Dexus Convenience Retail REIT
ASX:DXC
Income Statement
Earnings Waterfall
Dexus Convenience Retail REIT
Revenue
|
57.6m
AUD
|
Cost of Revenue
|
-8.1m
AUD
|
Gross Profit
|
49.5m
AUD
|
Operating Expenses
|
-6.4m
AUD
|
Operating Income
|
43.1m
AUD
|
Other Expenses
|
-56.3m
AUD
|
Net Income
|
-13.2m
AUD
|
Income Statement
Dexus Convenience Retail REIT
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
37
N/A
|
41
+11%
|
49
+18%
|
55
+14%
|
59
+6%
|
59
+1%
|
58
-3%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(3)
|
(3)
|
(5)
|
(8)
|
(8)
|
(7)
|
(8)
|
|
Gross Profit |
34
N/A
|
38
+12%
|
44
+15%
|
48
+10%
|
51
+6%
|
52
+2%
|
50
-5%
|
|
Operating Income | ||||||||
Operating Expenses |
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
30
N/A
|
34
+12%
|
39
+14%
|
42
+9%
|
45
+6%
|
45
+1%
|
43
-5%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
17
|
41
|
55
|
39
|
1
|
(50)
|
(53)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
4
|
3
|
(1)
|
(1)
|
|
Total Other Income |
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
Pre-Tax Income |
47
N/A
|
74
+56%
|
93
+26%
|
83
-11%
|
46
-45%
|
(8)
N/A
|
(13)
-58%
|
|
Net Income | ||||||||
Income from Continuing Operations |
47
|
74
|
93
|
83
|
46
|
(8)
|
(13)
|
|
Net Income (Common) |
47
N/A
|
74
+56%
|
93
+26%
|
83
-11%
|
46
-45%
|
(8)
N/A
|
(13)
-58%
|
|
EPS (Diluted) |
0.41
N/A
|
0.62
+51%
|
0.69
+11%
|
0.61
-12%
|
0.33
-46%
|
-0.06
N/A
|
-0.1
-67%
|