Livestock Improvement Corporation Ltd
NZX:LIC

Watchlist Manager
Livestock Improvement Corporation Ltd Logo
Livestock Improvement Corporation Ltd
NZX:LIC
Watchlist
Price: 0.77 NZD -14.44% Market Closed
Market Cap: 109m NZD
Have any thoughts about
Livestock Improvement Corporation Ltd?
Write Note

Income Statement

Earnings Waterfall
Livestock Improvement Corporation Ltd

Revenue
267.3m NZD
Cost of Revenue
-161m NZD
Gross Profit
106.3m NZD
Operating Expenses
-84.4m NZD
Operating Income
21.9m NZD
Other Expenses
-14.2m NZD
Net Income
7.7m NZD

Income Statement
Livestock Improvement Corporation Ltd

Rotate your device to view
Income Statement
Currency: NZD
May-2005 Nov-2005 May-2006 Nov-2006 May-2007 Nov-2007 May-2008 Nov-2008 May-2009 Nov-2009 May-2010 Nov-2010 May-2011 Nov-2011 May-2012 May-2013 Nov-2013 May-2014 May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024
Revenue
Revenue
104
N/A
107
+3%
110
+3%
112
+1%
112
+0%
124
+11%
132
+7%
149
+13%
151
+1%
140
-8%
137
-2%
154
+13%
166
+7%
173
+5%
175
+1%
62
-64%
197
+218%
212
+7%
232
+10%
218
-6%
211
-3%
197
-6%
204
+3%
225
+11%
236
+5%
245
+3%
247
+1%
249
+1%
241
-3%
238
-1%
249
+5%
249
0%
263
+6%
271
+3%
277
+2%
271
-2%
267
-1%
Gross Profit
Cost of Revenue
0
0
0
(33)
(63)
(69)
(75)
(86)
(84)
(80)
(78)
(86)
(92)
(96)
(103)
(49)
(115)
(121)
(133)
(133)
(130)
(117)
(118)
(123)
(134)
(138)
(137)
(139)
(134)
(134)
(144)
(144)
(154)
(161)
(166)
(164)
(161)
Gross Profit
0
N/A
0
N/A
0
N/A
44
N/A
49
+11%
55
+13%
57
+4%
63
+10%
67
+6%
60
-10%
59
-2%
68
+16%
73
+7%
77
+6%
71
-8%
14
-81%
82
+503%
91
+11%
99
+9%
86
-14%
80
-6%
80
0%
86
+7%
102
+19%
102
+0%
107
+4%
109
+2%
110
+1%
107
-3%
104
-3%
105
+1%
105
+0%
110
+5%
110
+0%
111
+1%
107
-3%
106
-1%
Operating Income
Operating Expenses
(99)
(99)
(102)
(68)
(18)
(20)
(30)
(30)
(42)
(41)
(40)
(43)
(47)
(49)
(52)
(28)
(59)
(66)
(79)
(86)
(78)
(73)
(78)
(79)
(87)
(68)
(79)
(83)
(82)
(75)
(72)
(69)
(75)
(100)
(80)
(83)
(84)
Selling, General & Administrative
0
(0)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Research & Development
(3)
(3)
(3)
(4)
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(17)
0
0
0
(14)
0
(13)
(18)
(14)
0
(15)
(16)
(17)
(18)
(18)
(19)
(19)
0
0
Depreciation & Amortization
(10)
(10)
(10)
(9)
(8)
(8)
(9)
(9)
(9)
(9)
(9)
(10)
(10)
(10)
(11)
(8)
(16)
(17)
(21)
(23)
(25)
(26)
(28)
(29)
(28)
(27)
(27)
(29)
