Income Statement

Earnings Waterfall
IPH Ltd

Income Statement
IPH Ltd

Rotate your device to view
Income Statement
Currency: AUD
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 Jun-2024 Dec-2024 Jun-2025 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
1
1
2
4
6
6
5
4
4
7
19
28
33
0
27
0
Revenue
89
N/A
122
+38%
155
+27%
171
+10%
182
+7%
192
+5%
222
+16%
245
+10%
253
+3%
309
+22%
366
+18%
367
+0%
360
-2%
367
+2%
374
+2%
412
+10%
485
+18%
537
+11%
612
+14%
680
+11%
706
+4%
725
+3%
Operating Income
Operating Expenses
(53)
(75)
(102)
(118)
(126)
(139)
(168)
(186)
(183)
(231)
(285)
(295)
(289)
(298)
(302)
(323)
(374)
(421)
(481)
(541)
(575)
(600)
Selling, General & Administrative
(46)
(64)
(88)
(101)
(108)
(118)
(149)
(156)
(163)
(190)
(239)
(236)
(244)
(250)
(254)
(271)
(323)
(362)
(413)
(469)
(497)
(523)
Depreciation & Amortization
(1)
(4)
(7)
(9)
(10)
(11)
(13)
(13)
(13)
(23)
(34)
(37)
(37)
(38)
(40)
(44)
(53)
(60)
(65)
(70)
(72)
(72)
Other Operating Expenses
(5)
(7)
(7)
(7)
(8)
(10)
(6)
(16)
(7)
(18)
(11)
(22)
(8)
(9)
(8)
(8)
3
0
(2)
(2)
(6)
(5)
Operating Income
36
N/A
47
+31%
53
+12%
53
+0%
56
+6%
53
-5%
54
+2%
59
+9%
70
+19%
79
+12%
81
+3%
73
-10%
71
-3%
69
-2%
72
+5%
89
+23%
111
+25%
116
+4%
131
+13%
139
+6%
131
-6%
126
-4%
Pre-Tax Income
Interest Income Expense
3
0
1
1
1
(1)
(0)
(1)
0
(3)
(6)
(7)
(5)
(0)
2
(4)
(16)
(26)
(32)
(30)
(24)
(23)
Non-Reccuring Items
(4)
(3)
(3)
(1)
(2)
(1)
(3)
1
(1)
(3)
(6)
(0)
1
(4)
(7)
(9)
(10)
(13)
(19)
(13)
(21)
(9)
Total Other Income
2
4
1
2
2
2
3
2
1
2
3
3
3
3
4
4
2
2
1
2
3
4
Pre-Tax Income
37
N/A
48
+31%
51
+6%
55
+8%
57
+4%
53
-8%
53
+1%
62
+15%
71
+15%
75
+6%
72
-4%
69
-4%
70
+1%
68
-3%
72
+6%
79
+10%
87
+11%
78
-10%
82
+5%
98
+20%
90
-9%
98
+9%
Net Income
Tax Provision
(6)
(13)
(12)
(13)
(14)
(12)
(13)
(16)
(18)
(19)
(17)
(15)
(16)
(16)
(19)
(22)
(23)
(21)
(21)
(21)
(21)
(25)
Income from Continuing Operations
31
36
39
43
43
41
41
45
53
56
55
54
54
51
53
57
65
57
61
77
69
73
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
0
Net Income (Common)
30
N/A
36
+18%
39
+8%
43
+9%
43
+1%
41
-5%
41
+0%
45
+11%
53
+18%
56
+6%
55
-2%
54
-1%
54
-1%
51
-4%
53
+2%
57
+8%
65
+14%
57
-12%
61
+7%
77
+27%
69
-11%
73
+6%
EPS (Diluted)
0.19
N/A
0.22
+16%
0.22
N/A
0.23
+5%
0.22
-4%
0.21
-5%
0.21
N/A
0.23
+10%
0.27
+17%
0.28
+4%
0.26
-7%
0.25
-4%
0.25
N/A
0.24
-4%
0.24
N/A
0.25
+4%
0.28
+12%
0.25
-11%
0.25
N/A
0.3
+20%
0.26
-13%
0.28
+8%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett