Beacon Lighting Group Limited (ASX:BLX)

ShockWave Medical Income Statement

Financials in millions AUD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 29, 2024	Jun 30, 2024	Jun 25, 2023	Jun 26, 2022	Jun 27, 2021	Jun 28, 2020
Operating Revenue	328.77	323.06	311.96	304.3	288.68	251.75
Other Revenue	2.28	1.75	1.17	0.77	0.82	1.05
Revenue	331.05	324.81	313.12	305.07	289.5	252.8
Revenue Growth (YoY)	5.54%	3.73%	2.64%	5.38%	14.51%	2.29%
Cost of Revenue	102.03	100.25	100.62	93.93	90.68	91.48
Gross Profit	229.02	224.57	212.5	211.14	198.82	161.33
Selling, General & Admin	177.85	173.32	157.96	147.57	139.31	131.04
Operating Expenses	177.85	173.32	157.96	147.57	139.31	131.04
Operating Income	51.17	51.24	54.53	63.58	59.5	30.29
Interest Expense	-9.05	-8.46	-6.65	-5.76	-5.74	-6.18
Earnings From Equity Investments	0.42	0.52	0.3	0.22	-	-
EBT Excluding Unusual Items	42.55	43.3	48.18	58.03	53.76	24.11
Gain (Loss) on Sale of Assets	-	-	-	-	-	7.78
Pretax Income	42.55	43.3	48.18	58.03	53.76	31.89
Income Tax Expense	12.9	13.2	14.54	17.3	16.1	9.66
Earnings From Continuing Operations	29.65	30.1	33.64	40.73	37.66	22.23
Minority Interest in Earnings	-	-	-	-	-0.03	-
Net Income	29.65	30.1	33.64	40.73	37.63	22.23
Net Income to Common	29.65	30.1	33.64	40.73	37.63	22.23
Net Income Growth	-3.19%	-10.53%	-17.39%	8.23%	69.31%	38.52%
Shares Outstanding (Basic)	226	225	224	223	222	220
Shares Outstanding (Diluted)	226	225	224	223	223	220
Shares Change (YoY)	0.89%	0.82%	0.12%	0.37%	1.12%	1.04%
EPS (Basic)	0.13	0.13	0.15	0.18	0.17	0.10
EPS (Diluted)	0.13	0.13	0.15	0.18	0.17	0.10
EPS Growth	-4.07%	-11.27%	-17.49%	7.78%	67.52%	37.06%
Free Cash Flow	61.79	66.05	37.38	42.05	53.31	49.02
Free Cash Flow Per Share	0.27	0.29	0.17	0.19	0.24	0.22
Dividend Per Share	0.079	0.079	0.083	0.093	0.088	0.050
Dividend Growth	-2.47%	-4.82%	-10.75%	5.68%	76.00%	9.89%
Gross Margin	69.18%	69.14%	67.86%	69.21%	68.68%	63.82%
Operating Margin	15.46%	15.78%	17.42%	20.84%	20.55%	11.98%
Profit Margin	8.96%	9.27%	10.74%	13.35%	13.00%	8.79%
Free Cash Flow Margin	18.67%	20.34%	11.94%	13.78%	18.41%	19.39%
EBITDA	59.08	58.39	60.25	68.77	64.16	34.74
EBITDA Margin	17.84%	17.97%	19.24%	22.54%	22.16%	13.74%
D&A For EBITDA	7.9	7.14	5.71	5.19	4.66	4.45
EBIT	51.17	51.24	54.53	63.58	59.5	30.29
EBIT Margin	15.46%	15.78%	17.42%	20.84%	20.55%	11.98%
Effective Tax Rate	30.32%	30.48%	30.18%	29.82%	29.95%	30.30%

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.