Melrose Industries PLC
LSE:MRO

Watchlist Manager
Melrose Industries PLC Logo
Melrose Industries PLC
LSE:MRO
Watchlist
Price: 511.4 GBX -0.93% Market Closed
Market Cap: 6.6B GBX
Have any thoughts about
Melrose Industries PLC?
Write Note

Income Statement

Earnings Waterfall
Melrose Industries PLC

Revenue
3.5B GBP
Cost of Revenue
-2.7B GBP
Gross Profit
751m GBP
Operating Expenses
-556m GBP
Operating Income
195m GBP
Other Expenses
-234m GBP
Net Income
-39m GBP

Income Statement
Melrose Industries PLC

Rotate your device to view
Income Statement
Currency: GBP
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 Dec-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 Jun-2024
Revenue
Revenue
270
N/A
388
+44%
324
-17%
335
+4%
344
+3%
326
-5%
872
+167%
1 402
+61%
1 299
-7%
1 124
-13%
1 046
-7%
1 053
+1%
1 080
+3%
1 030
-5%
1 051
+2%
1 460
+39%
1 466
+0%
756
-48%
324
-57%
276
-15%
261
-5%
248
-5%
889
+258%
1 870
+110%
2 092
+12%
3 854
+84%
8 152
+112%
10 878
+33%
10 967
+1%
8 653
-21%
7 132
-18%
7 177
+1%
6 650
-7%
4 583
-31%
2 954
-36%
3 223
+9%
3 350
+4%
3 459
+3%
Gross Profit
Cost of Revenue
(207)
(309)
(265)
(272)
(280)
(259)
(659)
(1 059)
(970)
(806)
(738)
(741)
(750)
(705)
(720)
(978)
(952)
(491)
(217)
(188)
(179)
(172)
(608)
(1 295)
(1 439)
(3 038)
(6 573)
(8 687)
(8 732)
(7 216)
(6 330)
(6 219)
(5 750)
(3 985)
(2 533)
(2 683)
(2 696)
(2 708)
Gross Profit
63
N/A
79
+26%
59
-26%
63
+7%
64
+2%
68
+6%
214
+216%
343
+60%
328
-4%
318
-3%
307
-3%
311
+1%
331
+6%
325
-2%
331
+2%
483
+46%
514
+7%
265
-49%
108
-59%
89
-18%
82
-7%
77
-7%
282
+267%
576
+104%
653
+13%
815
+25%
1 579
+94%
2 191
+39%
2 235
+2%
1 437
-36%
802
-44%
958
+19%
900
-6%
598
-34%
421
-30%
540
+28%
654
+21%
751
+15%
Operating Income
Operating Expenses
(39)
(53)
(41)
(43)
(41)
(41)
(130)
(217)
(206)
(193)
(183)
(176)
(180)
(180)
(214)
(333)
(334)
(162)
(70)
(70)
(70)
(67)
(237)
(462)
(481)
(733)
(1 204)
(1 703)
(1 722)
(1 426)
(1 176)
(1 121)
(1 076)
(819)
(549)
(553)
(562)
(556)
Selling, General & Administrative
(39)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(61)
0
(62)
0
(201)
(40)
(399)
(17)
(813)
(10)
(1 188)
(11)
(704)
(19)
(19)
(18)
(15)
(33)
(38)
(26)
Depreciation & Amortization
0
(1)
(2)
(2)
(2)
(2)
(14)
(26)
(27)
(25)
(24)
(24)
(24)
(23)
(32)
(53)
(57)
(29)
(9)
(9)
(8)
(8)
(36)
(74)
(81)
(165)
(391)
(534)
(534)
(501)
(472)
(454)
(436)
(344)
(260)
(265)
(260)
(257)
Other Operating Expenses
0
(52)
(39)
(40)
(39)
(39)
(116)
(191)
(179)
(168)
(159)
(152)
(157)
(157)
(183)
(280)
(277)
(133)
0
(61)
0
(58)
0
(349)
0
(551)
0
(1 159)
0
(914)
0
(648)
(621)
(457)
(274)
