Membership Collective Group Inc
NYSE:MCG
Income Statement
Earnings Waterfall
Membership Collective Group Inc
Revenue
|
972.2m
USD
|
Cost of Revenue
|
-775.3m
USD
|
Gross Profit
|
196.9m
USD
|
Operating Expenses
|
-274.8m
USD
|
Operating Income
|
-77.9m
USD
|
Other Expenses
|
-142.7m
USD
|
Net Income
|
-220.6m
USD
|
Income Statement
Membership Collective Group Inc
Jan-2021 | Jan-2022 | Jan-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
384
N/A
|
561
+46%
|
972
+73%
|
|
Gross Profit | ||||
Cost of Revenue |
(329)
|
(476)
|
(775)
|
|
Gross Profit |
55
N/A
|
85
+54%
|
197
+133%
|
|
Operating Income | ||||
Operating Expenses |
(206)
|
(247)
|
(275)
|
|
Selling, General & Administrative |
(96)
|
(137)
|
(165)
|
|
Depreciation & Amortization |
(70)
|
(84)
|
(100)
|
|
Other Operating Expenses |
(41)
|
(26)
|
(10)
|
|
Operating Income |
(151)
N/A
|
(162)
-7%
|
(78)
+52%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(85)
|
(112)
|
(137)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
7
|
0
|
|
Pre-Tax Income |
(236)
N/A
|
(268)
-13%
|
(215)
+20%
|
|
Net Income | ||||
Tax Provision |
1
|
(1)
|
(5)
|
|
Income from Continuing Operations |
(235)
|
(269)
|
(220)
|
|
Income to Minority Interest |
7
|
3
|
(1)
|
|
Net Income (Common) |
(228)
N/A
|
(265)
-16%
|
(221)
+17%
|
|
EPS (Diluted) |
-1.13
N/A
|
-1.53
-35%
|
-1.1
+28%
|