5%
|
121
-14%
|
102
-16%
|
76
-25%
|
75
-2%
|
79
+5%
|
80
+2%
|
65
-19%
|
67
+3%
|
61
-9%
|
(41)
N/A
|
(69)
-68%
|
19
N/A
|
(8)
N/A
|
(19)
-151%
|
(55)
-191%
|
(48)
+13%
|
40
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
0
|
2
|
4
|
(6)
|
(8)
|
(2)
|
(3)
|
(5)
|
(11)
|
(15)
|
(8)
|
(9)
|
(23)
|
(22)
|
(30)
|
(38)
|
(38)
|
(33)
|
(26)
|
(28)
|
(26)
|
27
|
28
|
(26)
|
(22)
|
(7)
|
(7)
|
(17)
|
27
|
(16)
|
(8)
|
(15)
|
(4)
|
2
|
(8)
|
0
|
2
|
(8)
|
(10)
|
(12)
|
|
Income from Continuing Operations |
7
|
5
|
2
|
(7)
|
(56)
|
(33)
|
48
|
61
|
68
|
81
|
40
|
(51)
|
(56)
|
22
|
74
|
90
|
124
|
129
|
100
|
100
|
107
|
113
|
175
|
169
|
95
|
80
|
69
|
68
|
62
|
107
|
50
|
59
|
46
|
(45)
|
(67)
|
12
|
(7)
|
(17)
|
(63)
|
(58)
|
28
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
(0)
|
1
|
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
|
0
|
0
|
|
Net Income (Common) |
7
N/A
|
5
-34%
|
6
+35%
|
(2)
N/A
|
(68)
-3 114%
|
(38)
+43%
|
58
N/A
|
70
+20%
|
96
+38%
|
105
+9%
|
40
-62%
|
(51)
N/A
|
(56)
-10%
|
22
N/A
|
74
+243%
|
90
+22%
|
124
+38%
|
129
+4%
|
100
-22%
|
100
0%
|
107
+7%
|
113
+6%
|
175
+55%
|
169
-4%
|
95
-44%
|
80
-16%
|
68
-15%
|
74
+9%
|
118
+59%
|
105
-11%
|
41
-61%
|
51
+23%
|
46
-9%
|
(45)
N/A
|
(67)
-50%
|
12
N/A
|
3
-78%
|
(4)
N/A
|
(51)
-1 088%
|
(44)
+13%
|
27
N/A
|
|
EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.14
-600%
|
-0.07
+50%
|
0.1
N/A
|
0.13
+30%
|
0.19
+46%
|
0.21
+11%
|
0.08
-62%
|
-0.1
N/A
|
-0.11
-10%
|
0.05
N/A
|
0.16
+220%
|
0.19
+19%
|
0.25
+32%
|
0.25
N/A
|
0.19
-24%
|
0.19
N/A
|
0.21
+11%
|
0.23
+10%
|
0.34
+48%
|
0.33
-3%
|
0.19
-42%
|
0.15
-21%
|
0.14
-7%
|
0.13
-7%
|
0.22
+69%
|
0.21
-5%
|
0.09
-57%
|
0.1
+11%
|
0.08
-20%
|
-0.08
N/A
|
-0.12
-50%
|
0.02
N/A
|
-0.01
N/A
|
0
N/A
|
-0.11
N/A
|
-0.07
+36%
|
0.05
N/A
|