Life Foods Co Ltd
TSE:3065
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Life Foods Co Ltd
Income Statement
Life Foods Co Ltd
| Nov-2007 | May-2008 | Aug-2008 | Nov-2008 | May-2009 | Aug-2009 | Nov-2009 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
8
|
0
|
0
|
10
|
0
|
21
|
42
|
33
|
43
|
43
|
42
|
39
|
37
|
34
|
31
|
28
|
24
|
21
|
18
|
15
|
13
|
10
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
5
|
7
|
9
|
12
|
13
|
14
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
12
|
11
|
10
|
10
|
9
|
9
|
0
|
0
|
0
|
|
| Revenue |
10 561
N/A
|
10 304
-2%
|
10 157
-1%
|
9 897
-3%
|
9 585
-3%
|
9 111
-5%
|
8 769
-4%
|
8 700
-1%
|
8 776
+1%
|
8 886
+1%
|
11 656
+31%
|
11 729
+1%
|
11 749
+0%
|
11 722
0%
|
11 854
+1%
|
11 922
+1%
|
11 956
+0%
|
12 067
+1%
|
12 089
+0%
|
12 119
+0%
|
12 197
+1%
|
12 258
+1%
|
12 351
+1%
|
12 410
+0%
|
12 431
+0%
|
12 537
+1%
|
12 610
+1%
|
12 701
+1%
|
12 826
+1%
|
12 903
+1%
|
13 029
+1%
|
13 102
+1%
|
13 134
+0%
|
13 110
0%
|
12 959
-1%
|
12 906
0%
|
12 864
0%
|
12 825
0%
|
12 902
+1%
|
12 929
+0%
|
12 964
+0%
|
13 105
+1%
|
13 176
+1%
|
13 276
+1%
|
13 336
+0%
|
13 340
+0%
|
13 227
-1%
|
11 910
-10%
|
10 895
-9%
|
10 140
-7%
|
9 226
-9%
|
9 292
+1%
|
8 958
-4%
|
8 636
-4%
|
8 716
+1%
|
8 924
+2%
|
9 308
+4%
|
9 610
+3%
|
9 888
+3%
|
10 213
+3%
|
10 373
+2%
|
10 462
+1%
|
10 426
0%
|
10 230
-2%
|
10 065
-2%
|
9 888
-2%
|
9 783
-1%
|
9 792
+0%
|
9 786
0%
|
9 738
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 240)
|
(3 209)
|
(3 217)
|
(3 151)
|
(3 010)
|
(2 812)
|
(2 646)
|
(2 603)
|
(2 604)
|
(2 630)
|
(3 455)
|
(3 478)
|
(3 507)
|
(3 505)
|
(3 565)
|
(3 598)
|
(3 621)
|
(3 670)
|
(3 701)
|
(3 730)
|
(3 781)
|
(3 811)
|
(3 855)
|
(3 880)
|
(3 889)
|
(3 935)
|
(3 946)
|
(3 985)
|
(4 038)
|
(4 056)
|
(4 104)
|
(4 146)
|
(4 157)
|
(4 173)
|
(4 157)
|
(4 158)
|
(4 171)
|
(4 176)
|
(4 215)
|
(4 237)
|
(4 265)
|
(4 338)
|
(4 367)
|
(4 387)
|
(4 380)
|
(4 319)
|
(4 247)
|
(3 835)
|
(3 521)
|
(3 302)
|
(3 008)
|
(3 033)
|
(2 937)
|
(2 860)
|
(2 919)
|
(3 003)
|
(3 145)
|
(3 277)
|
(3 392)
|
(3 512)
|
(3 585)
|
(3 597)
|
(3 544)
|
(3 377)
|
(3 222)
|
(3 089)
|
(3 045)
|
(3 119)
|
(3 188)
|
(3 231)
|
|
| Gross Profit |
7 321
N/A
|
7 096
-3%
|
6 940
-2%
|
6 746
-3%
|
6 575
-3%
|
6 299
-4%
|
6 123
-3%
|
6 098
0%
|
6 172
+1%
|
6 256
+1%
|
8 200
+31%
|
8 251
+1%
|
8 242
0%
|
8 217
0%
|
8 289
+1%
|
8 324
+0%
|
8 335
+0%
|
8 397
+1%
|
8 388
0%
|
8 389
+0%
|
8 416
+0%
|
8 447
+0%
|
8 495
+1%
|
8 531
+0%
|
8 542
+0%
|
8 603
+1%
|
8 665
+1%
|
8 716
+1%
|
8 788
+1%
|
8 847
+1%
|
8 925
+1%
|
8 956
+0%
|
8 977
