Li-Cycle Holdings Corp
NYSE:LICY
Income Statement
Earnings Waterfall
Li-Cycle Holdings Corp
Revenue
|
11.9m
USD
|
Cost of Revenue
|
-19.3m
USD
|
Gross Profit
|
-7.4m
USD
|
Operating Expenses
|
-117.8m
USD
|
Operating Income
|
-125.2m
USD
|
Other Expenses
|
-79.9m
USD
|
Net Income
|
-205.1m
USD
|
Income Statement
Li-Cycle Holdings Corp
Apr-2022 | Jul-2022 | Oct-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
17
N/A
|
15
-12%
|
13
-10%
|
5
-66%
|
10
+124%
|
12
+18%
|
|
Gross Profit | |||||||
Cost of Revenue |
(5)
|
(9)
|
(17)
|
(21)
|
(25)
|
(19)
|
|
Gross Profit |
11
N/A
|
6
-49%
|
(3)
N/A
|
(17)
-421%
|
(15)
+12%
|
(7)
+50%
|
|
Operating Income | |||||||
Operating Expenses |
(66)
|
(95)
|
(108)
|
(94)
|
(103)
|
(118)
|
|
Selling, General & Administrative |
(57)
|
(82)
|
(93)
|
(76)
|
(85)
|
(94)
|
|
Research & Development |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
|
Depreciation & Amortization |
(5)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
|
Operating Income |
(54)
N/A
|
(89)
-64%
|
(111)
-25%
|
(110)
+1%
|
(118)
-7%
|
(125)
-6%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
10
|
17
|
58
|
9
|
10
|
17
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(97)
|
|
Total Other Income |
(153)
|
(153)
|
0
|
0
|
(0)
|
(0)
|
|
Pre-Tax Income |
(197)
N/A
|
(225)
-14%
|
(54)
+76%
|
(101)
-88%
|
(109)
-8%
|
(205)
-89%
|
|
Net Income | |||||||
Tax Provision |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(197)
|
(225)
|
(54)
|
(101)
|
(109)
|
(205)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(197)
N/A
|
(225)
-14%
|
(54)
+76%
|
(101)
-88%
|
(109)
-8%
|
(205)
-89%
|
|
EPS (Diluted) |
-1.16
N/A
|
-1.28
-10%
|
-0.31
+76%
|
-0.57
-84%
|
-0.61
-7%
|
-1.15
-89%
|