Hansen Technologies Ltd
ASX:HSN
Income Statement
Earnings Waterfall
Hansen Technologies Ltd
Revenue
|
330.4m
AUD
|
Operating Expenses
|
-271.1m
AUD
|
Operating Income
|
59.3m
AUD
|
Other Expenses
|
-15.1m
AUD
|
Net Income
|
44.2m
AUD
|
Income Statement
Hansen Technologies Ltd
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 |
52
N/A
|
50
-4%
|
52
+3%
|
52
N/A
|
48
-8%
|
49
+4%
|
50
+2%
|
32
-36%
|
27
-16%
|
39
+44%
|
44
+12%
|
54
+25%
|
59
+9%
|
58
-3%
|
57
-2%
|
58
+2%
|
58
+1%
|
57
-2%
|
55
-3%
|
64
+16%
|
78
+23%
|
86
+10%
|
94
+9%
|
106
+13%
|
131
+23%
|
149
+14%
|
162
+9%
|
175
+8%
|
206
+18%
|
231
+12%
|
225
-3%
|
231
+3%
|
263
+14%
|
301
+14%
|
299
-1%
|
308
+3%
|
314
+2%
|
297
-6%
|
297
+0%
|
312
+5%
|
330
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(60)
|
(53)
|
(53)
|
(53)
|
(51)
|
(51)
|
(50)
|
(31)
|
(22)
|
(32)
|
(37)
|
(45)
|
(48)
|
(45)
|
(43)
|
(42)
|
(41)
|
(41)
|
(43)
|
(53)
|
(64)
|
(67)
|
(72)
|
(83)
|
(102)
|
(113)
|
(125)
|
(142)
|
(168)
|
(193)
|
(195)
|
(202)
|
(235)
|
(259)
|
(247)
|
(232)
|
(236)
|
(240)
|
(250)
|
(258)
|
(271)
|
|
Selling, General & Administrative |
(41)
|
(38)
|
(40)
|
(48)
|
(45)
|
(45)
|
(45)
|
(26)
|
(18)
|
(27)
|
(32)
|
(40)
|
(42)
|
(40)
|
(38)
|
(37)
|
(37)
|
(36)
|
(37)
|
(47)
|
(56)
|
(60)
|
(64)
|
(73)
|
(89)
|
(100)
|
(111)
|
(125)
|
(144)
|
(165)
|
(166)
|
(168)
|
(189)
|
(207)
|
(192)
|
(187)
|
(193)
|
(194)
|
(204)
|
(209)
|
(219)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(17)
|
(20)
|
(21)
|
(23)
|
(32)
|
(42)
|
(42)
|
(41)
|
(42)
|
(42)
|
(43)
|
(44)
|
(46)
|
|
Other Operating Expenses |
(11)
|
(9)
|
(9)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(11)
|
(13)
|
(10)
|
(13)
|
(4)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
|
Operating Income |
(8)
N/A
|
(3)
+66%
|
(1)
+65%
|
(1)
-56%
|
(3)
-100%
|
(1)
+57%
|
0
N/A
|
1
+200%
|
5
+467%
|
7
+41%
|
7
-6%
|
9
+32%
|
12
+31%
|
13
+11%
|
14
+7%
|
16
+12%
|
17
+8%
|
16
-8%
|
12
-22%
|
11
-9%
|
15
+33%
|
19
+28%
|
23
+18%
|
24
+5%
|
29
+24%
|
36
+24%
|
37
+1%
|
33
-11%
|
38
+16%
|
38
-1%
|
30
-21%
|
29
-1%
|
28
-5%
|
42
+52%
|
53
+25%
|
76
+44%
|
78
+3%
|
57
-27%
|
47
-17%
|
54
+14%
|
59
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
(4)
|
(4)
|
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
|
(1)
|
(2)
|
(6)
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(2)
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
2
|
2
|
|
Pre-Tax Income |
(6)
N/A
|
0
N/A
|
2
+1 700%
|
(4)
N/A
|
(6)
-41%
|
0
N/A
|
2
+633%
|
3
+32%
|
7
+138%
|
9
+26%
|
9
+5%
|
11
+20%
|
12
+10%
|
14
+17%
|
17
+19%
|
18
+9%
|
19
+2%
|
17
-9%
|
13
-22%
|
13
-4%
|
16
+29%
|
20
+19%
|
23
+17%
|
24
+5%
|
29
+22%
|
36
+24%
|
37
+1%
|
33
-11%
|
38
+16%
|
37
-3%
|
31
-17%
|
28
-9%
|
20
-29%
|
30
+50%
|
47
+59%
|
70
+48%
|
74
+5%
|
51
-31%
|
42
-18%
|
54
+30%
|
57
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(9)
|
(13)
|
(13)
|
(9)
|
(7)
|
(12)
|
(13)
|
|
Income from Continuing Operations |
(5)
|
1
|
2
|
(3)
|
(4)
|
1
|
2
|
2
|
5
|
7
|
7
|
8
|
9
|
11
|
14
|
14
|
14
|
13
|
10
|
9
|
13
|
15
|
16
|
17
|
21
|
26
|
27
|
24
|
28
|
29
|
24
|
21
|
16
|
26
|
38
|
57
|
60
|
42
|
35
|
43
|
44
|
|
Net Income (Common) |
(5)
N/A
|
1
N/A
|
2
+229%
|
(3)
N/A
|
(4)
-56%
|
1
N/A
|
2
+157%
|
3
+83%
|
15
+361%
|
16
+2%
|
7
-56%
|
8
+21%
|
9
+12%
|
11
+21%
|
14
+22%
|
14
N/A
|
14
+1%
|
13
-6%
|
10
-26%
|
9
-5%
|
13
+37%
|
15
+18%
|
16
+11%
|
17
+3%
|
21
+22%
|
26
+26%
|
27
+4%
|
24
-12%
|
28
+19%
|
29
+2%
|
24
-17%
|
21
-10%
|
16
-25%
|
26
+60%
|
38
+49%
|
57
+49%
|
60
+5%
|
42
-31%
|
35
-17%
|
43
+23%
|
44
+3%
|
|
EPS (Diluted) |
-0.05
N/A
|
0
N/A
|
0.02
N/A
|
-0.02
N/A
|
-0.04
-100%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.1
+900%
|
0.1
N/A
|
0.04
-60%
|
0.05
+25%
|
0.06
+20%
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.06
-25%
|
0.05
-17%
|
0.07
+40%
|
0.09
+29%
|
0.09
N/A
|
0.1
+11%
|
0.12
+20%
|
0.14
+17%
|
0.14
N/A
|
0.13
-7%
|
0.15
+15%
|
0.15
N/A
|
0.12
-20%
|
0.11
-8%
|
0.08
-27%
|
0.13
+63%
|
0.19
+46%
|
0.29
+53%
|
0.3
+3%
|
0.21
-30%
|
0.17
-19%
|
0.21
+24%
|
0.22
+5%
|