Codan Ltd
ASX:CDA
Income Statement
Earnings Waterfall
Codan Ltd
Revenue
|
510.6m
AUD
|
Cost of Revenue
|
-232.7m
AUD
|
Gross Profit
|
277.9m
AUD
|
Operating Expenses
|
-173.2m
AUD
|
Operating Income
|
104.7m
AUD
|
Other Expenses
|
-29.8m
AUD
|
Net Income
|
74.9m
AUD
|
Income Statement
Codan Ltd
Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | 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 |
138
N/A
|
136
-1%
|
125
-8%
|
121
-4%
|
117
-3%
|
123
+5%
|
122
-1%
|
109
-10%
|
110
+1%
|
131
+19%
|
132
+1%
|
151
+14%
|
189
+26%
|
184
-3%
|
170
-8%
|
150
-12%
|
161
+7%
|
225
+40%
|
234
+4%
|
167
-29%
|
132
-21%
|
139
+5%
|
144
+3%
|
141
-2%
|
170
+21%
|
209
+23%
|
226
+8%
|
217
-4%
|
230
+6%
|
264
+15%
|
271
+3%
|
313
+16%
|
348
+11%
|
372
+7%
|
437
+18%
|
499
+14%
|
506
+1%
|
461
-9%
|
456
-1%
|
511
+12%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(69)
|
(68)
|
(66)
|
(66)
|
(66)
|
(68)
|
(68)
|
(62)
|
(60)
|
(68)
|
(70)
|
(77)
|
(91)
|
(89)
|
(79)
|
(64)
|
(63)
|
(88)
|
(91)
|
(71)
|
(68)
|
(71)
|
(66)
|
(63)
|
(75)
|
(85)
|
(90)
|
(90)
|
(98)
|
(113)
|
(117)
|
(139)
|
(151)
|
(165)
|
(194)
|
(214)
|
(220)
|
(204)
|
(207)
|
(233)
|
|
Gross Profit |
68
N/A
|
64
-6%
|
60
-6%
|
55
-9%
|
51
-6%
|
55
+8%
|
53
-4%
|
47
-12%
|
50
+7%
|
64
+27%
|
62
-2%
|
74
+19%
|
99
+33%
|
95
-4%
|
90
-5%
|
86
-5%
|
97
+13%
|
138
+41%
|
143
+4%
|
96
-33%
|
65
-33%
|
69
+7%
|
78
+14%
|
78
-1%
|
95
+22%
|
123
+30%
|
136
+10%
|
127
-7%
|
132
+4%
|
151
+15%
|
153
+2%
|
174
+13%
|
197
+13%
|
207
+5%
|
243
+18%
|
285
+17%
|
286
+0%
|
257
-10%
|
249
-3%
|
278
+11%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(44)
|
(36)
|
(37)
|
(39)
|
(39)
|
(36)
|
(34)
|
(35)
|
(50)
|
(40)
|
(46)
|
(55)
|
(67)
|
(51)
|
(56)
|
(53)
|
(68)
|
(78)
|
(63)
|
(53)
|
(53)
|
(61)
|
(60)
|
(65)
|
(78)
|
(74)
|
(75)
|
(78)
|
(88)
|
(90)
|
(97)
|
(99)
|
(99)
|
(103)
|
(144)
|
(148)
|
(146)
|
(157)
|
(173)
|
|
Selling, General & Administrative |
(32)
|
(33)
|
(29)
|
(29)
|
(31)
|
(30)
|
(29)
|
(27)
|
(29)
|
(34)
|
(35)
|
(40)
|
(47)
|
(48)
|
(47)
|
(43)
|
(45)
|
(56)
|
(60)
|
(49)
|
(44)
|
(44)
|
(50)
|
(48)
|
(51)
|
(57)
|
(57)
|
(57)
|
(57)
|
(64)
|
(65)
|
(70)
|
(73)
|
(67)
|
(77)
|
(102)
|
(115)
|
(116)
|
(127)
|
(141)
|
|
Research & Development |
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(13)
|
(16)
|
(13)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(17)
|
(20)
|
(23)
|
(25)
|
(27)
|
(26)
|
(25)
|
(26)
|
(33)
|
(33)
|
(31)
|
(31)
|
(33)
|
|
Other Operating Expenses |
(5)
|
(4)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(8)
|
2
|
1
|
1
|
(10)
|
6
|
(5)
|
1
|
1
|
(2)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(6)
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(7)
|
0
|
(8)
|
0
|
1
|
0
|
1
|
|
Operating Income |
25
