Austin Engineering Ltd
ASX:ANG
Income Statement
Earnings Waterfall
Austin Engineering Ltd
Revenue
|
287.7m
AUD
|
Cost of Revenue
|
-225.6m
AUD
|
Gross Profit
|
62.2m
AUD
|
Operating Expenses
|
-42.4m
AUD
|
Operating Income
|
19.8m
AUD
|
Other Expenses
|
-4.7m
AUD
|
Net Income
|
15.1m
AUD
|
Income Statement
Austin Engineering Ltd
Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-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 |
53
N/A
|
57
+7%
|
58
+1%
|
71
+24%
|
106
+49%
|
158
+48%
|
179
+14%
|
152
-15%
|
144
-5%
|
170
+18%
|
206
+21%
|
238
+16%
|
290
+22%
|
322
+11%
|
289
-10%
|
238
-18%
|
210
-12%
|
206
-2%
|
187
-9%
|
182
-3%
|
188
+4%
|
183
-3%
|
215
+18%
|
362
+68%
|
275
-24%
|
394
+43%
|
231
-41%
|
201
-13%
|
216
+8%
|
213
-2%
|
198
-7%
|
192
-3%
|
203
+6%
|
237
+17%
|
258
+9%
|
288
+11%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(41)
|
(42)
|
(43)
|
(51)
|
(76)
|
(118)
|
(137)
|
(111)
|
(99)
|
(119)
|
(148)
|
(173)
|
(208)
|
(225)
|
(203)
|
(173)
|
(153)
|
(148)
|
(140)
|
(141)
|
(145)
|
(140)
|
(175)
|
(296)
|
(228)
|
(325)
|
(189)
|
(168)
|
(175)
|
(170)
|
(161)
|
(154)
|
(158)
|
(185)
|
(208)
|
(226)
|
|
Gross Profit |
12
N/A
|
15
+28%
|
14
-5%
|
21
+44%
|
30
+47%
|
40
+30%
|
43
+8%
|
41
-5%
|
46
+12%
|
51
+13%
|
58
+13%
|
65
+12%
|
82
+26%
|
97
+17%
|
86
-11%
|
65
-24%
|
57
-12%
|
58
+1%
|
48
-18%
|
41
-13%
|
43
+5%
|
43
-1%
|
40
-7%
|
66
+66%
|
47
-28%
|
70
+47%
|
42
-40%
|
33
-22%
|
41
+25%
|
43
+5%
|
37
-13%
|
38
+3%
|
45
+19%
|
52
+15%
|
51
-3%
|
62
+23%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(7)
|
(7)
|
(10)
|
(13)
|
(17)
|
(21)
|
(20)
|
(18)
|
(20)
|
(26)
|
(32)
|
(38)
|
(44)
|
(43)
|
(45)
|
(53)
|
(55)
|
(52)
|
(61)
|
(66)
|
(55)
|
(37)
|
(70)
|
(40)
|
(59)
|
(29)
|
(30)
|
(24)
|
(25)
|
(24)
|
(27)
|
(20)
|
(30)
|
(39)
|
(42)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(4)
|
(13)
|
(12)
|
(6)
|
(10)
|
(8)
|
(11)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(8)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(11)
|
(7)
|
(10)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(8)
|
(9)
|
|
Other Operating Expenses |
(3)
|
(4)
|
(4)
|
(6)
|
(9)
|
(12)
|
(15)
|
(14)
|
(12)
|
(13)
|
(17)
|
(20)
|
(25)
|
(29)
|
(28)
|
(29)
|
(34)
|
(36)
|
(34)
|
(45)
|
(42)
|
(32)
|
(23)
|
(49)
|
(25)
|
(38)
|
(17)
|
(19)
|