+0%
|
8 936
0%
|
8 802
-1%
|
8 748
-1%
|
8 693
-1%
|
8 649
-1%
|
8 686
+0%
|
8 693
+0%
|
8 699
+0%
|
8 766
+1%
|
8 810
+0%
|
8 889
+1%
|
8 956
+1%
|
9 021
+1%
|
8 980
0%
|
8 075
-10%
|
7 374
-9%
|
6 838
-7%
|
6 219
-9%
|
6 259
+1%
|
6 020
-4%
|
5 776
-4%
|
5 797
+0%
|
5 921
+2%
|
6 164
+4%
|
6 333
+3%
|
6 497
+3%
|
6 702
+3%
|
6 788
+1%
|
6 864
+1%
|
6 883
+0%
|
6 853
0%
|
6 843
0%
|
6 799
-1%
|
6 739
-1%
|
6 673
-1%
|
6 598
-1%
|
6 508
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 012)
|
(6 894)
|
(6 721)
|
(6 543)
|
(6 334)
|
(6 106)
|
(5 924)
|
(5 912)
|
(5 997)
|
(6 071)
|
(8 013)
|
(8 017)
|
(7 988)
|
(7 942)
|
(7 959)
|
(7 971)
|
(7 965)
|
(8 001)
|
(8 044)
|
(8 063)
|
(8 098)
|
(8 140)
|
(8 149)
|
(8 156)
|
(8 187)
|
(8 225)
|
(8 288)
|
(8 394)
|
(8 438)
|
(8 458)
|
(8 514)
|
(8 500)
|
(8 524)
|
(8 498)
|
(8 408)
|
(8 397)
|
(8 390)
|
(8 438)
|
(8 486)
|
(8 528)
|
(8 569)
|
(8 625)
|
(8 646)
|
(8 706)
|
(8 769)
|
(8 815)
|
(8 891)
|
(8 610)
|
(8 188)
|
(7 849)
|
(7 435)
|
(7 320)
|
(7 172)
|
(7 079)
|
(7 091)
|
(7 026)
|
(7 085)
|
(7 114)
|
(7 091)
|
(7 152)
|
(7 113)
|
(7 032)
|
(6 908)
|
(6 669)
|
(6 534)
|
(6 400)
|
(6 391)
|
(6 376)
|
(6 361)
|
(6 361)
|
|
| Selling, General & Administrative |
(7 012)
|
(6 894)
|
(6 721)
|
(6 543)
|
(6 334)
|
(6 106)
|
(5 924)
|
(5 894)
|
(5 978)
|
(6 053)
|
(7 767)
|
(8 017)
|
(7 987)
|
(7 941)
|
(7 726)
|
(7 971)
|
(7 965)
|
(8 001)
|
(7 830)
|
(8 064)
|
(8 098)
|
(8 140)
|
(7 952)
|
(8 156)
|
(8 187)
|
(8 225)
|
(8 112)
|
(8 394)
|
(8 438)
|
(8 458)
|
(8 345)
|
(8 500)
|
(8 524)
|
(8 498)
|
(8 246)
|
(8 397)
|
(8 390)
|
(8 438)
|
(8 315)
|
(8 528)
|
(8 569)
|
(8 625)
|
(8 475)
|
(8 706)
|
(8 769)
|
(8 815)
|
(8 717)
|
(8 610)
|
(8 188)
|
(7 849)
|
(7 265)
|
(7 320)
|
(7 172)
|
(7 079)
|
(6 972)
|
(7 026)
|
(7 085)
|
(7 114)
|
(6 985)
|
(7 152)
|
(7 113)
|
(7 032)
|
(6 825)
|
(6 669)
|
(6 534)
|
(6 400)
|
(6 335)
|
(6 376)
|
(6 361)
|
(6 361)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
0
|
(246)
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(176)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
310
N/A
|
202
-35%
|
220
+9%
|
204
-7%
|
241
+18%
|
194
-20%
|
200
+3%
|
185
-7%
|
175
-5%
|
185
+6%
|
188
+2%
|
234
+24%
|
255
+9%
|
276
+8%
|
330
+20%
|
353
+7%
|
371
+5%
|
396
+7%
|
344
-13%
|
326
-5%
|
318
-2%
|
307
-3%
|
347
+13%
|
375
+8%
|
355
-5%
|
378
+6%
|
376
0%
|
322
-14%
|
351
+9%
|
389
+11%
|
411
+6%
|
456
+11%
|
453
-1%
|
438
-3%
|
394
-10%
|
351
-11%
|
303
-14%
|
211
-30%
|
200
-5%
|
165
-18%
|
131
-21%
|
141
+8%
|
163
+16%
|
183
+12%
|
186
+2%
|
206
+11%
|
89
-57%
|