N/A
|
24
-1%
|
24
N/A
|
18
-26%
|
12
-33%
|
17
+39%
|
17
+2%
|
14
-22%
|
16
+16%
|
14
-13%
|
22
+61%
|
29
+31%
|
44
+54%
|
28
-35%
|
39
+39%
|
30
-24%
|
45
+49%
|
69
+55%
|
66
-6%
|
33
-49%
|
11
-66%
|
16
+39%
|
17
+9%
|
18
+5%
|
30
+65%
|
46
+53%
|
62
+36%
|
52
-17%
|
54
+5%
|
63
+17%
|
64
+1%
|
77
+21%
|
98
+27%
|
108
+10%
|
140
+30%
|
142
+1%
|
138
-3%
|
111
-20%
|
92
-17%
|
105
+14%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(7)
|
(6)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(10)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
(6)
|
0
|
0
|
(3)
|
0
|
(0)
|
2
|
(1)
|
0
|
(1)
|
(8)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(7)
|
0
|
(8)
|
0
|
(0)
|
0
|
1
|
0
|
|
Total Other Income |
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
24
N/A
|
24
+2%
|
24
+1%
|
18
-26%
|
12
-36%
|
15
+31%
|
16
+5%
|
13
-17%
|
4
-73%
|
6
+75%
|
16
+148%
|
26
+63%
|
25
0%
|
25
-1%
|
30
+17%
|
26
-12%
|
42
+60%
|
65
+55%
|
64
-2%
|
30
-52%
|
10
-66%
|
13
+22%
|
16
+28%
|
16
-2%
|
19
+23%
|
42
+118%
|
59
+41%
|
50
-15%
|
53
+6%
|
63
+18%
|
63
+1%
|
76
+21%
|
89
+17%
|
106
+19%
|
131
+23%
|
140
+7%
|
136
-3%
|
106
-22%
|
83
-22%
|
93
+13%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(6)
|
(7)
|
(5)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(7)
|
(11)
|
(10)
|
(8)
|
(8)
|
(12)
|
(20)
|
(18)
|
(6)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(11)
|
(16)
|
(13)
|
(12)
|
(15)
|
(18)
|
(22)
|
(25)
|
(31)
|
(41)
|
(41)
|
(35)
|
(25)
|
(15)
|
(18)
|
|
Income from Continuing Operations |
17
|
18
|
18
|
13
|
9
|
11
|
11
|
9
|
1
|
3
|
12
|
19
|
14
|
15
|
22
|
19
|
29
|
45
|
46
|
24
|
9
|
10
|
12
|
13
|
16
|
32
|
44
|
37
|
42
|
48
|
46
|
54
|
64
|
75
|
90
|
99
|
101
|
81
|
68
|
75
|
|
Income to Minority Interest |
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)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Income (Common) |
17
N/A
|
18
+7%
|
18
-1%
|
13
-26%
|
9
-35%
|
11
+26%
|
11
+5%
|
9
-16%
|
1
-89%
|
3
+200%
|
12
+300%
|
19
+58%
|
14
-24%
|
15
+3%
|
22
+47%
|
18
-19%
|
23
+32%
|
40
+72%
|
45
+14%
|
24
-48%
|
9
-61%
|
10
+9%
|
13
+25%
|
13
+4%
|
15
+19%
|
32
+104%
|
44
+38%
|
37
-15%
|
42
+12%
|
48
+15%
|
46
-5%
|
54
+18%
|
64
+18%
|
75
+17%
|
90
+21%
|
99
+10%
|
101
+2%
|
82
-19%
|
68
-17%
|
75
+11%
|
|
EPS (Diluted) |
0.11
N/A
|
0.12
+9%
|
0.11
-8%
|
0.08
-27%
|
0.06
-25%
|
0.07
+17%
|
0.07
N/A
|
0.06
-14%
|
0.01
-83%
|
0.02
+100%
|
0.07
+250%
|
0.11
+57%
|
0.08
-27%
|
0.09
+13%
|
0.14
+56%
|
0.12
-14%
|
0.13
+8%
|
0.22
+69%
|
0.26
+18%
|
0.14
-46%
|
0.05
-64%
|
0.05
N/A
|
0.07
+40%
|
0.07
N/A
|
0.09
+29%
|
0.18
+100%
|
0.24
+33%
|
0.21
-13%
|
0.23
+10%
|
0.26
+13%
|
0.26
N/A
|
0.3
+15%
|
0.35
+17%
|
0.41
+17%
|
0.5
+22%
|
0.55
+10%
|
0.56
+2%
|
0.45
-20%
|
0.37
-18%
|
0.41
+11%
|