Corporate Travel Management Ltd
ASX:CTD
Income Statement
Earnings Waterfall
Corporate Travel Management Ltd
Revenue
|
724m
AUD
|
Cost of Revenue
|
-9.6m
AUD
|
Gross Profit
|
714.4m
AUD
|
Operating Expenses
|
-561.9m
AUD
|
Operating Income
|
152.4m
AUD
|
Other Expenses
|
-41.3m
AUD
|
Net Income
|
111.1m
AUD
|
Income Statement
Corporate Travel Management Ltd
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 |
47
N/A
|
56
+19%
|
66
+19%
|
74
+12%
|
78
+4%
|
83
+7%
|
110
+32%
|
150
+37%
|
198
+31%
|
231
+17%
|
261
+13%
|
293
+12%
|
324
+11%
|
347
+7%
|
371
+7%
|
409
+10%
|
447
+9%
|
459
+3%
|
316
-31%
|
151
-52%
|
174
+16%
|
276
+58%
|
377
+37%
|
510
+35%
|
653
+28%
|
724
+11%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
53
N/A
|
166
+212%
|
266
+60%
|
368
+38%
|
500
+36%
|
644
+29%
|
714
+11%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(35)
|
(42)
|
(49)
|
(57)
|
(61)
|
(66)
|
(86)
|
(119)
|
(158)
|
(181)
|
(201)
|
(226)
|
(243)
|
(255)
|
(264)
|
(292)
|
(323)
|
(339)
|
(295)
|
(214)
|
(263)
|
(308)
|
(375)
|
(462)
|
(542)
|
(562)
|
|
Selling, General & Administrative |
(34)
|
(41)
|
(48)
|
(56)
|
(59)
|
(63)
|
(83)
|
(114)
|
(150)
|
(175)
|
(195)
|
(216)
|
(229)
|
(238)
|
(248)
|
(276)
|
(305)
|
(314)
|
(286)
|
(220)
|
(222)
|
(269)
|
(331)
|
(419)
|
(487)
|
(511)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(8)
|
(10)
|
(11)
|
(13)
|
(16)
|
(18)
|
(18)
|
(18)
|
(20)
|
(27)
|
(43)
|
(45)
|
(41)
|
(44)
|
(44)
|
(50)
|
(55)
|
(57)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
4
|
3
|
1
|
1
|
1
|
2
|
3
|
1
|
34
|
51
|
0
|
5
|
0
|
7
|
0
|
8
|
|
Operating Income |
12
N/A
|
14
+18%
|
17
+22%
|
17
+2%
|
17
-3%
|
18
+5%
|
24
+34%
|
32
+35%
|
40
+26%
|
50
+23%
|
60
+21%
|
67
+13%
|
81
+20%
|
92
+13%
|
107
+17%
|
117
+10%
|
124
+6%
|
119
-4%
|
22
-82%
|
(67)
N/A
|
(97)
-46%
|
(42)
+57%
|
(7)
+82%
|
38
N/A
|
102
+167%
|
152
+49%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(10)
|
(8)
|
(1)
|
(3)
|
2
|
(2)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(24)
|
(30)
|
17
|
14
|
4
|
(0)
|
(1)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
(10)
|
3
|
0
|
4
|
0
|
|
Pre-Tax Income |
12
N/A
|
14
+19%
|
17
+21%
|
17
+1%
|
16
-5%
|
17
+6%
|
23
+35%
|
30
+32%
|
39
+29%
|
49
+24%
|
58
+19%
|
65
+12%
|
78
+19%
|
88
+13%
|
104
+18%
|
114
+10%
|
121
+6%
|
115
-5%
|
(12)
N/A
|
(106)
-798%
|
(76)
+28%
|
(40)
+47%
|
2
N/A
|
36
+2 226%
|
104
+193%
|
150
+44%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(12)
|
(12)
|
(15)
|
(20)
|
(21)
|
(23)
|
(25)
|
(31)
|
(31)
|
1
|
23
|
19
|
11
|
(1)
|
(9)
|
(26)
|
(36)
|
|
Income from Continuing Operations |
8
|
10
|
12
|
12
|
11
|
12
|
17
|
22
|
29
|
37
|
46
|
50
|
58
|
66
|
81
|
89
|
89
|
84
|
(11)
|
(83)
|
(57)
|
(30)
|
1
|
26
|
79
|
113
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
2
|
6
|
2
|
3
|
2
|
1
|
(1)
|
(2)
|
|
Net Income (Common) |
8
N/A
|
10
+17%
|
12
+22%
|
12
+3%
|
11
-7%
|
12
+5%
|
16
+34%
|
20
+27%
|
26
+31%
|
34
+28%
|
42
+25%
|
47
+11%
|
55
+16%
|
63
+16%
|
77
+22%
|
85
+11%
|
86
+1%
|
80
-7%
|
(8)
N/A
|
(77)
-847%
|
(55)
+29%
|
(28)
+50%
|
3
N/A
|
28
+792%
|
78
+180%
|
111
+43%
|
|
EPS (Diluted) |
0.13
N/A
|
0.13
N/A
|
0.15
+15%
|
0.16
+7%
|
0.15
-6%
|
0.15
N/A
|
0.19
+27%
|
0.22
+16%
|
0.28
+27%
|
0.35
+25%
|
0.41
+17%
|
0.47
+15%
|
0.51
+9%
|
0.59
+16%
|
0.69
+17%
|
0.76
+10%
|
0.77
+1%
|
0.72
-6%
|
-0.07
N/A
|
-0.64
-814%
|
-0.42
+34%
|
-0.2
+52%
|
0.02
N/A
|
0.19
+850%
|
0.53
+179%
|
0.75
+42%
|