Adairs Ltd
ASX:ADH
Income Statement
Earnings Waterfall
Adairs Ltd
Revenue
|
599.5m
AUD
|
Cost of Revenue
|
-342.1m
AUD
|
Gross Profit
|
257.4m
AUD
|
Operating Expenses
|
-195m
AUD
|
Operating Income
|
62.4m
AUD
|
Other Expenses
|
-28.7m
AUD
|
Net Income
|
33.7m
AUD
|
Income Statement
Adairs Ltd
Jun-2015 | Dec-2015 | Jul-2016 | Jan-2017 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
211
N/A
|
232
+10%
|
253
+9%
|
260
+3%
|
265
+2%
|
289
+9%
|
315
+9%
|
330
+5%
|
344
+4%
|
360
+5%
|
389
+8%
|
452
+16%
|
500
+11%
|
499
0%
|
564
+13%
|
647
+15%
|
621
-4%
|
600
-4%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(80)
|
(88)
|
(99)
|
(106)
|
(108)
|
(116)
|
(125)
|
(131)
|
(147)
|
(158)
|
(167)
|
(183)
|
(196)
|
(210)
|
(256)
|
(304)
|
(336)
|
(342)
|
|
Gross Profit |
131
N/A
|
144
+10%
|
154
+7%
|
154
0%
|
157
+2%
|
173
+10%
|
190
+9%
|
199
+5%
|
197
-1%
|
202
+3%
|
222
+10%
|
269
+21%
|
303
+13%
|
289
-5%
|
309
+7%
|
343
+11%
|
285
-17%
|
257
-10%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(98)
|
(106)
|
(113)
|
(121)
|
(126)
|
(134)
|
(144)
|
(153)
|
(154)
|
(156)
|
(171)
|
(175)
|
(203)
|
(214)
|
(237)
|
(265)
|
(219)
|
(195)
|
|
Selling, General & Administrative |
(88)
|
(96)
|
(102)
|
(108)
|
(106)
|
(116)
|
(120)
|
(130)
|
(130)
|
(121)
|
(118)
|
(119)
|
(139)
|
(147)
|
(172)
|
(197)
|
(143)
|
(141)
|
|
Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(23)
|
(39)
|
(42)
|
(45)
|
(45)
|
(51)
|
(57)
|
(54)
|
(52)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(14)
|
(12)
|
(17)
|
(16)
|
(16)
|
(13)
|
(13)
|
(14)
|
(19)
|
(21)
|
(13)
|
(10)
|
(22)
|
(1)
|
|
Operating Income |
33
N/A
|
38
+16%
|
41
+6%
|
33
-20%
|
31
-6%
|
40
+29%
|
45
+15%
|
46
+2%
|
43
-7%
|
46
+6%
|
51
+11%
|
94
+84%
|
100
+7%
|
75
-25%
|
72
-4%
|
78
+9%
|
67
-15%
|
62
-7%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(14)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(8)
|
(12)
|
(13)
|
(14)
|
|
Non-Reccuring Items |
(15)
|
(15)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
8
|
8
|
0
|
(11)
|
1
|
3
|
1
|
0
|
|
Total Other Income |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
5
N/A
|
17
+266%
|
39
+130%
|
31
-20%
|
29
-6%
|
38
+31%
|
44
+16%
|
45
+3%
|
42
-6%
|
41
-3%
|
53
+29%
|
96
+82%
|
95
-1%
|
59
-39%
|
65
+10%
|
69
+7%
|
54
-22%
|
49
-11%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(2)
|
(5)
|
(12)
|
(8)
|
(8)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(18)
|
(30)
|
(32)
|
(21)
|
(20)
|
(20)
|
(16)
|
(15)
|
|
Income from Continuing Operations |
3
|
12
|
27
|
23
|
21
|
26
|
31
|
32
|
30
|
28
|
35
|
66
|
64
|
37
|
45
|
49
|
38
|
34
|
|
Net Income (Common) |
1
N/A
|
6
+746%
|
27
+331%
|
23
-17%
|
21
-7%
|
26
+25%
|
31
+16%
|
32
+3%
|
30
-6%
|
28
-6%
|
35
+26%
|
66
+87%
|
64
-3%
|
37
-41%
|
45
+20%
|
49
+9%
|
38
-23%
|
34
-11%
|
|
EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.16
+433%
|
0.13
-19%
|
0.13
N/A
|
0.16
+23%
|
0.18
+13%
|
0.19
+6%
|
0.18
-5%
|
0.17
-6%
|
0.21
+24%
|
0.38
+81%
|
0.36
-5%
|
0.21
-42%
|
0.26
+24%
|
0.29
+12%
|
0.22
-24%
|
0.19
-14%
|