Mcgrath Ltd
ASX:MEA
Income Statement
Earnings Waterfall
Mcgrath Ltd
Revenue
|
83.5m
AUD
|
Cost of Revenue
|
-30.5m
AUD
|
Gross Profit
|
53m
AUD
|
Operating Expenses
|
-45.2m
AUD
|
Operating Income
|
7.8m
AUD
|
Other Expenses
|
4.1m
AUD
|
Net Income
|
11.9m
AUD
|
Income Statement
Mcgrath 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 |
121
N/A
|
134
+11%
|
129
-3%
|
114
-12%
|
99
-13%
|
90
-9%
|
83
-8%
|
89
+8%
|
92
+3%
|
100
+9%
|
122
+23%
|
125
+2%
|
113
-10%
|
96
-15%
|
84
-13%
|
84
-1%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(46)
|
(51)
|
(50)
|
(45)
|
(38)
|
(36)
|
(35)
|
(37)
|
(38)
|
(42)
|
(52)
|
(51)
|
(45)
|
(38)
|
(33)
|
(31)
|
|
Gross Profit |
75
N/A
|
83
+11%
|
79
-5%
|
69
-13%
|
61
-11%
|
54
-11%
|
48
-11%
|
52
+8%
|
54
+3%
|
58
+8%
|
70
+21%
|
73
+5%
|
68
-8%
|
58
-14%
|
51
-12%
|
53
+4%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(62)
|
(66)
|
(71)
|
(71)
|
(67)
|
(61)
|
(59)
|
(57)
|
(52)
|
(52)
|
(55)
|
(54)
|
(51)
|
(49)
|
(47)
|
(45)
|
|
Selling, General & Administrative |
(50)
|
(50)
|
(53)
|
(52)
|
(49)
|
(48)
|
(50)
|
(47)
|
(41)
|
(41)
|
(43)
|
(42)
|
(39)
|
(37)
|
(36)
|
(35)
|
|
Depreciation & Amortization |
(4)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
Other Operating Expenses |
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
Operating Income |
13
N/A
|
17
+36%
|
8
-54%
|
(2)
N/A
|
(6)
-193%
|
(7)
-16%
|
(11)
-61%
|
(5)
+50%
|
1
N/A
|
6
+342%
|
15
+145%
|
19
+27%
|
17
-13%
|
9
-45%
|
4
-54%
|
8
+84%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
|
Non-Reccuring Items |
0
|
(2)
|
(2)
|
(23)
|
(60)
|
(43)
|
(7)
|
(0)
|
2
|
6
|
7
|
4
|
0
|
1
|
3
|
5
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
13
N/A
|
15
+20%
|
6
-61%
|
(25)
N/A
|
(65)
-164%
|
(50)
+24%
|
(18)
+64%
|
(7)
+62%
|
2
N/A
|
11
+491%
|
21
+97%
|
22
+4%
|
16
-26%
|
10
-40%
|
8
-19%
|
14
+75%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(1)
|
1
|
2
|
3
|
2
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
8
|
11
|
5
|
(23)
|
(63)
|
(47)
|
(16)
|
(7)
|
1
|
10
|
19
|
18
|
12
|
7
|
6
|
12
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
8
N/A
|
11
+28%
|
5
-54%
|
(23)
N/A
|
(63)
-170%
|
(47)
+25%
|
(16)
+67%
|
(7)
+55%
|
1
N/A
|
10
+1 265%
|
19
+93%
|
18
-6%
|
12
-34%
|
7
-43%
|
6
-7%
|
12
+92%
|
|
EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.03
-63%
|
-0.17
N/A
|
-0.44
-159%
|
-0.28
+36%
|
-0.09
+68%
|
-0.04
+56%
|
0
N/A
|
0.06
N/A
|
0.11
+83%
|
0.1
-9%
|
0.07
-30%
|
0.04
-43%
|
0.04
N/A
|
0.07
+75%
|