Megaport Ltd
ASX:MP1
Income Statement
Earnings Waterfall
Megaport Ltd
Revenue
|
177.5m
USD
|
Cost of Revenue
|
-53.4m
USD
|
Gross Profit
|
124.1m
USD
|
Operating Expenses
|
-119.4m
USD
|
Operating Income
|
4.7m
USD
|
Other Expenses
|
3.7m
USD
|
Net Income
|
8.4m
USD
|
Income Statement
Megaport Ltd
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 |
7
N/A
|
15
+104%
|
14
-9%
|
26
+91%
|
24
-7%
|
46
+88%
|
40
-12%
|
57
+42%
|
78
+37%
|
67
-15%
|
110
+65%
|
109
-1%
|
153
+41%
|
178
+16%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(8)
|
(13)
|
(11)
|
(19)
|
(16)
|
(25)
|
(20)
|
(28)
|
(36)
|
(28)
|
(41)
|
(38)
|
(49)
|
(53)
|
|
Gross Profit |
(0)
N/A
|
2
N/A
|
3
+33%
|
7
+133%
|
8
+14%
|
20
+145%
|
20
+1%
|
29
+42%
|
42
+45%
|
39
-7%
|
68
+75%
|
71
+4%
|
104
+47%
|
124
+19%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(20)
|
(30)
|
(22)
|
(40)
|
(34)
|
(59)
|
(51)
|
(69)
|
(89)
|
(73)
|
(114)
|
(103)
|
(123)
|
(119)
|
|
Selling, General & Administrative |
(16)
|
(24)
|
(17)
|
(31)
|
(26)
|
(44)
|
(38)
|
(48)
|
(60)
|
(51)
|
(78)
|
(69)
|
(82)
|
(79)
|
|
Depreciation & Amortization |
(3)
|
(4)
|
(3)
|
(7)
|
(6)
|
(12)
|
(12)
|
(18)
|
(23)
|
(19)
|
(30)
|
(30)
|
(36)
|
(36)
|
|
Other Operating Expenses |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(6)
|
(4)
|
(5)
|
(5)
|
|
Operating Income |
(20)
N/A
|
(28)
-38%
|
(19)
+31%
|
(33)
-73%
|
(26)
+21%
|
(38)
-48%
|
(31)
+20%
|
(40)
-31%
|
(47)
-16%
|
(34)
+27%
|
(45)
-33%
|
(32)
+29%
|
(19)
+42%
|
5
N/A
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
2
|
4
|
3
|
3
|
(3)
|
(18)
|
(15)
|
5
|
8
|
5
|
9
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(21)
N/A
|
(30)
-42%
|
(18)
+41%
|
(29)
-64%
|
(23)
+19%
|
(36)
-55%
|
(34)
+5%
|
(58)
-70%
|
(62)
-7%
|
(29)
+52%
|
(38)
-30%
|
(27)
+30%
|
(10)
+63%
|
5
N/A
|
|
Net Income | |||||||||||||||
Tax Provision |
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
1
|
7
|
3
|
(10)
|
(5)
|
0
|
4
|
|
Income from Continuing Operations |
(21)
|
(29)
|
(17)
|
(28)
|
(23)
|
(36)
|
(34)
|
(56)
|
(55)
|
(26)
|
(48)
|
(32)
|
(10)
|
8
|
|
Net Income (Common) |
(21)
N/A
|
(29)
-42%
|
(17)
+43%
|
(28)
-64%
|
(23)
+16%
|
(36)
-55%
|
(34)
+6%
|
(56)
-67%
|
(55)
+2%
|
(26)
+52%
|
(48)
-86%
|
(32)
+34%
|
(10)
+69%
|
8
N/A
|
|
EPS (Diluted) |
-0.24
N/A
|
-0.29
-21%
|
-0.16
+45%
|
-0.24
-50%
|
-0.19
+21%
|
-0.27
-42%
|
-0.24
+11%
|
-0.37
-54%
|
-0.35
+5%
|
-0.16
+54%
|
-0.31
-94%
|
-0.2
+35%
|
-0.06
+70%
|
0.05
N/A
|