Olam Group Ltd
SGX:VC2
Income Statement
Earnings Waterfall
Olam Group Ltd
Revenue
|
48.3B
SGD
|
Cost of Revenue
|
-44.5B
SGD
|
Gross Profit
|
3.8B
SGD
|
Operating Expenses
|
-2.8B
SGD
|
Operating Income
|
945.9m
SGD
|
Other Expenses
|
-667.1m
SGD
|
Net Income
|
278.7m
SGD
|
Income Statement
Olam Group Ltd
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
47 002
N/A
|
52 615
+12%
|
54 901
+4%
|
51 139
-7%
|
48 272
-6%
|
|
Gross Profit | ||||||
Cost of Revenue |
(43 095)
|
(48 347)
|
(49 333)
|
(46 913)
|
(44 490)
|
|
Gross Profit |
3 907
N/A
|
4 268
+9%
|
5 568
+30%
|
4 226
-24%
|
3 782
-11%
|
|
Operating Income | ||||||
Operating Expenses |
(2 664)
|
(2 792)
|
(2 863)
|
(3 008)
|
(2 836)
|
|
Selling, General & Administrative |
(1 413)
|
(674)
|
(1 587)
|
(1 695)
|
(1 686)
|
|
Depreciation & Amortization |
(627)
|
(680)
|
(709)
|
(720)
|
(721)
|
|
Other Operating Expenses |
(624)
|
(1 438)
|
(567)
|
(593)
|
(429)
|
|
Operating Income |
1 243
N/A
|
1 476
+19%
|
2 705
+83%
|
1 218
-55%
|
946
-22%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(536)
|
(493)
|
(2 072)
|
(972)
|
(553)
|
|
Non-Reccuring Items |
30
|
(186)
|
95
|
110
|
18
|
|
Pre-Tax Income |
737
N/A
|
798
+8%
|
727
-9%
|
356
-51%
|
411
+15%
|
|
Net Income | ||||||
Tax Provision |
(134)
|
(183)
|
(176)
|
(83)
|
(60)
|
|
Income from Continuing Operations |
603
|
615
|
552
|
274
|
351
|
|
Income to Minority Interest |
84
|
79
|
77
|
(26)
|
(72)
|
|
Net Income (Common) |
686
N/A
|
429
-37%
|
629
+47%
|
248
-61%
|
279
+12%
|
|
EPS (Diluted) |
0.2
N/A
|
0.11
-45%
|
0.16
+45%
|
0.06
-63%
|
0.07
+17%
|