Lendlease Global Commercial REIT
SGX:JYEU
Income Statement
Earnings Waterfall
Lendlease Global Commercial REIT
Revenue
|
223.1m
SGD
|
Cost of Revenue
|
-72.4m
SGD
|
Gross Profit
|
150.7m
SGD
|
Operating Expenses
|
-4.9m
SGD
|
Operating Income
|
145.7m
SGD
|
Other Expenses
|
-73.8m
SGD
|
Net Income
|
71.9m
SGD
|
Income Statement
Lendlease Global Commercial REIT
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
76
N/A
|
79
+4%
|
76
-3%
|
102
+33%
|
164
+62%
|
205
+25%
|
223
+9%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(29)
|
(30)
|
(28)
|
(38)
|
(59)
|
(70)
|
(72)
|
|
Gross Profit |
47
N/A
|
49
+5%
|
48
-3%
|
64
+34%
|
106
+65%
|
135
+27%
|
151
+12%
|
|
Operating Income | ||||||||
Operating Expenses |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Operating Income |
45
N/A
|
46
+4%
|
46
-2%
|
60
+31%
|
101
+69%
|
131
+30%
|
146
+11%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(16)
|
(48)
|
(5)
|
94
|
64
|
(11)
|
(55)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
28
N/A
|
(1)
N/A
|
40
N/A
|
153
+281%
|
165
+8%
|
118
-28%
|
91
-24%
|
|
Net Income | ||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
28
|
(1)
|
40
|
153
|
165
|
118
|
91
|
|
Income to Minority Interest |
0
|
0
|
(2)
|
(2)
|
1
|
0
|
0
|
|
Net Income (Common) |
28
N/A
|
(1)
N/A
|
34
N/A
|
140
+318%
|
150
+7%
|
100
-33%
|
72
-28%
|
|
EPS (Diluted) |
0.02
N/A
|
0
N/A
|
0.03
N/A
|
0.1
+233%
|
0.08
-20%
|
0.04
-50%
|
0.03
-25%
|