Freightways Ltd
NZX:FRE
Income Statement
Earnings Waterfall
Freightways Ltd
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%
|
|