Logicom Public Limited (CYS: LOG)

Logicom Public Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	1,214	1,215	1,089	949.21	862.02	946.8
Revenue Growth (YoY)	10.59%	11.58%	14.68%	10.11%	-8.95%	5.20%
Cost of Revenue	1,122	1,122	999.09	874.84	791.39	875.44
Gross Profit	92.71	93.07	89.46	74.37	70.63	71.36
Selling, General & Admin	56.01	54.55	51.63	38.8	36.74	41.23
Other Operating Expenses	-2.32	-2.36	-1.95	-0.72	-1.59	-1.05
Operating Expenses	56.18	53.01	50.06	41.24	38.28	40.72
Operating Income	36.54	40.06	39.39	33.12	32.35	30.64
Interest Expense	-13.56	-13.11	-7.8	-4.02	-4.95	-8.47
Interest & Investment Income	0.66	0.55	0.58	0.6	0.66	0.54
Earnings From Equity Investments	23.45	24.82	2.55	1.69	2.51	39.82
Currency Exchange Gain (Loss)	0.35	0.88	-1.4	-1.73	0.54	-0.31
Other Non Operating Income (Expenses)	-1.94	-1.94	-2.95	-1.29	-3.57	-
EBT Excluding Unusual Items	45.49	51.26	30.38	28.37	27.54	62.21
Impairment of Goodwill	-0.31	-0.31	-0.33	-0.3	-0.28	-
Gain (Loss) on Sale of Investments	0.01	0.01	0	0	-0.01	-0
Gain (Loss) on Sale of Assets	0.02	0.02	0.02	0.02	0.03	0
Asset Writedown	-	-	-	-	-	-0.03
Other Unusual Items	-2.86	-2.86	1.09	-0.32	-0.32	-
Pretax Income	42.36	48.13	31.16	27.77	26.97	62.18
Income Tax Expense	5.12	4.21	4.53	3	3.78	3.51
Earnings From Continuing Operations	37.24	43.92	26.62	24.78	23.19	58.67
Minority Interest in Earnings	2.11	0.59	-0.05	-0.03	0.07	0.01
Net Income	39.35	44.51	26.57	24.75	23.26	58.68
Net Income to Common	39.35	44.51	26.57	24.75	23.26	58.68
Net Income Growth	21.80%	67.51%	7.38%	6.39%	-60.36%	164.03%
Shares Outstanding (Basic)	74	74	74	74	74	74
Shares Outstanding (Diluted)	74	74	74	74	74	74
EPS (Basic)	0.53	0.60	0.36	0.33	0.31	0.79
EPS (Diluted)	0.53	0.60	0.36	0.33	0.31	0.79
EPS Growth	21.81%	67.50%	7.39%	6.37%	-60.36%	164.05%
Free Cash Flow	10.54	-7.93	-1.35	-22.95	73.47	4.83
Free Cash Flow Per Share	0.14	-0.11	-0.02	-0.31	0.99	0.07
Dividend Per Share	0.090	0.090	0.085	0.080	0.080	0.050
Dividend Growth	5.88%	5.88%	6.25%	0%	60.00%	-28.57%
Gross Margin	7.64%	7.66%	8.22%	7.83%	8.19%	7.54%
Operating Margin	3.01%	3.30%	3.62%	3.49%	3.75%	3.24%
Profit Margin	3.24%	3.66%	2.44%	2.61%	2.70%	6.20%
Free Cash Flow Margin	0.87%	-0.65%	-0.12%	-2.42%	8.52%	0.51%
EBITDA	38.45	41.79	41.25	35.03	34.21	32.48
EBITDA Margin	3.17%	3.44%	3.79%	3.69%	3.97%	3.43%
D&A For EBITDA	1.92	1.73	1.86	1.91	1.86	1.84
EBIT	36.54	40.06	39.39	33.12	32.35	30.64
EBIT Margin	3.01%	3.30%	3.62%	3.49%	3.75%	3.24%
Effective Tax Rate	12.09%	8.74%	14.55%	10.79%	14.03%	5.64%
Advertising Expenses	-	0.75	0.52	0.38	0.24	0.7

Source: S&P Capital IQ. Standard template. Financial Sources.