(535)
N/A
|
(814)
-52%
|
(1 011)
-24%
|
(1 216)
-20%
|
(1 061)
+13%
|
(1 152)
-9%
|
(1 303)
-13%
|
(1 295)
+1%
|
(1 105)
+15%
|
(921)
+17%
|
(781)
+15%
|
(594)
+24%
|
(450)
+24%
|
(325)
+28%
|
(167)
+48%
|
(25)
+85%
|
184
N/A
|
308
+68%
|
399
+29%
|
347
-13%
|
297
-15%
|
237
-20%
|
147
-38%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(19)
|
(22)
|
(23)
|
(26)
|
(34)
|
(36)
|
(36)
|
(35)
|
(34)
|
(31)
|
(29)
|
(26)
|
(23)
|
(20)
|
(17)
|
(15)
|
(12)
|
(10)
|
(7)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(1)
|
(3)
|
(4)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
(286)
|
(297)
|
(143)
|
(154)
|
(144)
|
(101)
|
(76)
|
(90)
|
(280)
|
(299)
|
(379)
|
(409)
|
(160)
|
(141)
|
(107)
|
(39)
|
(100)
|
(88)
|
(72)
|
(68)
|
(48)
|
(60)
|
(144)
|
(160)
|
(121)
|
(134)
|
(94)
|
(79)
|
(75)
|
(66)
|
(53)
|
(49)
|
(62)
|
(58)
|
(54)
|
(55)
|
(45)
|
(44)
|
(78)
|
(78)
|
(113)
|
(107)
|
(55)
|
(57)
|
7
|
(2)
|
(64)
|
(90)
|
(225)
|
(224)
|
(515)
|
(227)
|
169
|
429
|
1 327
|
1 175
|
1 106
|
848
|
244
|
118
|
(350)
|
(368)
|
(390)
|
(385)
|
(204)
|
(186)
|
(95)
|
(95)
|
(65)
|
(71)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(5)
|
(5)
|
0
|
30
|
35
|
35
|
34
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
13
|
11
|
60
|
39
|
41
|
43
|
45
|
48
|
45
|
48
|
60
|
52
|
60
|
58
|
62
|
62
|
64
|
67
|
69
|
75
|
72
|
69
|
63
|
59
|
56
|
56
|
54
|
70
|
74
|
75
|
58
|
63
|
59
|
58
|
57
|
57
|
61
|
61
|
52
|
47
|
44
|
42
|
55
|
59
|
56
|
54
|
48
|
49
|
51
|
52
|
53
|
50
|
51
|
47
|
38
|
90
|
79
|
83
|
36
|
39
|
43
|
41
|
40
|
41
|
68
|
73
|
73
|
67
|
43
|
38
|
|
| Pre-Tax Income |
37
N/A
|
(84)
N/A
|
137
N/A
|
89
-35%
|
133
+50%
|
123
-7%
|
149
+21%
|
122
-18%
|
(84)
N/A
|
(98)
-17%
|
(171)
-75%
|
(160)
+7%
|
149
N/A
|
193
+30%
|
286
+48%
|
379
+32%
|
304
-20%
|
348
+14%
|
321
-8%
|
313
-2%
|
325
+4%
|
301
-7%
|
255
-15%
|
264
+3%
|
283
+7%
|
296
+5%
|
351
+19%
|
311
-11%
|
349
+12%
|
396
+14%
|
416
+5%
|
470
+13%
|
451
-4%
|
438
-3%
|
398
-9%
|
354
-11%
|
318
-10%
|
228
-28%
|
174
-24%
|
134
-23%
|
63
-53%
|
78
+24%
|
165
+113%
|
187
+13%
|
251
+34%
|
260
+3%
|
76
-71%
|
(574)
N/A
|
(982)
-71%
|
(1 179)
-20%
|
(1 675)
-42%
|
(1 246)
+26%
|
(941)
+25%
|
(837)
+11%
|
96
N/A
|
149
+55%
|
252
+69%
|
139
-45%
|
(326)
N/A
|
(305)
+7%
|
(643)
-111%
|
(505)
+22%
|
(383)
+24%
|
(168)
+56%
|
166
N/A
|
280
+69%
|
320
+14%
|
263
-18%
|
211
-20%
|
112
-47%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(87)
|
(38)
|
(128)
|
(103)
|
(100)
|
(99)
|
(71)
|
(56)
|
(10)
|
(12)
|
(55)
|
(44)
|
(53)
|
(99)
|
(89)
|
(166)
|
(188)
|
(208)
|
(187)
|
(179)
