Estia Health Ltd
ASX:EHE
Income Statement
Earnings Waterfall
Estia Health Ltd
Revenue
|
754.3m
AUD
|
Cost of Revenue
|
-66.4m
AUD
|
Gross Profit
|
687.9m
AUD
|
Operating Expenses
|
-711.9m
AUD
|
Operating Income
|
-24m
AUD
|
Other Expenses
|
-9.9m
AUD
|
Net Income
|
-33.9m
AUD
|
Income Statement
Estia Health Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
285
N/A
|
357
+25%
|
443
+24%
|
510
+15%
|
525
+3%
|
534
+2%
|
547
+2%
|
565
+3%
|
586
+4%
|
612
+5%
|
637
+4%
|
643
+1%
|
646
+0%
|
665
+3%
|
671
+1%
|
689
+3%
|
754
+10%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(24)
|
(34)
|
(44)
|
(52)
|
(53)
|
(50)
|
(51)
|
(53)
|
(53)
|
(52)
|
(51)
|
(61)
|
(64)
|
(59)
|
(64)
|
(66)
|
(66)
|
|
Gross Profit |
261
N/A
|
323
+24%
|
399
+23%
|
458
+15%
|
472
+3%
|
484
+3%
|
496
+3%
|
512
+3%
|
533
+4%
|
560
+5%
|
586
+5%
|
583
-1%
|
582
0%
|
606
+4%
|
607
+0%
|
622
+3%
|
688
+11%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(206)
|
(268)
|
(324)
|
(381)
|
(403)
|
(414)
|
(431)
|
(449)
|
(467)
|
(481)
|
(498)
|
(522)
|
(530)
|
(562)
|
(643)
|
(687)
|
(712)
|
|
Selling, General & Administrative |
(196)
|
(254)
|
(311)
|
(365)
|
(385)
|
(394)
|
(406)
|
(422)
|
(439)
|
(447)
|
(459)
|
(481)
|
(487)
|
(499)
|
(538)
|
(561)
|
(578)
|
|
Depreciation & Amortization |
(7)
|
(9)
|
(13)
|
(16)
|
(18)
|
(21)
|
(26)
|
(28)
|
(29)
|
(34)
|
(39)
|
(41)
|
(42)
|
(64)
|
(105)
|
(126)
|
(126)
|
|
Other Operating Expenses |
(3)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(8)
|
|
Operating Income |
54
N/A
|
55
+2%
|
74
+35%
|
77
+3%
|
68
-11%
|
69
+2%
|
64
-7%
|
63
-3%
|
65
+4%
|
79
+21%
|
87
+11%
|
60
-31%
|
52
-13%
|
44
-17%
|
(36)
N/A
|
(65)
-79%
|
(24)
+63%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(17)
|
(2)
|
(5)
|
(12)
|
(6)
|
(8)
|
(2)
|
(7)
|
(2)
|
(5)
|
(4)
|
(4)
|
(47)
|
(3)
|
(44)
|
(43)
|
(47)
|
|
Non-Reccuring Items |
(31)
|
0
|
(21)
|
(19)
|
1
|
(3)
|
(0)
|
3
|
(0)
|
0
|
(144)
|
(146)
|
6
|
9
|
9
|
15
|
29
|
|
Total Other Income |
(15)
|
(1)
|
(2)
|
3
|
(4)
|
0
|
(6)
|
0
|
(5)
|
(25)
|
(48)
|
(47)
|
(2)
|
(44)
|
(2)
|
(3)
|
(2)
|
|
Pre-Tax Income |
(9)
N/A
|
52
N/A
|
47
-11%
|
50
+6%
|
59
+19%
|
59
-1%
|
57
-2%
|
58
+1%
|
58
0%
|
49
-15%
|
(109)
N/A
|
(137)
-25%
|
9
N/A
|
5
-44%
|
(74)
N/A
|
(95)
-30%
|
(43)
+55%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(14)
|
(25)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(15)
|
(8)
|
(0)
|
(3)
|
(2)
|
21
|
26
|
9
|
|
Income from Continuing Operations |
(23)
|
27
|
28
|
31
|
41
|
41
|
41
|
42
|
41
|
35
|
(117)
|
(137)
|
6
|
3
|
(52)
|
(70)
|
(34)
|
|
Net Income (Common) |
(23)
N/A
|
27
N/A
|
28
+2%
|
31
+11%
|
41
+33%
|
41
+1%
|
41
0%
|
42
+2%
|
41
-2%
|
35
-16%
|
(117)
N/A
|
(137)
-17%
|
6
N/A
|
3
-47%
|
(52)
N/A
|
(70)
-33%
|
(34)
+51%
|
|
EPS (Diluted) |
-0.15
N/A
|
0.14
N/A
|
0.14
N/A
|
0.16
+14%
|
0.18
+13%
|
0.16
-11%
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.13
-19%
|
-0.45
N/A
|
-0.52
-16%
|
0.02
N/A
|
0.01
-50%
|
-0.2
N/A
|
-0.27
-35%
|
-0.13
+52%
|