Appen Ltd
ASX:APX
Income Statement
Earnings Waterfall
Appen Ltd
Revenue
|
274.2m
USD
|
Cost of Revenue
|
-168.1m
USD
|
Gross Profit
|
106.1m
USD
|
Operating Expenses
|
-161.3m
USD
|
Operating Income
|
-55.2m
USD
|
Other Expenses
|
-62.9m
USD
|
Net Income
|
-118.1m
USD
|
Income Statement
Appen Ltd
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 |
83
N/A
|
100
+21%
|
77
-24%
|
132
+72%
|
112
-15%
|
245
+119%
|
245
0%
|
392
+60%
|
360
-8%
|
403
+12%
|
413
+3%
|
409
-1%
|
447
+9%
|
434
-3%
|
388
-10%
|
345
-11%
|
274
-21%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(42)
|
(52)
|
(43)
|
(77)
|
(67)
|
(154)
|
(154)
|
(238)
|
(209)
|
(234)
|
(236)
|
(238)
|
(268)
|
(257)
|
(238)
|
(211)
|
(168)
|
|
Gross Profit |
41
N/A
|
48
+18%
|
34
-30%
|
54
+61%
|
45
-17%
|
92
+104%
|
91
0%
|
154
+69%
|
152
-2%
|
169
+11%
|
177
+5%
|
171
-3%
|
179
+5%
|
177
-1%
|
151
-15%
|
134
-11%
|
106
-21%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(28)
|
(31)
|
(22)
|
(35)
|
(28)
|
(57)
|
(51)
|
(88)
|
(106)
|
(129)
|
(134)
|
(133)
|
(135)
|
(155)
|
(179)
|
(185)
|
(161)
|
|
Selling, General & Administrative |
(24)
|
(27)
|
(18)
|
(27)
|
(23)
|
(44)
|
(38)
|
(67)
|
(75)
|
(86)
|
(91)
|
(90)
|
(80)
|
(99)
|
(128)
|
(137)
|
(116)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(5)
|
(6)
|
(9)
|
(17)
|
(26)
|
(28)
|
(31)
|
(35)
|
(38)
|
(42)
|
(39)
|
(35)
|
|
Other Operating Expenses |
(3)
|
(3)
|
(4)
|
(7)
|
(4)
|
(8)
|
(7)
|
(12)
|
(14)
|
(16)
|
(14)
|
(12)
|
(20)
|
(18)
|
(10)
|
(9)
|
(10)
|
|
Operating Income |
13
N/A
|
17
+32%
|
11
-34%
|
19
+65%
|
17
-10%
|
34
+103%
|
41
+19%
|
66
+63%
|
45
-32%
|
40
-12%
|
43
+8%
|
38
-13%
|
44
+16%
|
22
-50%
|
(28)
N/A
|
(51)
-81%
|
(55)
-8%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
3
|
0
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(7)
|
(1)
|
(7)
|
(6)
|
0
|
(2)
|
(4)
|
(5)
|
(3)
|
(207)
|
(215)
|
(65)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
12
N/A
|
17
+33%
|
11
-33%
|
19
+76%
|
14
-30%
|
27
+94%
|
38
+42%
|
57
+52%
|
37
-35%
|
40
+7%
|
45
+13%
|
34
-24%
|
36
+7%
|
16
-56%
|
(239)
N/A
|
(271)
-13%
|
(125)
+54%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(4)
|
(5)
|
(4)
|
(6)
|
(4)
|
(6)
|
(10)
|
(16)
|
(9)
|
(9)
|
(9)
|
(6)
|
(7)
|
(3)
|
0
|
(2)
|
7
|
|
Income from Continuing Operations |
8
|
11
|
7
|
13
|
10
|
20
|
28
|
41
|
28
|
31
|
36
|
27
|
29
|
12
|
(239)
|
(273)
|
(118)
|
|
Net Income (Common) |
8
N/A
|
11
+32%
|
7
-34%
|
13
+82%
|
10
-27%
|
20
+110%
|
28
+39%
|
41
+48%
|
28
-32%
|
31
+10%
|
36
+15%
|
27
-23%
|
29
+4%
|
12
-56%
|
(239)
N/A
|
(273)
-14%
|
(118)
+57%
|
|
EPS (Diluted) |
0.09
N/A
|
0.11
+22%
|
0.07
-36%
|
0.13
+86%
|
0.1
-23%
|
0.19
+90%
|
0.26
+37%
|
0.35
+35%
|
0.23
-34%
|
0.25
+9%
|
0.25
N/A
|
0.22
-12%
|
0.2
-9%
|
0.1
-50%
|
-1.71
N/A
|
-1.92
-12%
|
-0.83
+57%
|