LOVE Stock Annual Income Statement. Download in Excel

	Invalid date	Jan-19	Jan-20	Jan-21	Jan-22	Jan-23
Amortization of intangibles	-198549.0	263842.0	500000.0	700000.0	388000.0	429000.0
Basic EPS from continuing operations		-1.07	1.01	3.04	1.86	1.55
Basic EPS total		-1.07	1.01	3.04	1.86	1.55
Basic weighted shares outstanding	11 M	14 M	15 M	15 M	15 M	15 M
Cost of sales	75 M	117 M	146 M	225 M	308 M	299 M
Depreciation	3 M	5 M	7 M	8 M	11 M	13 M
Depreciation unreconciled	3 M	5 M	7 M	8 M	11 M	13 M
DepreciationAndAmortization	3 M	5 M	7 M	8 M	11 M	13 M
Diluted EPS total	-3.28	-1.07	0.96	2.86	1.77	1.45
Diluted normalized net income/share			0.96	2.86	1.77	1.45
Diluted weighted shares outstanding	2 M	14 M	15 M	16 M	16 M	16 M
GainOnSaleOfPPE			300000.0	6 M
GeneralAndAdministrativeExpense	-16 M	98 M	111 M	162 M	216 M	264 M
Gross operating profit	91 M	117 M	175 M	274 M	344 M	401 M
Income before tax	-7 M	-15 M	15 M	40 M	37 M	32 M
Income restructuring and M&A	-3 M
Income taxes	16407.0	43312.0	86000.0	-7 M	10 M	8 M
InsuranceAndClaims	-250000.0	250000.0	250000.0	-632000.0
InterestExpenseNonOperating	-121173.0	-646844.0	67000.0	179000.0	117000.0	-2 M
MarketingExpense	18 M	29 M	42 M	65 M	80 M	94 M
MinorityInterests		90 M	108 M
MiscOtherSpecialCharges	166 M	233 M	2 M	6 M	7 M	-2 M
Net income from total operations	-7 M	-15 M	15 M	47 M	26 M	24 M
NetIncomeCommonStockholders	-7 M	-15 M	15 M	47 M	26 M	24 M
NetIncomeContinuousOperations	-7 M	-15 M	15 M	47 M	26 M	24 M
NetNonOperatingInterestIncomeExpense	121173.0	646844.0	-67000.0	-179000.0	-117000.0	2 M
NetOperatingInterestIncomeExpense	355364.0
Normalized income			11 M			33 M
Operating income	-7 M	-16 M	15 M	38 M	37 M	30 M
Operating income before depreciation (EBITDA)	-4 M	-11 M	21 M	48 M	48 M	43 M
OperatingExpense	98 M	132 M	160 M	235 M	307 M	371 M
Other income net	-166 M	-233 M	-2 M	-6 M	-6 M	3 M
OtherGandA	-16 M	98 M	111 M	162 M	216 M	264 M
OtherOperatingExpenses				32 M	41 M	-177000.0
OtherWriteOff				400000.0	400000.0	1000000.0
OtherunderPreferredStockDividend	28 M
PreferredStockDividends	28 M
PromotionAndAdvertising	-18 M	29 M	42 M	65 M	80 M
RentAndLandingFees	-16 M	20 M
RestructringAndMnAIncome	-3 M
Revenue per share	-198549.0	263842.0	500000.0	700000.0	388000.0	429000.0
Selling Gen & administrative expense	95 M	127 M	153 M	227 M	296 M	358 M
SellingAndMarketingExpense	95 M	29 M	42 M	65 M	80 M	94 M
SellingExpense	76 M
Special income/charges	3 M
Total Income available for interest expense (EBIT)	-7 M	-16 M	15 M	41 M	37 M	30 M
Total common shares outstanding	14 M	14 M	15 M	15 M		15 M
Total net income	-7 M	-15 M	15 M	47 M	26 M	24 M
Total ordinary shares	16 M	16 M	16 M	16 M	16 M	16 M
Total revenues	166 M	233 M	321 M	498 M	651 M	700 M
TotalExpenses	173 M	249 M	306 M	458 M	614 M	670 M
TotalRevenue	166 M	233 M	321 M	498 M	651 M	700 M

<< PREVIOUS STOCK

NEXT STOCK>>

Call: 1-877-778-8358

Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.

Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.

MarketXLS is a complete Excel stock solution

Kevin Hsu

StockKevin.com

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel

Lloyd Lenase

Option Day Trader

MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.

Dave

Swing trader since 2011

I like to access historical closing prices on a particular date. That makes tracking performance easy.

Patrick Cusatis, Ph.D., CFA

Associate Professor of Finance - Penn State University