Insignia Financial Ltd
ASX:IFL
Income Statement
Earnings Waterfall
Insignia Financial Ltd
Revenue
|
2B
AUD
|
Cost of Revenue
|
-527.8m
AUD
|
Gross Profit
|
1.5B
AUD
|
Operating Expenses
|
-1.2B
AUD
|
Operating Income
|
268.8m
AUD
|
Other Expenses
|
-312.4m
AUD
|
Net Income
|
-43.6m
AUD
|
Income Statement
Insignia Financial Ltd
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 |
199
N/A
|
261
+31%
|
309
+18%
|
366
+18%
|
400
+9%
|
423
+6%
|
478
+13%
|
440
-8%
|
404
-8%
|
372
-8%
|
278
-25%
|
539
+94%
|
741
+38%
|
697
-6%
|
728
+4%
|
689
-5%
|
677
-2%
|
716
+6%
|
770
+8%
|
805
+4%
|
816
+1%
|
881
+8%
|
975
+11%
|
1 006
+3%
|
963
-4%
|
932
-3%
|
954
+2%
|
964
+1%
|
817
-15%
|
855
+5%
|
1 121
+31%
|
1 146
+2%
|
1 100
-4%
|
1 189
+8%
|
1 302
+10%
|
1 810
+39%
|
2 156
+19%
|
1 988
-8%
|
2 004
+1%
|
1 980
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(166)
|
(216)
|
(268)
|
(322)
|
(349)
|
(365)
|
(418)
|
(401)
|
(395)
|
(361)
|
(259)
|
(253)
|
(422)
|
(423)
|
(276)
|
(262)
|
(253)
|
(264)
|
(283)
|
(298)
|
(306)
|
(314)
|
(325)
|
(329)
|
(320)
|
(312)
|
(312)
|
(315)
|
(240)
|
(291)
|
(469)
|
(520)
|
(477)
|
(463)
|
(494)
|
(608)
|
(669)
|
(594)
|
(553)
|
(528)
|
|
Gross Profit |
32
N/A
|
45
+40%
|
41
-9%
|
44
+9%
|
52
+18%
|
58
+13%
|
60
+3%
|
39
-34%
|
10
-75%
|
11
+12%
|
18
+68%
|
286
+1 462%
|
319
+12%
|
274
-14%
|
452
+65%
|
428
-5%
|
424
-1%
|
452
+7%
|
488
+8%
|
507
+4%
|
509
+1%
|
567
+11%
|
650
+15%
|
677
+4%
|
642
-5%
|
620
-3%
|
642
+4%
|
650
+1%
|
577
-11%
|
564
-2%
|
652
+16%
|
627
-4%
|
623
-1%
|
726
+17%
|
809
+11%
|
1 202
+49%
|
1 488
+24%
|
1 394
-6%
|
1 451
+4%
|
1 452
+0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(229)
|
(229)
|
(160)
|
(307)
|
(305)
|
(310)
|
(321)
|
(346)
|
(353)
|
(348)
|
(395)
|
(443)
|
(450)
|
(437)
|
(425)
|
(420)
|
(408)
|
(358)
|
(364)
|
(412)
|
(413)
|
(489)
|
(580)
|
(636)
|
(985)
|
(1 256)
|
(1 216)
|
(1 190)
|
(1 183)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(109)
|
0
|
(145)
|
(278)
|
(275)
|
(278)
|
(289)
|
(312)
|
(319)
|
(316)
|
(356)
|
(395)
|
(399)
|
(387)
|
(376)
|
(371)
|
(358)
|
(312)
|
(319)
|
(364)
|
(344)
|
(419)
|
(473)
|
(536)
|
(854)
|
(1 124)
|
(1 070)
|
(1 061)
|
(1 056)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(11)
|
(22)
|
(23)
|
(25)
|
(26)
|
(28)
|
(30)
|
(30)
|
(37)
|
(46)
|
(49)
|
(49)
|
(49)
|
(48)
|
(48)
|
(45)
|
(45)
|
(47)
|
(52)
|
(69)
|
(83)
|
(88)
|
(107)
|
(127)
|
(140)
|
(124)
|
(122)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
(229)
|
(4)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(17)
|
(1)
|
(25)
|
(12)
|
(23)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
Operating Income |
32
N/A
|
45
+39%
|
41
-9%
|
44
+9%
|
52
+17%
|
58
+13%
|
60
+3%
|
39
-34%
|
10
-76%
|
11
+14%
|
18
+68%
|
56
+208%
|
90
+60%
|