|
(187)
|
(166)
|
(159)
|
(170)
|
(165)
|
(166)
|
(182)
|
(126)
|
(140)
|
(159)
|
(167)
|
(228)
|
(215)
|
(215)
|
(193)
|
(153)
|
(138)
|
(105)
|
(85)
|
(82)
|
(62)
|
(66)
|
(94)
|
(102)
|
(119)
|
(125)
|
(68)
|
131
|
5
|
116
|
(18)
|
(179)
|
7
|
(11)
|
(35)
|
(53)
|
(126)
|
(248)
|
(121)
|
(158)
|
(393)
|
(336)
|
(352)
|
(307)
|
(34)
|
(34)
|
82
|
88
|
97
|
103
|
|
| Income from Continuing Operations |
(51)
|
(122)
|
8
|
(15)
|
33
|
25
|
78
|
66
|
(93)
|
(110)
|
(226)
|
(203)
|
96
|
94
|
196
|
213
|
116
|
140
|
135
|
135
|
138
|
135
|
95
|
94
|
117
|
129
|
169
|
185
|
209
|
238
|
249
|
242
|
236
|
223
|
205
|
201
|
180
|
124
|
89
|
51
|
1
|
12
|
72
|
85
|
132
|
135
|
8
|
(444)
|
(977)
|
(1 062)
|
(1 693)
|
(1 425)
|
(933)
|
(848)
|
61
|
95
|
126
|
(109)
|
(448)
|
(463)
|
(1 036)
|
(840)
|
(735)
|
(474)
|
131
|
246
|
402
|
351
|
309
|
216
|
|
| Net Income (Common) |
(51)
N/A
|
(122)
-141%
|
8
N/A
|
(15)
N/A
|
33
N/A
|
25
-25%
|
78
+216%
|
66
-15%
|
(93)
N/A
|
(110)
-18%
|
(226)
-106%
|
(203)
+10%
|
96
N/A
|
94
-2%
|
196
+108%
|
213
+9%
|
116
-45%
|
140
+20%
|
135
-4%
|
135
0%
|
138
+2%
|
135
-2%
|
95
-30%
|
94
-1%
|
117
+25%
|
129
+10%
|
169
+31%
|
185
+9%
|
209
+13%
|
238
+14%
|
249
+5%
|
242
-3%
|
236
-2%
|
223
-6%
|
205
-8%
|
201
-2%
|
180
-10%
|
124
-31%
|
89
-28%
|
51
-42%
|
1
-98%
|
12
+915%
|
72
+502%
|
85
+18%
|
132
+56%
|
135
+2%
|
8
-94%
|
(444)
N/A
|
(977)
-120%
|
(1 062)
-9%
|
(1 693)
-59%
|
(1 425)
+16%
|
(933)
+34%
|
(848)
+9%
|
61
N/A
|
95
+57%
|
126
+33%
|
(109)
N/A
|
(448)
-311%
|
(463)
-3%
|
(1 036)
-124%
|
(840)
+19%
|
(735)
+13%
|
(474)
+35%
|
131
N/A
|
246
+87%
|
402
+64%
|
351
-13%
|
309
-12%
|
216
-30%
|
|
| EPS (Diluted) |
-13.67
N/A
|
-32.94
-141%
|
2.29
N/A
|
-3.97
N/A
|
8.81
N/A
|
6.64
-25%
|
20.99
+216%
|
17.83
-15%
|
-25.16
N/A
|
-29.59
-18%
|
-56.5
-91%
|
-54.94
+3%
|
25.97
N/A
|
25.48
-2%
|
49
+92%
|
57.51
+17%
|
31.37
-45%
|
38.86
+24%
|
33.75
-13%
|
38.42
+14%
|
39.31
+2%
|
39.7
+1%
|
31.66
-20%
|
28.39
-10%
|
35.51
+25%
|
40.4
+14%
|
53.03
+31%
|
59.64
+12%
|
67.25
+13%
|
76.7
+14%
|
81.44
+6%
|
78.06
-4%
|
76.19
-2%
|
71.9
-6%
|
66.97
-7%
|
64.74
-3%
|
58.06
-10%
|
39.83
-31%
|
28.99
-27%
|
16.77
-42%
|
0.38
-98%
|
3.88
+921%
|
23.36
+502%
|
27.67
+18%
|
43.22
+56%
|
44.03
+2%
|
2.56
-94%
|
-144.96
N/A
|
-319.29
-120%
|
-346.99
-9%
|
-553.08
-59%
|
-465.46
+16%
|
-304.73
+35%
|
-276.97
+9%
|
19.82
N/A
|
31.15
+57%
|
41.26
+32%
|
-35.59
N/A
|
-146.19
-311%
|
-151.08
-3%
|
-338.13
-124%
|
-274.37
+19%
|
-239.8
+13%
|
-154.37
+36%
|
42.66
N/A
|
79.81
+87%
|
130.66
+64%
|
113.76
-13%
|
99.97
-12%
|
69.74
-30%
|
|