Link Administration Holdings Ltd
ASX:LNK
Income Statement
Earnings Waterfall
Link Administration Holdings Ltd
Revenue
|
1.5B
AUD
|
Cost of Revenue
|
-145.4m
AUD
|
Gross Profit
|
1.3B
AUD
|
Operating Expenses
|
-1.1B
AUD
|
Operating Income
|
205.6m
AUD
|
Other Expenses
|
-657m
AUD
|
Net Income
|
-451.3m
AUD
|
Income Statement
Link Administration Holdings Ltd
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 |
776
N/A
|
779
+0%
|
780
+0%
|
888
+14%
|
1 198
+35%
|
1 409
+18%
|
1 403
0%
|
1 313
-6%
|
1 230
-6%
|
1 203
-2%
|
1 160
-4%
|
1 157
0%
|
883
-24%
|
1 343
+52%
|
956
-29%
|
1 479
+55%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(84)
|
(82)
|
(77)
|
(79)
|
(89)
|
(105)
|
(109)
|
(107)
|
(118)
|
(122)
|
(117)
|
(117)
|
(59)
|
(103)
|
(93)
|
(145)
|
|
Gross Profit |
692
N/A
|
698
+1%
|
703
+1%
|
808
+15%
|
1 109
+37%
|
1 304
+18%
|
1 295
-1%
|
1 206
-7%
|
1 112
-8%
|
1 081
-3%
|
1 043
-3%
|
1 040
0%
|
824
-21%
|
1 241
+51%
|
863
-30%
|
1 334
+55%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(589)
|
(568)
|
(554)
|
(627)
|
(892)
|
(1 081)
|
(1 098)
|
(1 053)
|
(1 024)
|
(1 017)
|
(977)
|
(987)
|
(758)
|
(1 108)
|
(729)
|
(1 128)
|
|
Selling, General & Administrative |
(524)
|
(504)
|
(495)
|
(565)
|
(802)
|
(951)
|
(939)
|
(890)
|
(852)
|
(841)
|
(814)
|
(835)
|
(654)
|
(954)
|
(627)
|
(976)
|
|
Depreciation & Amortization |
(65)
|
(64)
|
(59)
|
(62)
|
(90)
|
(129)
|
(153)
|
(155)
|
(166)
|
(169)
|
(156)
|
(145)
|
(102)
|
(150)
|
(100)
|
(149)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
Operating Income |
103
N/A
|
129
+26%
|
149
+15%
|
181
+22%
|
218
+20%
|
224
+3%
|
197
-12%
|
153
-22%
|
88
-43%
|
64
-26%
|
66
+2%
|
53
-20%
|
66
+25%
|
133
+101%
|
134
+1%
|
206
+54%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(15)
|
3
|
(6)
|
1
|
(9)
|
148
|
128
|
(54)
|
(56)
|
(43)
|
(18)
|
(19)
|
(21)
|
(47)
|
(88)
|
(141)
|
|
Non-Reccuring Items |
(23)
|
(6)
|
(17)
|
(26)
|
(17)
|
(11)
|
89
|
94
|
(121)
|
(116)
|
(189)
|
(293)
|
(50)
|
(334)
|
(112)
|
(115)
|
|
Total Other Income |
(5)
|
0
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(4)
|
0
|
(10)
|
0
|
|
Pre-Tax Income |
60
N/A
|
126
+111%
|
124
-2%
|
157
+27%
|
192
+22%
|
360
+88%
|
414
+15%
|
194
-53%
|
(90)
N/A
|
(95)
-6%
|
(142)
-49%
|
(260)
-83%
|
(9)
+96%
|
(248)
-2 546%
|
(76)
+69%
|
(51)
+34%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(17)
|
(38)
|
(38)
|
(49)
|
(48)
|
(96)
|
(96)
|
(33)
|
(12)
|
(7)
|
(21)
|
(16)
|
(2)
|
12
|
56
|
(2)
|
|
Income from Continuing Operations |
42
|
88
|
85
|
109
|
144
|
264
|
318
|
161
|
(103)
|
(102)
|
(163)
|
(276)
|
(11)
|
(236)
|
(21)
|
(53)
|
|
Income to Minority Interest |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
42
N/A
|
88
+108%
|
85
-3%
|
108
+27%
|
142
+32%
|
262
+85%
|
317
+21%
|
160
-50%
|
(105)
N/A
|
(103)
+1%
|
(163)
-58%
|
(276)
-69%
|
(68)
+75%
|
(528)
-678%
|
(417)
+21%
|
(451)
-8%
|
|
EPS (Diluted) |
0.12
N/A
|
0.23
+92%
|
0.22
-4%
|
0.22
N/A
|
0.29
+32%
|
0.5
+72%
|
0.59
+18%
|
0.3
-49%
|
-0.2
N/A
|
-0.2
N/A
|
-0.31
-55%
|
-0.52
-68%
|
-0.13
+75%
|
-1.03
-692%
|
-0.81
+21%
|
-0.88
-9%
|