Carindale Property Trust
ASX:CDP
Income Statement
Earnings Waterfall
Carindale Property Trust
Revenue
|
56.4m
AUD
|
Cost of Revenue
|
-16.1m
AUD
|
Gross Profit
|
40.3m
AUD
|
Operating Expenses
|
-4.8m
AUD
|
Operating Income
|
35.5m
AUD
|
Other Expenses
|
-36.1m
AUD
|
Net Income
|
-664k
AUD
|
Income Statement
Carindale Property Trust
Dec-2003 | 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 |
24
N/A
|
24
+3%
|
41
+69%
|
59
+44%
|
55
-8%
|
95
+74%
|
121
+27%
|
81
-32%
|
48
-41%
|
33
-31%
|
34
+4%
|
35
+1%
|
35
+2%
|
36
+3%
|
37
+2%
|
36
-3%
|
35
-3%
|
36
+4%
|
43
+19%
|
50
+16%
|
52
+4%
|
53
+2%
|
54
+2%
|
55
+2%
|
56
+1%
|
56
+0%
|
56
+0%
|
56
0%
|
56
0%
|
56
0%
|
55
-2%
|
53
-2%
|
53
-1%
|
52
-2%
|
50
-2%
|
50
-1%
|
51
+2%
|
53
+3%
|
54
+2%
|
55
+2%
|
56
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(16)
|
|
Gross Profit |
17
N/A
|
17
+2%
|
34
+98%
|
52
+54%
|
47
-9%
|
88
+85%
|
113
+29%
|
74
-35%
|
40
-46%
|
24
-41%
|
24
+2%
|
24
+1%
|
25
+2%
|
26
+4%
|
27
+7%
|
26
-5%
|
24
-8%
|
25
+4%
|
30
+21%
|
36
+20%
|
38
+5%
|
39
+1%
|
40
+3%
|
41
+3%
|
42
+2%
|
42
0%
|
42
+0%
|
42
+0%
|
42
-1%
|
41
-1%
|
40
-3%
|
39
-4%
|
38
-2%
|
37
-2%
|
36
-5%
|
35
-1%
|
37
+4%
|
37
+1%
|
38
+3%
|
39
+4%
|
40
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(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)
|
(2)
|
(0)
|
0
|
(0)
|
|
Operating Income |
15
N/A
|
15
+2%
|
32
+109%
|
50
+57%
|
45
-9%
|
85
+89%
|
110
+29%
|
71
-36%
|
37
-48%
|
21
-44%
|
21
+1%
|
21
+1%
|
22
+3%
|
23
+4%
|
24
+7%
|
23
-5%
|
21
-9%
|
22
+5%
|
27
+22%
|
32
+19%
|
34
+5%
|
34
+1%
|
35
+3%
|
36
+4%
|
37
+2%
|
37
0%
|
37
0%
|
37
0%
|
36
-1%
|
36
-1%
|
35
-3%
|
33
-5%
|
32
-3%
|
33
+1%
|
31
-4%
|
31
-2%
|
32
+4%
|
30
-4%
|
33
+8%
|
35
+6%
|
35
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(10)
|
(3)
|
(3)
|
10
|
22
|
3
|
(9)
|
(3)
|
(4)
|
(2)
|
(4)
|
(11)
|
56
|
56
|
(7)
|
2
|
38
|
45
|
19
|
7
|
12
|
27
|
8
|
(7)
|
(9)
|
(14)
|
(14)
|
(12)
|
(135)
|
(133)
|
9
|
11
|
36
|
25
|
(27)
|
(36)
|
|
Non-Reccuring Items |
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)
|
(1)
|
(0)
|
(5)
|
(6)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
13
N/A
|
13
+2%
|
29
+128%
|
48
+62%
|
35
-26%
|
75
+113%
|
107
+43%
|
68
-37%
|
47
-31%
|
42
-9%
|
24
-43%
|
12
-49%
|
19
+55%
|
19
+0%
|
22
+15%
|
19
-11%
|
10
-50%
|
78
+700%
|
83
+7%
|
25
-70%
|
35
+41%
|
72
+103%
|
80
+12%
|
56
-31%
|
44
-21%
|
49
+13%
|
64
+29%
|
44
-30%
|
30
-33%
|
27
-9%
|
21
-22%
|
19
-9%
|
20
+8%
|
(108)
N/A
|
(108)
+0%
|
39
N/A
|
43
+9%
|
67
+55%
|
58
-13%
|
8
-86%
|
(1)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
0
|
|
Income from Continuing Operations |
13
|
13
|
29
|
48
|
35
|
75
|
107
|
68
|
47
|
42
|
24
|
12
|
19
|
19
|
22
|
19
|
10
|
78
|
83
|
25
|
35
|
72
|
80
|
56
|
44
|
49
|
64
|
44
|
30
|
27
|
21
|
19
|
20
|
(108)
|
(108)
|
39
|
43
|
67
|
58
|
8
|
(1)
|
|
Net Income (Common) |
13
N/A
|
13
+2%
|
29
+128%
|
48
+62%
|
35
-26%
|
75
+113%
|
107
+43%
|
68
-37%
|
47
-31%
|
42
-9%
|
24
-43%
|
12
-49%
|
19
+55%
|
19
+0%
|
22
+15%
|
19
-11%
|
10
-50%
|
78
+700%
|
83
+7%
|
25
-70%
|
35
+41%
|
72
+103%
|
80
+12%
|
56
-31%
|
44
-21%
|
49
+13%
|
64
+29%
|
44
-30%
|
30
-33%
|
27
-9%
|
21
-22%
|
19
-9%
|
20
+8%
|
(108)
N/A
|
(108)
+0%
|
39
N/A
|
43
+9%
|
67
+55%
|
58
-13%
|
8
-86%
|
(1)
N/A
|
|
EPS (Diluted) |
0.18
N/A
|
0.18
N/A
|
0.42
+133%
|
0.68
+62%
|
0.5
-26%
|
1.07
+114%
|
1.53
+43%
|
0.97
-37%
|
0.67
-31%
|
0.61
-9%
|
0.35
-43%
|
0.18
-49%
|
0.27
+50%
|
0.27
N/A
|
0.31
+15%
|
0.27
-13%
|
0.13
-52%
|
1.11
+754%
|
1.19
+7%
|
0.36
-70%
|
0.51
+42%
|
1.03
+102%
|
1.15
+12%
|
0.79
-31%
|
0.63
-20%
|
0.71
+13%
|
0.91
+28%
|
0.63
-31%
|
0.42
-33%
|
0.39
-7%
|
0.3
-23%
|
0.27
-10%
|
0.29
+7%
|
-1.54
N/A
|
-1.54
N/A
|
0.56
N/A
|
0.61
+9%
|
0.93
+52%
|
0.78
-16%
|
0.11
-86%
|
-0.01
N/A
|