NZX Governance Explorer

How Livestock Improvement Corporation Limited makes money

Where LIC’s revenue went in FY2013: operating costs, depreciation, interest and tax, and what was left as net profit. Built from the income statement in the filed annual report, and drawn only when the figures reconcile with each other. LIC company profile

How Livestock Improvement Corporation Limited makes money — FY2013

Revenue $199.0m · EBITDA $41.0m (20.6% of revenue) · Net profit $23.7m (11.9% of revenue) · Financial year ending June (from the issuer record)

Livestock Improvement Corporation Limited (LIC) FY2013: where revenue of $199.0m wentRevenue → EBITDA: $41.0mRevenue → Operating costs (net of other income): $158.0mEBITDA → EBIT: $27.3mEBITDA → Depreciation & amortisation: $13.7mEBIT → Net profit: $23.7mEBIT → Interest: $962kEBIT → Income tax: $2.6mOther items (net gain) → Income tax: $6.0mRevenue: $199.0mRevenue$199.0mEBITDA: $41.0mEBITDA$41.0mOperating costs (net of other income): $158.0m (derived)Operating costs (net ofother income)$158.0m · derivedEBIT: $27.3mEBIT$27.3mDepreciation & amortisation: $13.7mDepreciation &amortisation$13.7mOther items (net gain): $6.0m (balancing item)Other items (net gain)$6.0m · balancingNet profit: $23.7mNet profit$23.7mInterest: $962kInterest$962kIncome tax: $8.6mIncome tax$8.6m

Band widths are proportional to NZD amounts. Dashed outlines mark derived figures; the hatched node is a balancing item (net profit less every line above it).

Livestock Improvement Corporation Limited FY2013 figures used in the chart
FY2013AmountStatusNote
Revenue$199.0mReported
Operating costs (net of other income)−$158.0mDerived *Reported operating expenses $128.2m do not reconcile; not used.
EBITDA$41.0mReported
Depreciation & amortisation−$13.7mReported
EBIT$27.3mReported
Interest (net finance costs)−$962kReported
Income tax−$8.6mReported
Other items (net gain)+$6.0mBalancing item *Net profit less the lines above; covers fair-value movements, impairments, associates and anything else not itemised.
Net profit$23.7mReported
  • * operating costs: $158.0m = Revenue − EBITDA
Checks run on these figures (6)
  • Passed: Revenue is within the scale of a column stored in thousands.
  • Passed: Revenue in the income statement ($199m) vs the summary table ($199m): agree within 2%.
  • Passed: EBITDA − D&A = $27.3m vs reported EBIT $27.3m: reconciles.
  • Not met: Reported operating expenses ($128.2m) leave $70.8m, not EBITDA of $41m (gap $29.8m); costs derived as revenue minus operating profit instead. No split is shown.
  • Passed: Balancing item $6m is 3.0% of revenue (limit 25%).
  • Not met: No operating segments recorded for this year.

Figures extracted automatically from the annual report; check against the report. NZD thousands as stored, shown in millions. Source: annual_report_pdf · method: claude_haiku_pdf · extracted 7 March 2026.

Annual report: 2013 Annual Report (PDF, NZX)

EBITDA bridge, FY2012 → FY2013

What moved EBITDA between the two years: the change in revenue, less the change in operating costs (revenue less EBITDA, net of other income; not a reported line). The costs are one net figure; no split by type is held, so none is shown.

LIC EBITDA bridge FY2012 to FY2013FY2012 EBITDA: $30.7m$30.7mFY2012 EBITDARevenue change: +$22.0m+$22.0mRevenue changeCost change (derived): −$11.7m−$11.7mCost change (derived)FY2013 EBITDA: $41.0m$41.0mFY2013 EBITDA
LIC EBITDA bridge FY2012 to FY2013: figures
StepFY2012FY2013Effect on EBITDAStatus
FY2012 EBITDA$30.7m$30.7mAs charted
Revenue$177.0m$199.0m+$22.0mReported
Operating costs (net, derived)$146.3m$158.0m−$11.7mDerived: revenue − EBITDA
FY2013 EBITDA$41.0m$41.0mAs charted

$30.7m +$22.0m −$11.7m = $41.0m, which equals FY2013 EBITDA of $41.0m. EBITDA is the figure stored from each statement; companies that headline an adjusted measure (EBITDAF, underlying EBITDA) can report a different number.

