Allied Farmers Ltd
NZX:ALF
Income Statement
Earnings Waterfall
Allied Farmers Ltd
Revenue
|
28m
NZD
|
Cost of Revenue
|
-8.5m
NZD
|
Gross Profit
|
19.5m
NZD
|
Operating Expenses
|
-15.6m
NZD
|
Operating Income
|
3.9m
NZD
|
Other Expenses
|
-748k
NZD
|
Net Income
|
3.2m
NZD
|
Income Statement
Allied Farmers Ltd
Jun-2003 | 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 | 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 |
70
N/A
|
69
-2%
|
75
+8%
|
83
+11%
|
85
+2%
|
81
-4%
|
85
+5%
|
98
+15%
|
108
+10%
|
112
+4%
|
107
-4%
|
112
+5%
|
110
-2%
|
77
-30%
|
68
-12%
|
63
-7%
|
59
-7%
|
40
-33%
|
21
-46%
|
5
-79%
|
14
+200%
|
16
+18%
|
17
+6%
|
15
-10%
|
16
+1%
|
16
+3%
|
16
-1%
|
17
+11%
|
18
+4%
|
19
+3%
|
21
+13%
|
21
+1%
|
23
+7%
|
21
-9%
|
19
-6%
|
24
+25%
|
28
+13%
|
27
-3%
|
27
+1%
|
27
0%
|
28
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
(29)
|
(44)
|
(48)
|
(45)
|
(33)
|
(41)
|
(35)
|
(32)
|
(18)
|
(5)
|
(0)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
66
N/A
|
0
N/A
|
83
N/A
|
63
-24%
|
64
+1%
|
65
+2%
|
43
-34%
|
27
-37%
|
27
+1%
|
27
-1%
|
21
-21%
|
16
-26%
|
4
-75%
|
9
+133%
|
12
+26%
|
13
+6%
|
11
-14%
|
11
+3%
|
11
+2%
|
11
-1%
|
13
+18%
|
14
+5%
|
15
+3%
|
15
+4%
|
15
-3%
|
15
+6%
|
14
-12%
|
12
-8%
|
17
+41%
|
20
+14%
|
19
-3%
|
21
+8%
|
20
-6%
|
20
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67)
|
(66)
|
(70)
|
(77)
|
(79)
|
(75)
|
(80)
|
(56)
|
(95)
|
(64)
|
(38)
|
(39)
|
(46)
|
(44)
|
(28)
|
(24)
|
(25)
|
(19)
|
(14)
|
(4)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(8)
|
(18)
|
(19)
|
(18)
|
(15)
|
(13)
|
(14)
|
(12)
|
(9)
|
(6)
|
(3)
|
(5)
|
(8)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(67)
|
(66)
|
(70)
|
(77)
|
(79)
|
(75)
|
(80)
|
(46)
|
(95)
|
(54)
|
(18)
|
(18)
|
(25)
|
(28)
|
(13)
|
(10)
|
(12)
|
(9)
|
(7)
|
(1)
|
(4)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Operating Income |
3
N/A
|
3
-5%
|
5
+64%
|
6
+14%
|
6
-2%
|
6
+10%
|
5
-20%
|
10
+103%
|
12
+23%
|
19
+53%
|
26
+35%
|
25
-2%
|
20
-21%
|
(1)
N/A
|
(0)
+42%
|
4
N/A
|
2
-36%
|
2
+8%
|
2
-23%
|
0
-81%
|
1
+49%
|
2
+304%
|
3
+42%
|
2
-29%
|
2
-12%
|
2
+15%
|
2
-17%
|
3
+56%
|
3
-6%
|
3
+12%
|
4
+24%
|
3
-29%
|
3
-2%
|
1
-45%
|
1
-66%
|
3
+461%
|
4
+28%
|
4
+0%
|
4
+15%
|
4
-5%
|
4
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(8)
|
(16)
|
(22)
|
(24)
|
(26)
|
(35)
|
(22)
|
(10)
|
(13)
|
(8)
|
(5)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(20)
|
(22)
|
(47)
|
(54)
|
(34)
|
(26)
|
(11)
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
3
N/A
|
3
-5%
|
4
+47%
|
5
+6%
|
3
-27%
|
2
-34%
|
2
-13%
|
2
+13%
|
(4)
N/A
|
(3)
+23%
|
1
N/A
|
(4)
N/A
|
(35)
-707%
|
(44)
-28%
|
(57)
-29%
|
(64)
-11%
|
(40)
+37%
|
(29)
+28%
|
(13)
+54%
|
1
N/A
|
1
-42%
|
1
+104%
|
3
+121%
|
1
-56%
|
1
-16%
|
2
+67%
|
1
-17%
|
2
+82%
|
2
-10%
|
2
+13%
|
3
+42%
|
2
-36%
|
2
+0%
|
1
-51%
|
0
-73%
|
2
+744%
|
3
+36%
|
4
+5%
|
4
+19%
|
4
-4%
|
4
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
2
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
(3)
|
(3)
|
0
|
(6)
|
(35)
|
(45)
|
(59)
|
(64)
|
(40)
|
(29)
|
(13)
|
1
|
1
|
1
|
3
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
3
|
3
|
4
|
4
|
4
|
4
|
|
Income to Minority Interest |
0
|
(0)
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
2
N/A
|
2
-7%
|
3
+46%
|
3
+7%
|
3
+0%
|
2
-24%
|
1
-45%
|
1
+4%
|
(3)
N/A
|
(3)
+20%
|
2
N/A
|
(3)
N/A
|
(34)
-1 007%
|
(46)
-34%
|
(78)
-69%
|
(82)
-6%
|
(41)
+50%
|
(29)
+28%
|
(14)
+52%
|
1
N/A
|
1
-42%
|
1
+81%
|
3
+119%
|
0
-95%
|
(0)
N/A
|
1
N/A
|
1
+6%
|
2
+107%
|
1
-13%
|
2
+13%
|
2
+48%
|
1
-45%
|
1
-7%
|
1
-34%
|
0
-65%
|
2
+646%
|
3
+41%
|
3
+1%
|
3
+18%
|
3
-2%
|
3
-5%
|
|
EPS (Diluted) |
108
N/A
|
100.5
-7%
|
147
+46%
|
158
+7%
|
158.5
+0%
|
121
-24%
|
67
-45%
|
70
+4%
|
-170
N/A
|
-135.5
+20%
|
79
N/A
|
-154.5
N/A
|
-1 710
-1 007%
|
-270.41
+84%
|
-73.19
+73%
|
-43.17
+41%
|
-20.18
+53%
|
-3.23
+84%
|
-3.72
-15%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.01
-67%
|
-0.03
N/A
|
0.04
N/A
|
0.05
+25%
|
0.09
+80%
|
0.09
N/A
|
0.09
N/A
|
0.13
+44%
|
0.07
-46%
|
0.06
-14%
|
0.04
-33%
|
0.01
-75%
|
0.09
+800%
|
0.09
N/A
|
0.1
+11%
|
0.12
+20%
|
0.12
N/A
|
0.11
-8%
|