(27)
(23)
(22)
(20)
(23)
(23)
(23)
(23)
(24)
Other Operating Expenses
(85)
(86)
(88)
(54)
(9)
(11)
(20)
(21)
(34)
(32)
(31)
(34)
(37)
(39)
(41)
(21)
(43)
(49)
(41)
(62)
(54)
(47)
(36)
(51)
(46)
(23)
(38)
(54)
(40)
(36)
(32)
(31)
(34)
(58)
(38)
(59)
(60)
Operating Income
5
N/A
8
+57%
8
-1%
11
+37%
31
+174%
35
+14%
27
-22%
34
+23%
25
-27%
19
-22%
19
-3%
25
+33%
26
+5%
29
+10%
20
-31%
(15)
N/A
23
N/A
25
+6%
20
-18%
(1)
N/A
2
N/A
7
+219%
8
+19%
23
+182%
15
-35%
39
+158%
30
-21%
27
-10%
25
-9%
29
+14%
33
+16%
36
+9%
35
-4%
10
-72%
31
+219%
25
-21%
22
-12%
Pre-Tax Income
Interest Income Expense
0
(0)
(0)
(0)
(1)
(2)
0
2
14
12
(2)
(1)
2
1
2
1
2
1
(0)
(1)
(0)
(1)
(2)
(2)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
0
1
1
Non-Reccuring Items
0
0
(1)
0
0
0
(3)
(3)
(4)
(4)
(2)
(2)
(2)
0
(0)
(0)
(0)
1
(2)
0
(0)
0
(0)
0
0
0
0
0
0
0
(1)
0
(22)
0
5
5
(9)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
4
4
(1)
3
4
(6)
(5)
25
4
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
5
N/A
8
+53%
8
-7%
11
+48%
30
+167%
33
+13%
24
-27%
32
+32%
35
+9%
28
-20%
15
-46%
22
+43%
26
+19%
29
+12%
34
+17%
(10)
N/A
28
N/A
25
-12%
21
-15%
2
-91%
(4)
N/A
0
N/A
30
+7 525%
25
-17%
14
-46%
38
+177%
30
-20%
27
-10%
25
-9%
28
+12%
31
+13%
35
+13%
13
-64%
9
-26%
36
+283%
30
-17%
14
-54%
Net Income
Tax Provision
0
0
0
(4)
(8)
(14)
(9)
(10)
(11)
(9)
(7)
(9)
(8)
(8)
(9)
3
(8)
(7)
(8)
(2)
(0)
(1)
(10)
(9)
(4)
(11)
(8)
(7)
(3)
(3)
(7)
(9)
(2)
(1)
(9)
(7)
(6)
Income from Continuing Operations
5
8
8
7
22
20
16
22
25
19
8
13
18
21
24
(6)
21
18
14
(0)
(4)
(1)
21
17
9
27
22
20
21
24
24
26
11
8
27
23
8
Income to Minority Interest
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5
N/A
8
+54%
8
-6%
7
-13%
19
+192%
18
-6%
16
-13%
22
+40%
25
+13%
19
-22%
8
-56%
13
+58%
18
+32%
21
+18%
24
+18%
(6)
N/A
21
N/A
18
-12%
14
-23%
0
-99%
(4)
N/A
(1)
+77%
21
N/A
16
-20%
9
-44%
27
+193%
22
-18%
20
-11%
17
-11%
21
+18%
23
+11%
40
+76%
27
-34%
9
-65%
27
+195%
23
-16%
8
-66%
EPS (Diluted)
0.04
N/A
0.06
+50%
0.06
N/A
0.07
+17%
0.17
+143%
0.16
-6%
0.13
-19%
0.19
+46%
0.21
+11%
0.16
-24%
0.07
-56%
0.11
+57%
0.15
+36%
0.18
+20%
0.21
+17%
-0.05
N/A
0.18
N/A
0.15
-17%
0.12
-20%
0
N/A
-0.03
N/A
-0.01
+67%
0.18
N/A
0.14
-22%
0.13
-7%
0.19
+46%
0.14
-26%
0.15
+7%
0.15
N/A
0.14
-7%
0.16
+14%
0.28
+75%
0.18
-36%
0.05
-72%
0.19
+280%
0.16
-16%
0.05
-69%

See Also

Discover More