What changed from FY2012 to FY2013

MeasureFY2012FY2013ChangeChange %
Revenue$177.0m$199.0m+$22.0m+12.4%
EBITDA$30.7m$41.0m+$10.3m+33.7%
Net profit$24.4m$23.7m−$700k−2.9%
EBITDA margin17.3%20.6%+3.3 pts—
Net margin13.8%11.9%−1.9 pts—

Both years passed the same checks. Margins are shares of revenue; their change is in percentage points. n/m = not meaningful (prior-year figure at or below zero). Each year holds the figures from its own annual report; restated comparatives are not applied.

Margins over time

EBITDA, EBIT and net profit as a share of revenue for each year whose figures passed the checks (5 of 9 years from FY2017). The shaded line is the median of 5 other listed Financials operating companies, using each one’s same financial year where it passed the checks; the number of companies in each median is in the table. Gaps are years that were not charted.

EBITDA margin
LIC ebitda margin by financial year, with peer median0%15%30%FY17FY18FY20FY22FY24FY25FY2017: LIC 18.2%; peer median — (0)FY2018: not charted — not from annual reportFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — not from annual reportFY2022: LIC 13.4%; peer median 18.9% (4)FY2023: LIC 21.4%; peer median 14.3% (4)FY2024: LIC 18.7%; peer median 15.4% (3)FY2025: LIC 26.1%; peer median 13.5% (4)
EBIT margin
LIC ebit margin by financial year, with peer median0%15%30%FY17FY18FY20FY22FY24FY25FY2017: LIC 4.1%; peer median — (0)FY2018: not charted — not from annual reportFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — not from annual reportFY2022: LIC 4.8%; peer median 15.9% (4)FY2023: LIC 13.0%; peer median 11.0% (4)FY2024: LIC 9.7%; peer median 11.2% (3)FY2025: LIC 16.6%; peer median 11.2% (4)
Net margin
LIC net margin by financial year, with peer median0%15%30%FY17FY18FY20FY22FY24FY25FY2017: LIC 10.4%; peer median — (0)FY2018: not charted — not from annual reportFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — not from annual reportFY2022: LIC 10.0%; peer median 11.7% (4)FY2023: LIC 9.9%; peer median 8.5% (4)FY2024: LIC 2.9%; peer median 18.8% (3)FY2025: LIC 10.4%; peer median 6.7% (4)

LIC   peer median   below the axis: year not charted (reason in the table). All panels share one scale.

LIC margins by year with peer medians
YearEBITDA margin: LIC · peer median (n)EBIT margin: LIC · peer median (n)Net margin: LIC · peer median (n)Note
FY201718.2%— (0)4.1%— (0)10.4%— (0)
FY2018—10.1% (2)—6.9% (2)—3.5% (2)Not charted: not from annual report
FY2019—22.9% (2)—17.0% (2)—12.3% (2)Not charted: not from annual report
FY2020—— (1)—— (1)—— (1)Not charted: not from annual report
FY2021—15.2% (2)—12.1% (2)—6.6% (2)Not charted: not from annual report
FY202213.4%18.9% (4)4.8%15.9% (4)10.0%11.7% (4)
FY202321.4%14.3% (4)13.0%11.0% (4)9.9%8.5% (4)
FY202418.7%15.4% (3)9.7%11.2% (3)2.9%18.8% (3)
FY202526.1%13.5% (4)16.6%11.2% (4)10.4%6.7% (4)

Peer medians use only peer-years that passed the same checks; a median of fewer than two companies is not shown. Years are grouped by financial-year label, and year-end months differ between companies.

Not yet available: where the cash goes (operating cash flow to capex, dividends and debt) and underlying versus reported earnings. The figures they need are not yet validated.

Years not charted

These years are on file but their figures did not pass the checks, so no chart is drawn for them.

  • FY2021: Figures were not read from a filed annual report (source: not recorded).
  • FY2020: Figures were not read from a filed annual report (source: not recorded).
  • FY2019: Figures were not read from a filed annual report (source: not recorded).
  • FY2018: Figures were not read from a filed annual report (source: not recorded).

All companies with a chart

Data sourced from NZX company annual reports (income statements). Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz.

For informational purposes only. Not investment advice.

Get NZX governance insights in your inbox

Weekly digest of board changes, insider trades, and market signals. No spam. Unsubscribe anytime.