Freightways Ltd
NZX:FRE
Income Statement
Earnings Waterfall
Freightways Ltd
Revenue
|
1.1B
NZD
|
Cost of Revenue
|
-479.2m
NZD
|
Gross Profit
|
642.5m
NZD
|
Operating Expenses
|
-508.5m
NZD
|
Operating Income
|
134m
NZD
|
Other Expenses
|
-58.8m
NZD
|
Net Income
|
75.1m
NZD
|
Income Statement
Freightways Ltd
Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
801
N/A
|
873
+9%
|
1 122
+28%
|
|
Gross Profit | ||||
Cost of Revenue |
(309)
|
(345)
|
(479)
|
|
Gross Profit |
491
N/A
|
529
+8%
|
642
+22%
|
|
Operating Income | ||||
Operating Expenses |
(393)
|
(410)
|
(508)
|
|
Selling, General & Administrative |
(305)
|
(340)
|
(428)
|
|
Depreciation & Amortization |
(65)
|
(66)
|
(81)
|
|
Other Operating Expenses |
(23)
|
(4)
|
0
|
|
Operating Income |
98
N/A
|
119
+21%
|
134
+13%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(23)
|
(20)
|
(28)
|
|
Total Other Income |
0
|
0
|
(0)
|
|
Pre-Tax Income |
76
N/A
|
99
+31%
|
105
+7%
|
|
Net Income | ||||
Tax Provision |
(28)
|
(29)
|
(30)
|
|
Income from Continuing Operations |
48
|
70
|
75
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
48
N/A
|
70
+46%
|
75
+7%
|
|
EPS (Diluted) |
0.29
N/A
|
0.42
+45%
|
0.43
+2%
|