(255)
(264)
(273)
Operating Income
24
N/A
26
+9%
17
-34%
20
+19%
23
+11%
27
+20%
84
+212%
125
+49%
123
-2%
125
+2%
124
-1%
136
+9%
151
+11%
146
-3%
117
-20%
150
+28%
180
+20%
103
-43%
38
-63%
19
-51%
12
-34%
10
-19%
44
+337%
113
+157%
172
+52%
83
-52%
375
+353%
488
+30%
513
+5%
11
-98%
(374)
N/A
(163)
+56%
(176)
-8%
(221)
-26%
(128)
+42%
(13)
+90%
92
N/A
195
+112%
Pre-Tax Income
Interest Income Expense
(6)
(9)
(7)
(3)
3
2
(23)
(40)
(31)
(28)
(26)
(23)
(20)
(19)
(31)
(44)
(46)
(35)
(21)
(21)
(33)
(25)
(6)
(18)
(18)
(172)
(258)
(256)
(109)
(217)
13
25
(261)
(318)
(160)
7
57
(35)
Non-Reccuring Items
(16)
(22)
(5)
1
(4)
(5)
(36)
(37)
(10)
(13)
11
15
(40)
(64)
(80)
(67)
10
25
(2)
(13)
(8)
(12)
(107)
(108)
(180)
(359)
(628)
(511)
(260)
(280)
(297)
(96)
(213)
(189)
(39)
(70)
(153)
(211)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
(2)
0
(1)
0
(2)
0
(31)
0
(38)
0
(21)
0
(10)
29
(1)
0
(4)
0
Pre-Tax Income
2
N/A
(5)
N/A
5
N/A
18
+279%
21
+16%
24
+15%
25
+1%
48
+94%
82
+71%
84
+2%
110
+31%
128
+17%
91
-29%
63
-30%
6
-90%
39
+522%
144
+267%
93
-35%
13
-87%
(14)
N/A
(31)
-115%
(27)
+14%
(69)
-162%
(12)
+82%
(28)
-124%
(447)
-1 521%
(542)
-21%
(279)
+49%
106
N/A
(486)
N/A
(679)
-40%
(234)
+66%
(660)
-182%
(699)
-6%
(328)
+53%
(76)
+77%
(8)
+89%
(51)
-538%
Net Income
Tax Provision
(5)
(4)
(2)
(3)
(6)
(7)
(10)
(18)
(27)
(28)
(5)
(5)
19
22
(13)
(22)
(42)
(26)
(4)
(1)
14
14
30
20
20
71
70
11
(51)
106
114
88
180
141
99
51
9
12
Income from Continuing Operations
(4)
(9)
3
15
16
18
15
30
55
56
104
123
110
86
(7)
18
102
67
8
(16)
(16)
(13)
(39)
8
(8)
(376)
(472)
(268)
55
(380)
(565)
(146)
(480)
(558)
(229)
(25)
1
(39)
Income to Minority Interest
0
0
(0)
(0)
(0)
(0)
(1)
(0)
0
0
(0)
(0)
(0)
0
(2)
(3)
(2)
(1)
(2)
(1)
(1)
(0)
0
0
0
6
0
(9)
(9)
(7)
(3)
(3)
(4)
(6)
(5)
(2)
0
0
Net Income (Common)
(4)
N/A
5
N/A
38
+611%
235
+522%
215
-8%
15
-93%
(48)
N/A
(13)
+74%
80
N/A
78
-2%
141
+81%
154
+9%
286
+86%
263
-8%
39
-85%
82
+109%
563
+589%
537
-5%
194
-64%
201
+4%
1 407
+600%
1 341
-5%
(39)
N/A
8
N/A
(24)
N/A
(390)
-1 532%
(475)
-22%
(315)
+34%
(60)
+81%
(461)
-668%
(536)
-16%
1 199
N/A
833
-31%
(693)
N/A
(308)
+56%
(1 008)
-227%
(1 019)
-1%
(39)
+96%
EPS (Diluted)
-0.03
N/A
0.02
N/A
0.16
+700%
1.03
+544%
1.51
+47%
0.15
-90%
-0.11
N/A
-0.02
+82%
0.18
N/A
0.17
-6%
0.31
+82%
0.27
-13%
0.6
+122%
0.58
-3%
0.05
-91%
0.08
+60%
0.86
+975%
0.66
-23%
0.24
-64%
1.57
+554%
1.8
+15%
0.93
-48%
-0.03
N/A
0
N/A
-0.04
N/A
-0.13
-225%
-0.4
-208%
-0.06
+85%
-0.04
+33%
-0.09
-125%
-0.36
-300%
0.74
N/A
0.53
-28%
-0.47
N/A
-0.21
+55%
-0.74
-252%
-0.75
-1%
-0.03
+96%

See Also

Discover More