Freelancer Ltd
ASX:FLN
Income Statement
Earnings Waterfall
Freelancer Ltd
Revenue
|
55.3m
AUD
|
Cost of Revenue
|
-9.1m
AUD
|
Gross Profit
|
46.2m
AUD
|
Operating Expenses
|
-44m
AUD
|
Operating Income
|
2.2m
AUD
|
Other Expenses
|
-2m
AUD
|
Net Income
|
189k
AUD
|
Income Statement
Freelancer Ltd
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 |
19
N/A
|
22
+18%
|
26
+17%
|
31
+19%
|
39
+25%
|
48
+24%
|
53
+10%
|
53
+1%
|
50
-5%
|
48
-4%
|
52
+7%
|
56
+8%
|
58
+4%
|
59
+1%
|
60
+2%
|
57
-5%
|
59
+4%
|
61
+2%
|
58
-5%
|
55
-4%
|
55
0%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Gross Profit |
16
N/A
|
19
+18%
|
23
+17%
|
27
+18%
|
33
+24%
|
41
+24%
|
46
+10%
|
46
+0%
|
44
-3%
|
42
-4%
|
44
+4%
|
47
+7%
|
49
+3%
|
49
+1%
|
50
+3%
|
47
-6%
|
50
+4%
|
51
+4%
|
49
-5%
|
47
-5%
|
46
-1%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(15)
|
(21)
|
(25)
|
(30)
|
(37)
|
(44)
|
(46)
|
(46)
|
(49)
|
(47)
|
(45)
|
(46)
|
(49)
|
(51)
|
(49)
|
(46)
|
(50)
|
(54)
|
(53)
|
(47)
|
(44)
|
|
Selling, General & Administrative |
(15)
|
(20)
|
(25)
|
(30)
|
(37)
|
(43)
|
(45)
|
(45)
|
(48)
|
(46)
|
(44)
|
(45)
|
(46)
|
(47)
|
(45)
|
(44)
|
(45)
|
(49)
|
(49)
|
(43)
|
(39)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
(1)
N/A
|
(3)
-141%
|
(3)
-25%
|
(4)
-9%
|
(2)
+31%
|
(1)
+76%
|
(0)
+20%
|
(5)
-892%
|
(5)
-3%
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
(2)
-350%
|
1
N/A
|
1
-13%
|
(0)
N/A
|
(2)
-852%
|
(4)
-79%
|
(1)
+84%
|
2
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
(1)
N/A
|
(3)
-169%
|
(3)
-22%
|
(4)
-7%
|
(3)
+21%
|
(2)
+48%
|
(1)
+11%
|
(5)
-304%
|
(6)
-5%
|
(2)
+68%
|
(0)
+80%
|
(2)
-373%
|
(4)
-117%
|
(1)
+77%
|
(1)
-68%
|
(3)
-114%
|
(5)
-68%
|
(7)
-34%
|
(3)
+53%
|
0
N/A
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
1
|
0
|
0
|
1
|
2
|
2
|
1
|
(0)
|
|
Income from Continuing Operations |
1
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
0
|
|
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
|
|
Net Income (Common) |
1
N/A
|
(0)
N/A
|
(2)
-310%
|
(2)
-29%
|
(3)
-18%
|
(2)
+17%
|
(1)
+49%
|
(1)
+5%
|
(5)
-330%
|
(5)
-1%
|
(1)
+69%
|
(1)
+62%
|
(2)
-185%
|
(3)
-81%
|
(1)
+78%
|
(1)
-84%
|
(2)
-90%
|
(4)
-65%
|
(5)
-46%
|
(3)
+52%
|
0
N/A
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|