(14)
|
(16)
|
(15)
|
(17)
|
(11)
|
(21)
|
(25)
|
(26)
|
|
Operating Income |
7
N/A
|
8
+25%
|
8
-11%
|
11
+48%
|
17
+55%
|
22
+30%
|
22
-2%
|
21
-5%
|
27
+30%
|
31
+16%
|
32
+2%
|
34
+6%
|
44
+31%
|
52
+18%
|
42
-19%
|
20
-54%
|
4
-79%
|
3
-40%
|
(4)
N/A
|
(20)
-377%
|
(23)
-16%
|
(12)
+45%
|
3
N/A
|
(4)
N/A
|
7
N/A
|
11
+47%
|
13
+22%
|
2
-84%
|
17
+693%
|
18
+9%
|
13
-29%
|
12
-9%
|
26
+120%
|
22
-15%
|
12
-46%
|
20
+67%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(8)
|
(5)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(6)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(41)
|
(40)
|
(9)
|
(9)
|
0
|
(13)
|
0
|
(6)
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
1
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
|
Pre-Tax Income |
6
N/A
|
8
+31%
|
7
-12%
|
11
+49%
|
16
+55%
|
21
+29%
|
21
-2%
|
20
-3%
|
27
+32%
|
31
+15%
|
30
-1%
|
32
+4%
|
41
+31%
|
49
+19%
|
40
-19%
|
17
-57%
|
0
N/A
|
(44)
N/A
|
(50)
-14%
|
(35)
+31%
|
(38)
-9%
|
(20)
+48%
|
(15)
+23%
|
(12)
+18%
|
(4)
+70%
|
4
N/A
|
6
+69%
|
(1)
N/A
|
13
N/A
|
15
+15%
|
5
-68%
|
11
+123%
|
26
+137%
|
22
-17%
|
9
-57%
|
21
+123%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(12)
|
(14)
|
(11)
|
(5)
|
1
|
2
|
1
|
4
|
8
|
7
|
(1)
|
1
|
2
|
(0)
|
(4)
|
(1)
|
(5)
|
(5)
|
(2)
|
(3)
|
(6)
|
(7)
|
(2)
|
0
|
|
Income from Continuing Operations |
4
|
6
|
5
|
7
|
12
|
15
|
15
|
15
|
19
|
22
|
22
|
23
|
30
|
35
|
28
|
12
|
1
|
(42)
|
(49)
|
(30)
|
(30)
|
(13)
|
(16)
|
(11)
|
(2)
|
3
|
2
|
(2)
|
9
|
11
|
3
|
8
|
21
|
15
|
7
|
21
|
|
Net Income (Common) |
4
N/A
|
6
+30%
|
5
-13%
|
7
+49%
|
12
+59%
|
15
+29%
|
15
-1%
|
15
+1%
|
19
+30%
|
22
+13%
|
22
-1%
|
23
+5%
|
30
+32%
|
35
+19%
|
28
-19%
|
12
-57%
|
1
-93%
|
(42)
N/A
|
(49)
-19%
|
(30)
+40%
|
(40)
-36%
|
(24)
+40%
|
(28)
-14%
|
(24)
+15%
|
(12)
+49%
|
(10)
+19%
|
(5)
+52%
|
(8)
-67%
|
5
N/A
|
7
+37%
|
(1)
N/A
|
4
N/A
|
17
+309%
|
11
-35%
|
3
-74%
|
15
+430%
|
|
EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
0.09
-10%
|
0.12
+33%
|
0.17
+42%
|
0.22
+29%
|
0.22
N/A
|
0.15
-32%
|
0.2
+33%
|
0.22
+10%
|
0.22
N/A
|
0.23
+5%
|
0.31
+35%
|
0.37
+19%
|
0.29
-22%
|
0.12
-59%
|
0.01
-92%
|
-0.37
N/A
|
-0.44
-19%
|
-0.17
+61%
|
-0.2
-18%
|
-0.03
+85%
|
-0.04
-33%
|
-0.04
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
0.01
-50%
|
0.03
+200%
|