114
+26%
|
145
+28%
|
122
-16%
|
114
-7%
|
131
+15%
|
141
+8%
|
153
+8%
|
161
+5%
|
172
+7%
|
207
+20%
|
227
+10%
|
205
-10%
|
195
-5%
|
222
+14%
|
242
+9%
|
219
-9%
|
200
-9%
|
240
+20%
|
213
-11%
|
134
-37%
|
146
+9%
|
172
+18%
|
217
+26%
|
232
+7%
|
178
-23%
|
262
+47%
|
269
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
4
|
5
|
6
|
7
|
8
|
6
|
4
|
8
|
9
|
5
|
6
|
7
|
8
|
8
|
8
|
6
|
5
|
4
|
2
|
4
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(13)
|
(16)
|
(15)
|
(13)
|
(12)
|
(15)
|
(16)
|
(28)
|
(45)
|
(46)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(5)
|
(15)
|
(23)
|
(15)
|
(4)
|
(5)
|
(12)
|
(14)
|
(12)
|
(5)
|
12
|
(27)
|
(74)
|
(46)
|
(23)
|
(263)
|
(271)
|
(51)
|
(21)
|
(256)
|
(360)
|
(200)
|
(190)
|
(186)
|
(274)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
34
N/A
|
48
+41%
|
46
-5%
|
50
+11%
|
59
+17%
|
66
+12%
|
66
0%
|
43
-34%
|
18
-58%
|
20
+11%
|
23
+16%
|
62
+168%
|
97
+56%
|
120
+24%
|
152
+26%
|
125
-17%
|
104
-17%
|
113
+8%
|
130
+15%
|
153
+18%
|
160
+5%
|
161
+1%
|
191
+19%
|
212
+11%
|
197
-7%
|
204
+3%
|
192
-6%
|
165
-14%
|
173
+5%
|
173
0%
|
(35)
N/A
|
(73)
-107%
|
69
N/A
|
112
+64%
|
(96)
N/A
|
(143)
-49%
|
16
N/A
|
(40)
N/A
|
31
N/A
|
(52)
N/A
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
7
|
(12)
|
(29)
|
(29)
|
(34)
|
(37)
|
(41)
|
(28)
|
8
|
9
|
(8)
|
(18)
|
(25)
|
(38)
|
(51)
|
(28)
|
(84)
|
(105)
|
(49)
|
(57)
|
(56)
|
(45)
|
(56)
|
(62)
|
(56)
|
(63)
|
(72)
|
(74)
|
(68)
|
(45)
|
5
|
1
|
(16)
|
(33)
|
(57)
|
(41)
|
11
|
28
|
(27)
|
9
|
|
Income from Continuing Operations |
42
|
37
|
17
|
21
|
24
|
29
|
25
|
16
|
26
|
28
|
15
|
44
|
72
|
83
|
101
|
97
|
20
|
7
|
81
|
96
|
103
|
115
|
135
|
150
|
141
|
141
|
120
|
91
|
105
|
128
|
(30)
|
(73)
|
53
|
79
|
(153)
|
(185)
|
28
|
(12)
|
4
|
(42)
|
|
Income to Minority Interest |
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
41
N/A
|
36
-13%
|
15
-58%
|
19
+26%
|
23
+21%
|
27
+17%
|
22
-17%
|
14
-38%
|
23
+68%
|
27
+15%
|
14
-48%
|
42
+201%
|
68
+64%
|
80
+18%
|
100
+24%
|
97
-3%
|
19
-80%
|
7
-66%
|
80
+1 126%
|
95
+19%
|
101
+7%
|
115
+13%
|
138
+21%
|
211
+52%
|
197
-7%
|
137
-30%
|
116
-15%
|
87
-25%
|
88
+2%
|
179
+102%
|
29
-84%
|
8
-72%
|
141
+1 641%
|
80
-43%
|
(143)
N/A
|
(169)
-19%
|
37
N/A
|
46
+24%
|
51
+13%
|
(44)
N/A
|
|
EPS (Diluted) |
0.64
N/A
|
0.57
-11%
|
0.24
-58%
|
0.3
+25%
|
0.36
+20%
|
0.42
+17%
|
0.35
-17%
|
0.21
-40%
|
0.33
+57%
|
0.38
+15%
|
0.11
-71%
|
0.2
+82%
|
0.3
+50%
|
0.35
+17%
|
0.43
+23%
|
0.42
-2%
|
0.08
-81%
|
0.02
-75%
|
0.34
+1 600%
|
0.41
+21%
|
0.43
+5%
|
0.4
-7%
|
0.45
+13%
|
0.7
+56%
|
0.6
-14%
|
0.46
-23%
|
0.36
-22%
|
0.28
-22%
|
0.24
-14%
|
0.51
+113%
|
0.07
-86%
|
0.02
-71%
|
0.37
+1 750%
|
0.17
-54%
|
-0.26
N/A
|
-0.26
N/A
|
0.04
N/A
|
0.06
+50%
|
0.07
+17%
|
-0.06
N/A
|