Strip Tinning Holdings PLC
LSE:STG
Income Statement
Earnings Waterfall
Strip Tinning Holdings PLC
Income Statement
Strip Tinning Holdings PLC
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Revenue |
11
N/A
|
10
-10%
|
10
+2%
|
11
+9%
|
11
-3%
|
10
-8%
|
9
-9%
|
9
-3%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(8)
|
(9)
|
(10)
|
(10)
|
(8)
|
(6)
|
(6)
|
(5)
|
|
| Gross Profit |
3
N/A
|
1
-59%
|
0
-63%
|
2
+221%
|
3
+107%
|
3
+6%
|
3
-14%
|
3
+10%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(4)
-303%
|
(5)
-42%
|
(4)
+18%
|
(2)
+63%
|
(3)
-81%
|
(3)
-19%
|
(3)
+13%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(4)
-306%
|
(6)
-31%
|
(4)
+37%
|
(2)
+51%
|
(4)
-112%
|
(5)
-33%
|
(4)
+24%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(3)
|
(5)
|
(3)
|
(1)
|
(3)
|
(5)
|
(4)
|
|
| Net Income (Common) |
(1)
N/A
|
(3)
-314%
|
(5)
-44%
|
(3)
+41%
|
(1)
+73%
|
(3)
-283%
|
(5)
-59%
|
(4)
+25%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.24
-380%
|
-0.34
-42%
|
-0.19
+44%
|
-0.05
+74%
|
-0.17
-240%
|
-0.26
-53%
|
-0.19
+27%
|
|