Deliveroo PLC
LSE:ROO
Income Statement
Earnings Waterfall
Deliveroo PLC
Revenue
|
2B
GBP
|
Cost of Revenue
|
-1.3B
GBP
|
Gross Profit
|
726.4m
GBP
|
Operating Expenses
|
-770.1m
GBP
|
Operating Income
|
-43.7m
GBP
|
Other Expenses
|
11.9m
GBP
|
Net Income
|
-31.8m
GBP
|
Income Statement
Deliveroo PLC
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
1 735
N/A
|
1 785
+3%
|
1 975
+11%
|
1 982
+0%
|
2 030
+2%
|
|
Gross Profit | ||||||
Cost of Revenue |
(1 240)
|
(1 258)
|
(1 332)
|
(1 275)
|
(1 304)
|
|
Gross Profit |
495
N/A
|
528
+7%
|
643
+22%
|
707
+10%
|
726
+3%
|
|
Operating Income | ||||||
Operating Expenses |
(786)
|
(847)
|
(889)
|
(868)
|
(770)
|
|
Selling, General & Administrative |
(771)
|
(834)
|
(884)
|
(870)
|
(770)
|
|
Other Operating Expenses |
(15)
|
(12)
|
(5)
|
2
|
(0)
|
|
Operating Income |
(291)
N/A
|
(319)
-10%
|
(246)
+23%
|
(161)
+34%
|
(44)
+73%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
8
|
15
|
15
|
20
|
33
|
|
Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(282)
N/A
|
(304)
-8%
|
(231)
+24%
|
(141)
+39%
|
(11)
+92%
|
|
Net Income | ||||||
Tax Provision |
(7)
|
(8)
|
(12)
|
(17)
|
(8)
|
|
Income from Continuing Operations |
(289)
|
(313)
|
(243)
|
(158)
|
(19)
|
|
Net Income (Common) |
(331)
N/A
|
(376)
-14%
|
(294)
+22%
|
(223)
+24%
|
(32)
+86%
|
|
EPS (Diluted) |
-0.19
N/A
|
-0.19
N/A
|
-0.16
+16%
|
-0.12
+25%
|
-0.01
+92%
|